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, 2012
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
Financial Statements |
Companhia Brasileira de Distribuição |
December 31,2011 and 2010 With Independent Auditors' Report on Financial Statements |
Page 0 of 178
Financial Statements
December 31, 2011 and 2010
Balance Sheet Statement of Income Statement of Changes in Shareholders’ Equity Statement of Cash Flows Statement of Value Added
Index
1
3
4
6
7
ge 0 of 178
Companhia Brasileira de Distribuição
Parent Company |
Consolidated | ||||||||||||||
ASSETS |
Notes |
December 31, 2011 |
December 31, 2010 |
December 31, 2009 |
December 31, 2011 |
December 31, 2010 |
December 31, 2009 | ||||||||
Current |
|||||||||||||||
Cash ans cahs equivalents |
7 |
2,328,783 |
1,757,576 |
1,927,480 |
4,969,955 |
3,817,994 |
230,327 | ||||||||
Marketable securities |
8 |
- |
- |
- |
- |
600,613 |
2,111,600 | ||||||||
Trade accounts receivable |
9 |
791,538 |
880,370 |
920,817 |
5,437,500 |
4,047,234 |
2,475,373 | ||||||||
Other accounts receivable |
10 |
40,131 |
50,976 |
- |
279,621 |
269,980 |
- | ||||||||
Inventories |
12 |
1,914,938 |
1,573,254 |
1,521,613 |
5,552,769 |
4,823,768 |
2,827,463 | ||||||||
Recoverable taxes |
13 |
413,721 |
363,762 |
230,581 |
907,702 |
888,355 |
416,550 | ||||||||
Other accounts receivable |
68,182 |
61,948 |
95,365 |
128,845 |
225,123 |
338,435 | |||||||||
Total Current assets |
5,557,293 |
4,687,886 |
4,695,856 |
17,276,392 |
14,673,067 |
8,399,748 | |||||||||
Noncurrent assets |
|||||||||||||||
Receivables securitization fund |
11 |
124,276 |
117,613 |
106,129 |
- |
- |
- | ||||||||
Marketable securities |
8 |
- |
- |
- |
- |
7,389 |
- | ||||||||
Trade accounts receivable |
9 |
- |
- |
- |
555,841 |
527,939 |
- | ||||||||
Other accounts receivable |
10 |
46,736 |
52,785 |
33,761 |
107,013 |
89,557 |
419,191 | ||||||||
Recoverable taxes |
13 |
24,526 |
119,802 |
134,213 |
729,998 |
213,506 |
255,194 | ||||||||
Financial instruments |
20 |
- |
- |
- |
304,339 |
304,339 |
- | ||||||||
Income and social contribution taxes |
22 |
225,010 |
340,191 |
347,628 |
1,249,687 |
1,136,462 |
1,207,712 | ||||||||
Related parties |
14 |
1,143,031 |
804,556 |
339,064 |
133,415 |
176,241 |
118,650 | ||||||||
Escrow deposits |
386,487 |
329,612 |
256,337 |
737,688 |
645,920 |
466,026 | |||||||||
Other credits |
31,979 |
36,540 |
14,860 |
36,899 |
54,986 |
19,911 | |||||||||
Investments |
15 |
4,191,683 |
3,984,178 |
2,466,160 |
253,250 |
232,540 |
194,227 | ||||||||
Property and equipment |
17 |
5,074,613 |
4,801,998 |
4,297,290 |
7,358,250 |
6,794,337 |
5,356,601 | ||||||||
Intangible assets |
18 |
949,890 |
679,655 |
924,350 |
5,026,233 |
4,915,980 |
2,219,773 | ||||||||
Total Noncurrent assets |
12,198,231 |
11,266,930 |
8,919,792 |
16,492,613 |
15,099,196 |
10,257,285 | |||||||||
Total do ativo |
17,755,524 |
15,954,816 |
13,615,648 |
33,769,005 |
29,772,263 |
18,657,033 |
- 1 -
Companhia Brasileira de Distribuição
Parent Company |
Consolidated | |||||||||||||
Liabilities |
Notes |
December 31, 2011 |
December 31, 2010 |
December 31, 2009 |
December 31, 2011 |
December 31, 2010 |
December 31, 2009 | |||||||
Current |
||||||||||||||
Trade payable |
2,526,912 |
2,219,699 |
2,327,444 |
6,278,757 |
5,368,738 |
4,004,395 | ||||||||
Loans and borrowings |
19 |
210,834 |
707,355 |
281,973 |
4,415,654 |
2,394,441 |
668,226 | |||||||
Debentures |
19 |
501,844 |
520,675 |
19,386 |
501,844 |
520,675 |
19,386 | |||||||
Payroll and labor liabilities |
297,300 |
258,235 |
225,550 |
758,663 |
589,186 |
428,188 | ||||||||
Income and social contribution taxes payable |
21 |
69,102 |
143,886 |
154,089 |
332,416 |
298,853 |
313,672 | |||||||
Tax installment payment |
21 |
163,214 |
51,480 |
52,640 |
171,212 |
54,071 |
55,073 | |||||||
Related parties |
14 |
188,272 |
513,820 |
20,188 |
27,878 |
274,291 |
31,734 | |||||||
Dividends |
26 |
103,387 |
114,654 |
94,491 |
103,396 |
116,287 |
98,052 | |||||||
Business combinations and acquisition of non-controlling interest |
16 |
- |
- |
- |
54,829 |
297,484 |
- | |||||||
Financing by purchase of assets |
14,211 |
14,211 |
14,211 |
14,211 |
14,211 |
14,212 | ||||||||
Rent |
24,929 |
22,887 |
21,523 |
48,991 |
68,226 |
47,424 | ||||||||
Prepaid revenue |
25 |
- |
- |
- |
81,915 |
63,021 |
- | |||||||
Other accounts payable |
149,153 |
175,284 |
179,558 |
711,436 |
863,953 |
353,363 | ||||||||
Total Current liabilities |
4,249,158 |
4,742,186 |
3,391,053 |
13,501,202 |
10,923,437 |
6,033,725 | ||||||||
Noncurrent liabilities |
||||||||||||||
Loans and borrowings |
19 |
2,292,024 |
1,456,488 |
769,010 |
4,103,382 |
4,524,464 |
2,101,243 | |||||||
Debentures |
19 |
2,137,518 |
1,067,472 |
1,481,356 |
2,137,518 |
1,067,472 |
1,481,356 | |||||||
Income and social contribution taxes |
22 |
- |
- |
- |
1,114,873 |
1,028,986 |
- | |||||||
Tax installment payment |
21 |
1,202,667 |
1,269,246 |
1,140,644 |
1,291,810 |
1,377,758 |
1,205,579 | |||||||
Provision for contingencies |
23 |
236,922 |
387,153 |
154,618 |
680,123 |
809,337 |
661,323 | |||||||
Business combinations and acquisition of non-controlling interest |
16 |
- |
- |
- |
188,602 |
215,060 |
- | |||||||
Prepaid revenue |
25 |
- |
3,571 |
- |
381,406 |
187,467 |
- | |||||||
Other accounts payable |
11,962 |
5,378 |
54,747 |
275,664 |
137,690 |
517,082 | ||||||||
Total Noncurrent liabilities |
5,881,093 |
4,189,308 |
3,600,375 |
10,173,378 |
9,348,234 |
5,966,583 | ||||||||
Shareholders´ equity |
||||||||||||||
Shareholders´ equity |
26 |
6,129,405 |
5,579,259 |
5,374,751 |
6,129,405 |
5,579,259 |
5,374,751 | |||||||
Capital reserve |
26 |
384,342 |
463,148 |
647,232 |
384,342 |
463,148 |
647,232 | |||||||
Revenue reserve |
26 |
1,111,526 |
980,915 |
602,237 |
1,111,526 |
980,915 |
602,237 | |||||||
- |
- |
- |
- |
- |
- | |||||||||
- |
- |
- |
- |
- |
- | |||||||||
7,625,273 |
7,023,322 |
6,624,220 |
7,625,273 |
7,023,322 |
6,624,220 | |||||||||
Non-controlling interest |
2,469,152 |
2,477,270 |
32,505 | |||||||||||
Total liabilities and shareholders´ equity |
17,755,524 |
15,954,816 |
13,615,648 |
33,769,005 |
29,772,263 |
18,657,033 |
- 2 -
Parent Company |
Consolidated | ||||||||||||
December 31, 2011 |
December 31, 2010 |
December 31, 2009 |
December 31, 2011 |
December 31, 2010 |
December 31, 2009 | ||||||||
Gross sales from goods and/or services |
17,744,191 |
16,965,104 |
15,480,665 |
46,594,486 |
32,091,674 |
23,192,758 | |||||||
Cost of goods sold and/or services sold |
(13,158,402) |
(12,812,184) |
(11,687,701) |
(33,932,964) |
(24,241,476) |
(17,493,806) | |||||||
Gross profit |
4,585,789 |
4,152,920 |
3,792,964 |
12,661,522 |
7,850,198 |
5,698,952 | |||||||
Operating income (expenses) |
|||||||||||||
Selling expenses (Note 27) |
(2,543,293) |
(2,375,049) |
(2,149,615) |
(7,936,647) |
(4,866,289) |
(3,532,481) | |||||||
General and admnistrative (Note 27) |
(596,361) |
(534,439) |
(474,950) |
(1,683,097) |
(950,959) |
(679,581) | |||||||
Depreciation and amortization |
(310,398) |
(273,635) |
(332,981) |
(680,547) |
(446,129) |
(459,900) | |||||||
Net finance expenses (Note 24) |
(472,935) |
(310,415) |
(135,496) |
(1,332,708) |
(823,001) |
(254,475) | |||||||
Equity pickup (Note 15) |
374,685 |
146,436 |
22,737 |
34,825 |
34,499 |
5,412 | |||||||
Net Other income (expenses) (Note 28) |
(234,188) |
(149,665) |
(8,888) |
(258,693) |
(127,867) |
(77,873) | |||||||
(3,782,490) |
(3,496,767) |
(3,079,193) |
(11,856,867) |
(7,179,746) |
(4,998,898) | ||||||||
Earnings before income taxes |
803,299 |
656,153 |
713,771 |
804,655 |
670,452 |
700,054 | |||||||
Income and social contribution taxes (Note 22) |
(85,080) |
(37,655) |
(104,340) |
(84,999) |
(84,522) |
(94,015) | |||||||
Net income from continued operations |
718,219 |
618,498 |
609,431 |
719,656 |
585,930 |
606,039 | |||||||
Attributed: |
|||||||||||||
Partners of Parent Company (Note 30) |
718,219 |
618,498 |
609,431 |
718,219 |
618,498 |
609,431 | |||||||
Non-controlling shareholders |
- |
- |
- |
1,437 |
(32,568) |
(3,392) |
- 3 -
Capital reserve |
Profit reserves |
Shareholders´ equity |
Non-controlling interest |
Total | ||||||||||||||||||||||
Description |
Capital |
Goodwil special |
Outros instrumentos de patrimônio |
Others reserve |
Options granted |
Legal |
Expansion |
Treasury Shares |
Retention of profits |
Accumulated profit |
||||||||||||||||
December 31, 2010 |
|
5,579,259 |
|
344,605 |
|
- |
|
7,398 |
|
111,145 |
|
212,339 |
|
701,923 |
|
(6,868) |
|
73,521 |
|
- |
|
7,023,322 |
|
2,477,270 |
|
9,500,592 |
- |
||||||||||||||||||||||||||
Capital increases: |
|
|||||||||||||||||||||||||
Capitalization of reserves |
527,175 |
|
(105,675) |
|
- |
|
- |
|
- |
|
- |
|
(379,350) |
|
- |
|
(42,150) |
|
- |
|
- |
- |
- | |||
Subscribed capital |
22,971 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
22,971 |
- |
22,971 | |||
Recognized granted options |
- |
|
- |
|
- |
|
- |
|
26,869 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
26,869 |
- |
26,869 | |||
Participation of non-controlling shareholders |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
(9,555) |
(9,555) | |||
Net income for the year |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
718,219 |
|
718,219 |
1,437 |
719,656 | |||
Appropriation of net income to legal reserve |
- |
|
- |
|
- |
|
- |
|
- |
|
35,910 |
|
- |
|
- |
|
- |
|
(35,910) |
|
- |
- |
- | |||
Proposed dividends (advance) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(170,578) |
|
(170,578) |
- |
(170,578) | |||
Gain/loss in equity interest |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
4,470 |
|
- |
|
4,470 |
- |
4,470 | |||
Expansion Reserve |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
460,557 |
|
- |
|
- |
|
(460,557) |
|
- |
- |
- | |||
Reserve for retained earnings |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
51,174 |
|
(51,174) |
|
- |
- |
- | |||
December 31, 2011 |
|
6,129,405 |
|
238,930 |
|
- |
|
7,398 |
|
138,014 |
|
248,249 |
|
783,130 |
|
(6,868) |
|
87,015 |
|
- |
|
7,625,273 |
|
2,469,152 |
|
10,094,425 |
- 4 -
Capital reserve |
Profit reserves |
Shareholders´ equity |
Non-controlling interest |
Total | ||||||||||||||||||||||
Description |
Capital |
Goodwil special |
Outros instrumentos de patrimônio |
Others reserve |
Options granted |
Legal |
Expansion |
Treasury Shares |
Retention of profits |
Accumulated profit |
||||||||||||||||
December 31, 2009 |
|
5,374,751 |
|
428,513 |
|
- |
|
135,494 |
|
83,225 |
|
176,217 |
|
379,350 |
|
(10,908) |
|
57,578 |
|
- |
|
6,624,220 |
|
32,505 |
|
6,656,725 |
Capital increases: |
||||||||||||||||||||||||||
Capitalization of reserves |
169,388 |
|
(83,908) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(85,480) |
|
- |
|
- |
- |
- | |||
Subscribed capital |
35,120 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
- |
|
35,120 |
- |
35,120 | ||||
Treasury shares |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
4,040 |
|
- |
- |
|
4,040 |
- |
4,040 | ||||
Put Sendas |
|
|
|
|
|
|
- |
|||||||||||||||||||
Custo recompra de açções |
|
|
|
|
|
- |
- |
- | ||||||||||||||||||
Capital integralizado - Globex |
|
|
|
|
|
|
|
|
|
|
- |
- |
- | |||||||||||||
Opções de ações exercidas |
|
|
|
|
|
|
|
|
|
|
- |
- |
- | |||||||||||||
Recognized granted options |
- |
|
- |
|
- |
|
- |
|
27,920 |
|
- |
|
- |
|
- |
|
- |
- |
|
27,920 |
- |
27,920 | ||||
Net income for the year |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
618,498 |
|
618,498 |
(32,569) |
585,929 | ||||
Profit retention reserve |
- |
|
- |
|
- |
|
- |
|
- |
|
36,122 |
|
- |
|
- |
|
- |
(36,122) |
|
- |
- |
- | ||||
Dividends |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
(171,575) |
|
(171,575) |
- |
(171,575) | ||||
Retention for expansion reserve |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
322,573 |
|
- |
|
(141,632) |
(180,941) |
|
- |
- |
- | ||||
Acquisition of minority interest |
- |
|
- |
|
- |
|
(128,096) |
|
- |
|
- |
|
- |
|
- |
|
- |
(229,860) |
|
(357,956) |
2,477,334 |
2,119,378 | ||||
Gain (loss) equity Interest |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
243,055 |
- |
|
243,055 |
- |
243,055 | ||||
Reserve for retained earnings |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
- |
|
- |
- |
- | ||||
December 31, 2010 |
|
5,579,259 |
|
344,605 |
|
- |
|
7,398 |
|
111,145 |
|
212,339 |
|
701,923 |
|
(6,868) |
|
73,521 |
|
- |
|
7,023,322 |
|
2,477,270 |
|
9,500,592 |
- 5 -
|
|
Parent Company |
Consolidated | ||||||
|
|
December 31, 2011 |
|
December 31, 2010 |
December 31, 2011 |
|
December 31, 2010 | ||
Cash flow provided by operating activities |
450,353 |
|
104,063 |
1,128,063 |
361,385 | ||||
|
|
|
|
|
|||||
Cash generated in the operations |
1,257,607 |
|
1,072,659 |
2,649,258 |
1,235,908 | ||||
|
|
|
|
|
|||||
Cash flows from operating activities |
|
|
|
||||||
|
Net income for the year |
718,219 |
|
618,498 |
719,656 |
585,930 | |||
Adjust by |
|
|
|
| |||||
|
Deferred income tax |
85,080 |
|
34,988 |
(57,118) |
32,470 | |||
|
Depreciation and amortization |
310,398 |
|
273,635 |
706,494 |
446,129 | |||
|
Equity pickup |
(374,685) |
|
(146,436) |
(34,825) |
(34,499) | |||
|
Adjustment to present value |
(952) |
|
3,928 |
22,427 |
(83,950) | |||
|
Finance charge |
488,657 |
|
267,045 |
965,557 |
239,473 | |||
|
Provision for contingencies |
(10,738) |
|
243,665 |
(4,798) |
298,406 | |||
|
Provision for share-based payment |
26,869 |
|
27,920 |
26,869 |
27,920 | |||
|
Gains due to profitable purchase |
0 |
|
(351,718) |
0 |
(351,718) | |||
|
Results disposal of fixed assets |
14,255 |
|
27,962 |
48,820 |
73,517 | |||
|
Allowance for doubtful debts |
0 |
|
2,951 |
246,385 |
56,541 | |||
|
Other |
504 |
|
70,221 |
9,791 |
(54,311) | |||
|
|
|
|
|
| ||||
|
|
|
|
|
|
| |||
|
|
1,257,607 |
|
1,072,659 |
2,649,258 |
1,235,908 | |||
|
|
|
|
|
|||||
Assets and liabilities variations |
|
|
|
|
| ||||
|
Accounts receivable |
(143,428) |
|
9,498 |
(1,925,932) |
733,423 | |||
|
Marketable securities |
0 |
|
0 |
634,978 |
88,745 | |||
|
Invetories |
(341,684) |
|
(139,387) |
(752,539) |
(706,705) | |||
|
Recoverable taxes |
75,526 |
|
(122,698) |
(506,651) |
(171,574) | |||
|
Other assets |
(1,673) |
|
(818,131) |
114,365 |
108,404 | |||
|
Related parties |
(464,916) |
|
493,630 |
(189,360) |
(941,274) | |||
|
Escrow deposits |
(54,052) |
|
(61,100) |
(68,116) |
(150,314) | |||
|
Trade payable |
307,213 |
|
(105,346) |
972,395 |
245,298 | |||
|
Payroll and labor liabilities |
39,066 |
|
37,686 |
169,477 |
(170,354) | |||
|
Other liabilities |
(223,306) |
|
(262,748) |
30,188 |
89,828 | |||
|
|
|
|
|
|
| |||
|
|
(807,254) |
|
(968,596) |
(1,521,195) |
(874,523) | |||
|
|
|
|
|
|
| |||
Net cash provided by operating activities |
450,353 |
|
104,063 |
1,128,063 |
361,385 | ||||
|
|
|
|
|
|||||
Cash flows from investing activities |
|
|
|
||||||
|
Restricted cash |
0 |
|
0 |
0 |
58,798 | |||
|
Companies acquisition |
0 |
|
(28,544) |
(269,113) |
(28,544) | |||
|
Capital increase |
(112) |
|
(290,429) |
(112) |
0 | |||
|
Acquisition of fixed assets |
(726,557) |
|
(835,456) |
(1,262,640) |
(1,283,547) | |||
|
Increase intangible assets |
(155,114) |
|
(72,177) |
(191,635) |
(196,714) | |||
|
Sale of fixed assets |
24,482 |
|
128,589 |
98,004 |
22,017 | |||
Net cash used in investing activities |
(857,301) |
|
(1,098,017) |
(1,625,496) |
(1,427,990) | ||||
|
|
|
|
|
|||||
Cash flows from financing activities |
|
|
|
||||||
|
Capital increase |
22,971 |
|
35,120 |
22,971 |
35,120 | |||
|
Net cash increase from acquition |
0 |
|
0 |
0 |
64,957 | |||
|
Funding and Refinancing |
2,390,981 |
|
1,114,836 |
6,918,179 |
3,981,201 | |||
|
Payments |
(982,152) |
|
(84,382) |
(4,772,162) |
(1,204,381) | |||
|
Interest paid |
(271,801) |
|
(90,112) |
(336,126) |
(182,813) | |||
|
Payment of dividends |
(181,844) |
|
(151,412) |
(183,468) |
(151,412) | |||
|
|
|
|
|
|||||
Net cash provided by financing activities |
978,155 |
|
824,050 |
1,649,394 |
2,542,672 | ||||
|
|
|
|
|
|
| |||
Net increase (decrease) in cash and cash equivalents |
571,207 |
|
(169,904) |
1,151,961 |
1,476,067 | ||||
|
|
|
|
|
|||||
|
Cash and cash equivalents at end of year |
2,328,783 |
|
1,757,576 |
4,969,955 |
3,817,994 | |||
|
Cash and cash equivalents at beginning of year |
1,757,576 |
|
1,927,480 |
3,817,994 |
2,341,927 | |||
|
Net increase (decrease) in cash and cash equivalents |
571,207 |
|
(169,904) |
1,151,961 |
1,476,067 |
-6-
Parent Company |
Consolidated |
||||||||
December 31, 2011 |
|
December 31, 2010 |
December 31, 2011 |
|
December 31, 2010 |
||||
Revenue |
|||||||||
Sales of goods, products and services |
18,011,798 |
17,213,787 |
52,573,420 |
36,144,368 |
|||||
Allowance for (reversal) of doubtful accounts |
(7,151) |
(7,148) |
(256,371) |
(54,651) |
|||||
Other revenues (expenses) operatng |
(54,906) |
(37,977) |
136,575 |
109,186 |
|||||
17,949,741 |
17,168,662 |
52,453,624 |
36,198,903 |
||||||
Input acquired from third parties |
|||||||||
Costs of products, goods and services sold |
(12,775,788) |
(12,394,290) |
(36,637,834) |
(26,175,020) |
|||||
Materials, energy, outsourced services and other |
(1,440,543) |
(1,350,262) |
(4,464,217) |
(2,902,303) |
|||||
(14,216,331) |
(13,744,552) |
(41,102,051) |
(29,077,323) |
||||||
Gross added value |
3,733,410 |
3,424,110 |
11,351,573 |
7,121,580 |
|||||
Retention |
|||||||||
Depreciation and amortization |
(310,398) |
(273,635) |
(706,494) |
(446,129) |
|||||
Net added value produced |
3,423,012 |
3,150,475 |
10,645,079 |
6,675,451 |
|||||
Added value received in transfers |
|||||||||
Equity pickup |
374,685 |
146,436 |
34,825 |
34,499 |
|||||
Financial income |
318,540 |
257,880 |
593,250 |
331,698 |
|||||
693,225 |
404,316 |
628,075 |
366,197 |
||||||
Total added value to distribute |
4,116,237 |
100% |
3,554,791 |
100% |
11,273,154 |
100% |
7,041,648 |
100% | |
Personnel |
1,535,782 |
37.3% |
1,367,584 |
38.5% |
5,227,944 |
46.4% |
2,603,281 |
37.0% | |
Direct compensation |
1,053,815 |
25.6% |
930,834 |
26.2% |
3,893,645 |
34.5% |
1,882,359 |
26.7% | |
Other |
34,884 |
0.8% |
26,792 |
0.8% |
153,458 |
1.4% |
35,110 |
0.5% | |
Benefits |
365,527 |
8.9% |
336,955 |
9.5% |
777,577 |
6.9% |
532,253 |
7.6% | |
Government severance indemnity fund for employees |
81,556 |
2.0% |
73,003 |
2.1% |
403,264 |
3.6% |
153,559 |
2.2% | |
Taxes, fees and contributions |
735,047 |
17.9% |
687,238 |
19.3% |
2,281,380 |
20.2% |
1,982,743 |
28.2% | |
Federal |
457,459 |
11.1% |
371,520 |
10.5% |
1,079,903 |
9.6% |
1,343,183 |
19.1% | |
State |
187,567 |
4.6% |
236,306 |
6.6% |
986,866 |
8.8% |
489,724 |
7.0% | |
Municipal |
90,021 |
2.2% |
79,412 |
2.2% |
214,611 |
1.9% |
149,836 |
2.1% | |
Value distributed to providers of capital |
1,127,189 |
27.4% |
881,471 |
24.8% |
3,044,174 |
27.0% |
1,869,694 |
26.6% | |
Interest |
791,474 |
19.2% |
568,295 |
16.0% |
1,926,074 |
17.1% |
1,163,233 |
16.5% | |
Rentals |
335,715 |
8.2% |
313,176 |
8.8% |
1,118,100 |
9.9% |
706,461 |
10.0% | |
Dividends |
170,577 |
4.1% |
171,575 |
4.8% |
170,577 |
1.5% |
171,575 |
2.4% | |
Retained earnings/accumulated losses for the year |
547,642 |
13.3% |
446,923 |
12.6% |
547,642 |
4.9% |
446,923 |
6.3% | |
Non-controlling interest in retained earnings |
- |
- |
1,437 |
(32,568) |
|||||
Total added value to distribute |
4,116,237 |
3,554,791 |
11,273,154 |
7,041,648 |
- 7 -
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Company Information |
|
Capital Breakdown |
2 |
Cash Dividends |
3 |
Individual Financial Statements |
|
Balance Sheet – Assets |
4 |
Balance Sheet – Liabilities |
5 |
Statement of Income |
7 |
Statement of Cash Flows |
8 |
Statement of Changes in Shareholders’ Equity |
|
1/1/2011 to 12/31/2011 |
9 |
1/1/2010 to 12/31/2010 |
10 |
1/1/2009 to 12/31/2009 |
11 |
Statement of Value Added |
12 |
Consolidated Financial Statements |
|
Balance Sheet - Assets |
13 |
Balance Sheet - Liabilities |
14 |
Statement of Income |
16 |
Statement of Cash Flows |
17 |
Statement of Changes in Shareholders’ Equity |
|
1/1/2011 to 12/31/2011 |
18 |
1/1/2010 to 12/31/2010 |
19 |
1/1/2009 to 12/31/2009 |
20 |
Statement of Value Added |
21 |
Management Report |
22 |
Notes to the Financial Statements |
42 |
Other Information Deemed as Relevant by the Company |
144 |
Independent Auditors’ Report – Unqualified |
146 |
Report of Fiscal Council or Related Body |
148 |
Officers Statement on the Financial Statements |
149 |
Officers Statement on the Independent Auditors’ Report - Unqualified |
150 |
Page 1 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Company Information / Capital Breakdown
Number of Shares (thousand) |
Current Quarter 12/31/2011 |
|
Paid in Capital |
|
|
Common |
99,680 |
|
Preferred |
160,559 |
|
Total |
260,239 |
|
Treasury Shares |
|
|
Common |
0 |
|
Preferred |
233 |
|
Total |
233 |
|
Page 2 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Company Information / Cash Dividends
Event |
Approval |
Type |
Date of Payment |
Type of Share |
Class of Share |
Amount per share(Reais/ share) |
Board of Directors Meeting |
5/12/2011 |
Dividend |
5/27/2011 |
Common |
|
0.08181 |
Board of Directors Meeting |
5/12/2011 |
Dividend |
5/27/2011 |
Preferred |
Preferred Share |
0.09000 |
Board of Directors Meeting |
7/25/2011 |
Dividend |
8/10/2011 |
Common |
|
0.08181 |
Board of Directors Meeting |
7/25/2011 |
Dividend |
8/10/2011 |
Preferred |
Preferred Share |
0.09000 |
Board of Directors Meeting |
11/03/2011 |
Dividend |
11/28/2011 |
Common |
|
0.08181 |
Board of Directors Meeting |
11/03/2011 |
Dividend |
11/28/2011 |
Preferred |
Preferred Share |
0.09000 |
Page 3 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Individual Financial Statements/Balance Sheet - Assets
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2011 |
One before last 12/31/2010 |
Two before last 12/31/2009 |
1 |
Total Assets |
17,755,524 |
15,954,816 |
13,615,648 |
1.01 |
Current Assets |
5,557,293 |
4,687,886 |
4,695,856 |
1.01.01 |
Cash and Cash Equivalents |
2,328,783 |
1,757,576 |
1,927,480 |
1.01.03 |
Accounts Receivable |
831,669 |
931,346 |
920,817 |
1.01.03.01 |
Trade Accounts Receivables |
791,538 |
880,370 |
920,817 |
1.01.03.02 |
Other Accounts Receivable |
40,131 |
50,976 |
- |
1.01.04 |
Inventories |
1,914,938 |
1,573,254 |
1,521,613 |
1.01.06 |
Recoverable Taxes |
413,721 |
363,762 |
230,581 |
1.01.06.01 |
Current Recoverable Taxes |
413,721 |
363,762 |
230,581 |
1.01.07 |
Prepaid Expenses |
50,404 |
58,789 |
95,365 |
1.01.08 |
Other Current Assets |
17,778 |
3,159 |
- |
1.01.08.03 |
Other |
17,778 |
3,159 |
- |
1.02 |
Noncurrent Assets |
12,198,231 |
11,266,930 |
8,919,792 |
1.02.01 |
Long-Term Assets |
1,982,045 |
1,801,099 |
1,231,992 |
1.02.01.03 |
Accounts Receivable |
46,736 |
52,785 |
33,761 |
1.02.01.03.02 |
Other Accounts Receivable |
46,736 |
52,785 |
33,761 |
1.02.01.06 |
Deferred Taxes |
225,010 |
340,191 |
347,628 |
1.02.01.06.01 |
Deferred Income and Social Contribution Taxes |
225,010 |
340,191 |
347,628 |
1.02.01.07 |
Prepaid Expenses |
31,979 |
36,540 |
14,860 |
1.02.01.08 |
Receivables from Related Parties |
1,143,031 |
804,556 |
339,064 |
1.02.01.08.02 |
Receivables from Subsidiaries |
1,074,175 |
776,117 |
311,165 |
1.02.01.08.03 |
Receivables from Controlling Shareholders |
1,171 |
- |
- |
1.02.01.08.04 |
Receivables from Other Related Parties |
67,685 |
28,439 |
27,899 |
1.02.01.09 |
Other Noncurrent Assets |
535,289 |
567,027 |
496,679 |
1.02.01.09.03 |
Receivables from Securitization Fund |
124,276 |
117,613 |
106,129 |
1.02.01.09.04 |
Recoverable Taxes |
24,526 |
119,802 |
134,213 |
1.02.01.09.05 |
Escrow Deposits |
386,487 |
329,612 |
256,337 |
1.02.02 |
Investments |
4,191,683 |
3,984,178 |
2,466,160 |
1.02.02.01 |
Shareholding Interest |
4,191,683 |
3,984,178 |
2,466,160 |
1.02.02.01.01 |
Interest in Associated Companies |
- |
- |
- |
1.02.02.01.02 |
Interest in Subsidiaries |
4,191,683 |
3,984,173 |
2,466,160 |
1.02.02.01.04 |
Other Equity Interest |
- |
5 |
- |
1.02.03 |
Property and Equipment |
5,074,613 |
4,801,998 |
4,297,290 |
1.02.03.01 |
In operation |
4,747,315 |
4,249,971 |
3,938,436 |
1.02.03.02 |
Leased |
64,077 |
26,639 |
- |
1.02.03.03 |
In Progress |
263,221 |
525,388 |
358,854 |
1.02.04 |
Intangible Assets |
949,890 |
679,655 |
924,350 |
1.02.04.01 |
Intangible Assets |
949,890 |
679,655 |
924,350 |
1.02.04.01.02 |
Intangible Assets |
949,890 |
679,655 |
924,350 |
Page 4 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Individual Financial Statements/Balance Sheet – Liabilities
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2011 |
One before last 12/31/2010 |
Two before last 12/31/2009 |
2 |
Total Liabilities |
17,755,524 |
15,954,816 |
13,615,648 |
2.01 |
Current Liabilities |
4,249,158 |
4,742,186 |
3,391,053 |
2.01.01 |
Payroll and Labor Liabilities |
297,300 |
258,235 |
225,550 |
2.01.01.01 |
Payroll Liabilities |
43,360 |
36,250 |
225,550 |
2.01.01.02 |
Labor Liabilities |
253,940 |
221,985 |
- |
2.01.02 |
Trade Payable |
2,526,912 |
2,219,699 |
2,327,444 |
2.01.02.01 |
Local Trade Payable |
2,498,452 |
2,170,234 |
2,327,444 |
2.01.02.02 |
Foreign Trade Payable |
28,460 |
49,465 |
- |
2.01.03 |
Payable Taxes and Contributions |
69,102 |
143,886 |
154,089 |
2.01.03.01 |
Federal Tax Liabilities |
69,102 |
143,886 |
153,408 |
2.01.03.01.02 |
Other (PIS, COFINS, IOF, INSS, Funrural) |
69,102 |
143,886 |
153,408 |
2.01.03.03 |
Municipal Tax Liabilities |
- |
- |
681 |
2.01.04 |
Loans and Borrowings |
712,678 |
1,228,030 |
301,359 |
2.01.04.01 |
Loans and Borrowings |
155,034 |
686,566 |
261,701 |
2.01.04.01.01 |
In Local Currency |
139,983 |
284,568 |
266,477 |
2.01.04.01.02 |
In Foreign Currency |
15,051 |
401,998 |
(4,776) |
2.01.04.02 |
Debentures |
501,844 |
520,675 |
19,386 |
2.01.04.03 |
Financing by Leasing |
55,800 |
20,789 |
20,272 |
2.01.05 |
Other Liabilities |
466,995 |
834,484 |
329,971 |
2.01.05.01 |
Related Parties |
188,272 |
513,820 |
20,188 |
2.01.05.01.01 |
Debts with Associated Companies |
7,900 |
5,320 |
- |
2.01.05.01.02 |
Debts with Subsidiaries |
161,772 |
491,076 |
20,188 |
2.01.05.01.03 |
Debts with Controlling Shareholders |
15,256 |
- |
- |
2.01.05.01.04 |
Debts with Other Related Parties |
3,344 |
17,424 |
- |
2.01.05.02 |
Other |
278,723 |
320,664 |
309,783 |
2.01.05.02.01 |
Dividends and Interest on Equity Payable |
103,387 |
114,654 |
94,491 |
2.01.05.02.04 |
Public Utilities |
2,968 |
3,450 |
3,007 |
2.01.05.02.05 |
Rent |
24,929 |
22,887 |
21,523 |
2.01.05.02.06 |
Advertising |
29,253 |
31,396 |
31,760 |
2.01.05.02.07 |
Path through to Third Parties |
6,784 |
7,622 |
- |
2.01.05.02.08 |
Financing by Purchase of Assets |
14,211 |
14,211 |
14,211 |
2.01.05.02.09 |
Other Accounts Payable |
97,191 |
126,444 |
134,491 |
2.01.05.02.11 |
Insurance |
- |
- |
10,300 |
2.01.06 |
Provisions |
176,171 |
57,852 |
52,640 |
2.01.06.02 |
Other Provisions |
176,171 |
57,852 |
52,640 |
2.01.06.02.02 |
Provisions for Restructuring |
12,957 |
6,372 |
- |
2.01.06.02.05 |
Taxes Payable by Installments |
163,214 |
51,480 |
52,640 |
2.02 |
Noncurrent Liabilities |
5,881,093 |
4,189,308 |
3,600,375 |
2.02.01 |
Loans and Borrowings |
4,429,542 |
2,523,960 |
2,250,366 |
2.02.01.01 |
Loans and Borrowings |
2,139,680 |
1,390,359 |
718,654 |
2.02.01.01.01 |
In Local Currency |
1,449,917 |
1,059,583 |
338,337 |
2.02.01.01.02 |
In Foreign Currency |
689,763 |
330,776 |
380,317 |
2.02.01.02 |
Debentures |
2,137,518 |
1,067,472 |
1,481,356 |
2.02.01.03 |
Financing by Leasing |
152,344 |
66,129 |
50,356 |
2.02.02 |
Other Liabilities |
1,214,629 |
1,274,624 |
1,176,967 |
2.02.02.02 |
Other |
1,214,629 |
1,274,624 |
1,176,967 |
2.02.02.02.03 |
Taxes Payable by Installments |
1,202,667 |
1,269,246 |
1,140,644 |
2.02.02.02.04 |
Other Accounts Payable |
11,962 |
5,378 |
36,323 |
Page 5 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Individual Financial Statements/Balance Sheet – Liabilities
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2011 |
One before last 12/31/2010 |
Two before last 12/31/2009 |
2.02.04 |
Provision for Contingencies |
236,922 |
387,153 |
173,042 |
2.02.04.01 |
Tax, Social Security, Labor and Civil Provisions |
236,922 |
387,153 |
154,618 |
2.02.04.01.01 |
Tax Provisions |
90,426 |
249,163 |
34,842 |
2.02.04.01.02 |
Social security and labor Provisions |
75,543 |
55,682 |
43,616 |
2.02.04.01.03 |
Benefits to Employees Provisions |
36,072 |
39,765 |
30,363 |
2.02.04.01.04 |
Civil Provisions |
34,881 |
42,543 |
45,797 |
2.02.04.02 |
Other Provisions |
- |
- |
18,424 |
2.02.04.02.04 |
Other |
- |
- |
18,424 |
2.02.06 |
Backlog Profit and Revenues |
- |
3,571 |
- |
2.02.06.02 |
Backlog Revenues |
- |
3,571 |
- |
2.03 |
Shareholders’ Equity |
7,625,273 |
7,023,322 |
6,624,220 |
2.03.01 |
Paid-in Capital Stock |
6,129,405 |
5,579,259 |
5,374,751 |
2.03.02 |
Capital Reserves |
384,342 |
463,148 |
647,232 |
2.03.02.02 |
Special Goodwill Reserve in Merger |
238,930 |
344,605 |
428,553 |
2.03.02.04 |
Granted Options |
138,014 |
111,145 |
83,223 |
2.03.02.07 |
Capital Reserve |
7,398 |
7,398 |
135,456 |
2.03.04 |
Profit Reserves |
1,111,526 |
980,915 |
602,237 |
2.03.04.01 |
Legal Reserve |
248,249 |
212,339 |
176,217 |
2.03.04.05 |
Retention of Profits Reserve |
80,147 |
66,654 |
426,020 |
2.03.04.10 |
Expansion Reserve |
783,130 |
701,922 |
- |
Page 6 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Individual Financial Statements/Statement of Income
R$ (in thousands)
Code |
Description |
Last fiscal year |
One before last |
Two before last |
|
|
1/1/2011 to 12/31/2011 |
1/1/2010 to 12/31/2010 |
1/1/2009 to 12/31/2009 |
3.01 |
Gross Revenue from Goods and/or Services |
17,744,191 |
16,965,104 |
15,480,665 |
3.02 |
Cost of Goods Sold and/or Services Sold |
(13,158,402) |
(12,812,184) |
(11,687,701) |
3.03 |
Gross Profit |
4,585,789 |
4,152,920 |
3,792,964 |
3.04 |
Operating Income/Expenses |
(3,309,555) |
(3,186,352) |
(2,943,697) |
3.04.01 |
Selling Expenses |
(2,543,293) |
(2,375,049) |
(2,149,615) |
3.04.02 |
General and Administrative |
(596,361) |
(534,439) |
(474,950) |
3.04.04 |
Other Operating Income |
(233,678) |
(68,541) |
(8,888) |
3.04.04.01 |
Income with Permanent Assets |
(14,255) |
(18,049) |
866 |
3.04.04.02 |
Other Operating Income/Expenses |
(219,423) |
(50,492) |
(9,754) |
3.04.05 |
Other Operating Expenses |
(310,908) |
(354,759) |
(332,981) |
3.04.05.01 |
Depreciation/Amortization |
(310,398) |
(273,635) |
(332,981) |
3.04.05.02 |
Other Operating Expenses |
(510) |
(81,124) |
- |
3.04.06 |
Equity Pickup |
374,685 |
146,436 |
22,737 |
3.05 |
Income before Financial Income and Taxes |
1,276,234 |
966,568 |
849,267 |
3.06 |
Financial Result |
(472,935) |
(310,415) |
(135,496) |
3.06.01 |
Financial Income |
318,540 |
257,880 |
229,054 |
3.06.02 |
Financial Expenses |
(791,475) |
(568,295) |
(364,550) |
3.07 |
Earnings before income taxes |
803,299 |
656,153 |
713,771 |
3.08 |
Income and Social Contribution Taxes on Income |
(85,080) |
(37,655) |
(104,340) |
3.08.01 |
Current |
- |
(2,667) |
(44,319) |
3.08.02 |
Deferred |
(85,080) |
(34,988) |
(60,021) |
3.09 |
Net Income from Continued Operations |
718,219 |
618,498 |
609,431 |
3.11 |
Income/Loss for the Year |
718,219 |
618,498 |
609,431 |
3.99 |
Earnings per Share - (Reais/Share) |
|
|
|
3.99.01 |
Earnings Basic per Share |
|
|
|
3.99.01.01 |
ON |
2.61000 |
2.27000 |
2.34000 |
3.99.01.02 |
PN |
2.87000 |
2.50000 |
2.59000 |
Page 7 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Individual Financial Statements/Statement of Cash Flows – Indirect Method
R$ (in thousands)
Code |
Description |
Last fiscal year 1/1/2011 to 12/31/2011 |
One before last 1/1/2010 to 12/31/2010 |
Two before last 1/1/2009 to 12/31/2009 |
6.01 |
Cash Flow provided by Operating Activities |
450,353 |
104,063 |
1,384,459 |
6.01.01 |
Cash Generated in the Operations |
1,257,607 |
1,072,659 |
1,197,585 |
6.01.01.01 |
Net Income for the Year |
718,219 |
618,498 |
609,431 |
6.01.01.02 |
Deferred Income Tax |
85,080 |
34,988 |
60,021 |
6.01.01.03 |
Depreciation/Amortization |
310,398 |
273,635 |
332,981 |
6.01.01.04 |
Equity Pickup |
(374,685) |
(146,436) |
(22,737) |
6.01.01.05 |
Adjustment to Present Value |
(952) |
3,928 |
- |
6.01.01.06 |
Finance charge |
488,657 |
267,045 |
166,095 |
6.01.01.07 |
Provision for Contingencies |
(10,738) |
243,665 |
44,433 |
6.01.01.08 |
Provision for Share-Based Payment |
26,869 |
27,920 |
19,621 |
6.01.01.09 |
Allowance for Doubtful Debts |
- |
2,951 |
790 |
6.01.01.10 |
Gains due to profitable purchase |
- |
(351,718) |
- |
6.01.01.11 |
Results Disposal of Fixed Assets |
14,255 |
27,962 |
6,770 |
6.01.01.12 |
Other |
504 |
70,221 |
(19,820) |
6.01.02 |
Changes in Assets and Liabilities |
(807,254) |
(968,596) |
186,874 |
6.01.02.01 |
Accounts Receivable |
(143,428) |
9,498 |
(96,594) |
6.01.02.02 |
Recoverable Taxes |
75,526 |
(122,698) |
60,245 |
6.01.02.03 |
Inventories |
(341,684) |
(139,387) |
(376,083) |
6.01.02.04 |
Restricted deposit for legal proceedings |
(54,052) |
(61,100) |
(37,936) |
6.01.02.05 |
Other Assets |
(1,673) |
(818,131) |
(692) |
6.01.02.06 |
Trade payables |
307,213 |
(105,346) |
493,158 |
6.01.02.07 |
Payroll Charges |
39,066 |
37,686 |
48,833 |
6.01.02.08 |
Related Parties |
(464,916) |
493,630 |
7,909 |
6.01.02.09 |
Other Accounts Payable |
(223,306) |
(262,748) |
88,034 |
6.02 |
Cash flow used in Investmenting Activities |
(857,301) |
(1,098,017) |
(1,481,869) |
6.02.02 |
Companies Acquisition |
- |
(28,544) |
(939,496) |
6.02.03 |
Acquisition of Fixed Assets |
(726,557) |
(835,456) |
(492,533) |
6.02.04 |
Increase Intangible Assets |
(155,114) |
(72,177) |
(52,690) |
6.02.05 |
Capital Investment in Subsidiary |
(112) |
(290,429) |
- |
6.02.06 |
Sale of Permanent Asses |
24,482 |
128,589 |
2,850 |
6.03 |
Net Cash provided by (used in) from Financing Activities |
978,155 |
824,050 |
773,259 |
6.03.01 |
Additions |
2,390,981 |
1,114,836 |
861,700 |
6.03.02 |
Amortization |
(982,152) |
(84,382) |
(269,252) |
6.03.03 |
Interest Paid |
(271,801) |
(90,112) |
(198,472) |
6.03.04 |
Capital Increase/Decrease |
22,971 |
35,120 |
487,143 |
6.03.05 |
Payment of Dividends |
(181,844) |
(151,412) |
(107,860) |
6.05 |
Net Increase (Decrease) in Cash and Cash Equivalents |
571,207 |
(169,904) |
675,849 |
6.05.01 |
Cash and Cash Equivalents at Beginning of Year |
1,757,576 |
1,927,480 |
1,251,631 |
6.05.02 |
Cash and Cash Equivalents at end of Year |
2,328,783 |
1,757,576 |
1,927,480 |
Page 8 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Individual Financial Statements / Statement of Changes in Shareholders’ Equity – 1/1/2011 to 12/31/2011
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders’ Equity |
5.01 |
Opening Balance |
5,579,259 |
463,148 |
980,915 |
- |
- |
7,023,322 |
5.03 |
Adjusted Opening Balance |
5,579,259 |
463,148 |
980,915 |
- |
- |
7,023,322 |
5.04 |
Capital Transactions with Partners |
550,146 |
(78,806) |
(421,500) |
(170,577) |
- |
(120,737) |
5.04.01 |
Capital Increases |
22,971 |
- |
- |
- |
- |
22,971 |
5.04.03 |
Recognized Granted Options |
- |
26,869 |
- |
- |
- |
26,869 |
5.04.06 |
Dividends |
- |
- |
- |
(170,577) |
- |
(170,577) |
5.04.08 |
Reserve Capitalization |
527,175 |
(105,675) |
(421,500) |
- |
- |
- |
5.05 |
Total Comprehensive Income |
- |
- |
- |
718,219 |
- |
718,219 |
5.05.01 |
Net Income for the year |
- |
- |
- |
718,219 |
- |
718,219 |
5.06 |
Internal Changes of Shareholders’ Equity |
- |
- |
552,111 |
(547,642) |
- |
4,469 |
5.06.01 |
Constitution of Reserve |
- |
- |
511,731 |
(511,731) |
- |
- |
5.06.04 |
Appropriation of Net Income to Legal Reserve |
- |
- |
35,911 |
(35,911) |
- |
- |
5.06.05 |
Gain/loss in equity interest |
- |
- |
4,469 |
- |
- |
4,469 |
5.07 |
Closing Balance |
6,129,405 |
384,342 |
1,111,526 |
- |
- |
7,625,273 |
Page 9 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Individual Financial Statements/Statement of Changes in Shareholders’ Equity – 1/1/2010 to 12/31/2010
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders’ Equity |
5.01 |
Opening Balance |
5,374,751 |
647,232 |
602,237 |
- |
- |
6,624,220 |
5.03 |
Adjusted Opening Balance |
5,374,751 |
647,232 |
602,237 |
- |
- |
6,624,220 |
5.04 |
Capital Transactions with Partners |
204,508 |
(55,988) |
(81,440) |
(171,575) |
- |
(104,495) |
5.04.03 |
Recognized Granted Options |
- |
27,920 |
- |
- |
- |
27,920 |
5.04.05 |
Treasury Shares acquired |
- |
- |
4,040 |
- |
- |
4,040 |
5.04.06 |
Dividends |
- |
- |
- |
(171,575) |
|
(171,575) |
5.04.08 |
Reserve Capitalization |
169,388 |
(83,908) |
(85,480) |
- |
- |
- |
5.04.09 |
Capital Stock Subscribed |
35,120 |
- |
- |
- |
- |
35,120 |
5.05 |
Total Comprehensive Income |
- |
- |
- |
618,498 |
- |
618,498 |
5.05.01 |
Net Income for the year |
- |
- |
- |
618,498 |
- |
618,498 |
5.06 |
Internal Changes of Shareholders’ Equity |
- |
(128,096) |
460,118 |
(446,923) |
- |
(114,901) |
5.06.01 |
Constitution of Reserve |
- |
- |
410,801 |
(410,801) |
- |
- |
5.06.05 |
Acquisition of Minority Interest |
- |
(128,096) |
(229,860) |
- |
- |
(357,956) |
5.06.06 |
Gain/loss in Equity Interest |
- |
- |
243,055 |
- |
- |
243,055 |
5.06.07 |
Appropriation of Net Income to Legal Reserve |
- |
- |
36,122 |
(36,122) |
- |
- |
5.07 |
Closing Balance |
5,579,259 |
463,148 |
980,915 |
- |
- |
7,023,322 |
Page 10 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Individual Financial Statements/Statement of Changes in Shareholders’ Equity – 1/1/2009 to 12/31/2009
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders’ Equity |
5.01 |
Opening Balance |
4,450,725 |
709,031 |
294,465 |
- |
- |
5,454,221 |
5.03 |
Adjusted Opening Balance |
4,450,725 |
709,031 |
294,465 |
- |
- |
5,454,221 |
5.04 |
Capital Transactions with Partners |
924,026 |
(61,799) |
(161,159) |
(140,500) |
- |
560,568 |
5.04.03 |
Recognized Granted Options |
- |
19,621 |
- |
- |
- |
19,621 |
5.04.05 |
Treasury Shares acquired |
- |
- |
(10,908) |
- |
- |
(10,908) |
5.04.06 |
Dividends |
- |
- |
- |
(140,500) |
|
(140.500) |
5.04.08 |
Reserve Capitalization |
239,031 |
(88,780) |
(150,251) |
- |
- |
- |
5.04.09 |
Capital Stock Subscribed |
664,362 |
- |
- |
- |
- |
664,362 |
5.04.10 |
Stock Options Exercised |
20,633 |
- |
- |
- |
- |
20,633 |
5.04.11 |
Paid-in Capital - Globex |
- |
7,360 |
- |
- |
- |
7,360 |
5.05 |
Total Comprehensive Income |
- |
- |
- |
609,431 |
- |
609,431 |
5.05.01 |
Net Income for the year |
- |
- |
- |
609,431 |
- |
609,431 |
5.06 |
Internal Changes of Shareholders’ Equity |
- |
- |
468,931 |
(468,931) |
- |
- |
5.06.04 |
Transfer to Expansion Reserve |
- |
- |
379,350 |
(379,350) |
- |
- |
5.06.05 |
Appropriation of Net Income to Legal Reserve |
- |
- |
29,579 |
(29,579) |
- |
- |
5.06.06 |
Profit Retention Reserve |
- |
- |
60,002 |
(60,002) |
- |
- |
5.07 |
Closing Balance |
5,374,751 |
647,232 |
602,237 |
- |
- |
6,624,220 |
Page 11 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Individual Financial Statements/Statement of Value Added
R$ (in thousands)
Code |
Description |
Last fiscal year 1/1/2011 to 12/31/2011 |
One before last 1/1/2010 to 12/31/2010 |
Two before last 1/1/2009 to 12/31/2009 |
7.01 |
Revenues |
17,949,741 |
17,168,662 |
16,022,025 |
7.01.01 |
Sales of Goods, Products and Services |
18,011,798 |
17,213,787 |
15,963,689 |
7.01.02 |
Other Revenues |
(54,906) |
(37,977) |
71,594 |
7.01.02.01 |
Other Revenues/Expenses Operating |
(54,906) |
(37,977) |
71,594 |
7.01.04 |
Allowance for/Reversal of Doubtful Accounts |
(7,151) |
(7,148) |
(13,258) |
7.02 |
Raw materials Acquired from Third Parties |
(14,216,331) |
(13,744,552) |
(12,747,994) |
7.02.01 |
Costs of Products, Goods and Services Sold |
(12,775,788) |
(12,394,290) |
(11,551,577) |
7.02.02 |
Materials, Energy, Outsourced Services and Other |
(1,440,543) |
(1,350,262) |
(1,196,417) |
7.03 |
Gross Added Value |
3,733,410 |
3,424,110 |
3,274,031 |
7.04 |
Retention |
(310,398) |
(273,635) |
(332,981) |
7.04.01 |
Depreciation and Amortization |
(310,398) |
(273,635) |
(332,981) |
7.05 |
Net Added Value Produced |
3,423,012 |
3,150,475 |
2,941,050 |
7.06 |
Added Value Received in Transfers |
693,225 |
404,316 |
251,791 |
7.06.01 |
Equity Pickup |
374,685 |
146,436 |
22,737 |
7.06.02 |
Financial Income |
318,540 |
257,880 |
229,054 |
7.07 |
Total Added Value to Distribute |
4,116,237 |
3,554,791 |
3,192,841 |
7.08 |
Distribution of Added Value |
4,116,237 |
3,554,791 |
3,192,841 |
7.08.01 |
Personnel |
1,535,782 |
1,367,584 |
1,203,622 |
7.08.01.01 |
Direct Compensation |
1,053,815 |
930,834 |
833,538 |
7.08.01.02 |
Benefits |
365,527 |
336,955 |
286,623 |
7.08.01.03 |
Government Severance Indemnity Fund for Employees (FGTS) |
81,556 |
73,003 |
56,863 |
7.08.01.04 |
Other |
34,884 |
26,792 |
26,598 |
7.08.01.04.01 |
Equity |
34,884 |
26,792 |
26,598 |
7.08.02 |
Taxes, Fees and Contributions |
735,047 |
687,238 |
710,698 |
7.08.02.01 |
Federal |
457,459 |
371,520 |
370,420 |
7.08.02.02 |
State |
187,567 |
236,306 |
274,897 |
7.08.02.03 |
Municipal |
90,021 |
79,412 |
65,381 |
7.08.03 |
Value Distributed to Providers of Capital |
1,127,189 |
881,471 |
669,090 |
7.08.03.01 |
Interest |
791,474 |
568,295 |
377,791 |
7.08.03.02 |
Rentals |
335,715 |
313,176 |
291,299 |
7.08.04 |
Value Distributed to Shareholders |
718,219 |
618,498 |
609,431 |
7.08.04.02 |
Dividends |
170,577 |
171,575 |
140,500 |
7.08.04.03 |
Retained Earnings/Accumulated Losses for the year |
547,642 |
446,923 |
468,931 |
Page 12 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Balance Sheet - Assets
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2011 |
One before last 12/31/2010 |
Two before last 12/31/2009 |
1 |
Total Assets |
33,769,005 |
29,772,263 |
18,657,033 |
1.01 |
Current Assets |
17,276,392 |
14,673,067 |
8,399,748 |
1.01.01 |
Cash and Cash Equivalents |
4,969,955 |
3,817,994 |
2,341,927 |
1.01.02 |
Marketable Securities |
- |
600,613 |
- |
1.01.02.01 |
Marketable Securities Evaluated at Fair Value |
- |
600,613 |
- |
1.01.02.01.01 |
Securities for Trading |
- |
600,613 |
- |
1.01.03 |
Accounts Receivable |
5,717,121 |
4,317,214 |
2,475,373 |
1.01.03.01 |
Trade Accounts Receivable |
5,437,500 |
4,047,234 |
2,475,373 |
1.01.03.02 |
Other Accounts Receivable |
279,621 |
269,980 |
- |
1.01.04 |
Inventories |
5,552,769 |
4,823,768 |
2,827,463 |
1.01.06 |
Recoverable Taxes |
907,702 |
888,355 |
416,550 |
1.01.06.01 |
Current Recoverable Taxes |
907,702 |
888,355 |
416,550 |
1.01.07 |
Prepaid Expenses |
105,794 |
225,123 |
333,551 |
1.01.08 |
Other Current Assets |
23,051 |
- |
4,884 |
1.01.08.03 |
Other |
23,051 |
- |
4,884 |
1.02 |
Noncurrent Assets |
16,492,613 |
15,099,196 |
10,257,285 |
1.02.01 |
Long-Term Assets |
3,854,880 |
3,156,339 |
2,486,684 |
1.02.01.01 |
Marketable Securities Evaluated at Fair Value |
- |
7,389 |
- |
1.02.01.01.02 |
Available-for-Sale Securities |
- |
7,389 |
- |
1.02.01.03 |
Accounts Receivable |
662,854 |
617,496 |
419,191 |
1.02.01.03.01 |
Trade Accounts Receivable |
555,841 |
527,939 |
- |
1.02.01.03.02 |
Other Accounts Receivable |
107,013 |
89,557 |
419,191 |
1.02.01.06 |
Deferred Taxes |
1,249,687 |
1,136,462 |
1,207,712 |
1.02.01.06.01 |
Deferred Income and Social Contribution Taxes |
1,249,687 |
1,136,462 |
1,207,712 |
1.02.01.07 |
Prepaid Expenses |
36,899 |
54,986 |
19,911 |
1.02.01.08 |
Receivables from Related Parties |
133,415 |
176,241 |
118,650 |
1.02.01.08.04 |
Receivables from Other Related Parties |
133,415 |
176,241 |
118,650 |
1.02.01.09 |
Other Noncurrent Assets |
1,772,025 |
1,163,765 |
721,220 |
1.02.01.09.04 |
Recoverable Taxes |
729,998 |
213,506 |
255,194 |
1.02.01.09.05 |
Escrow Deposits |
737,688 |
645,920 |
466,026 |
1.02.01.09.06 |
Financial Instruments |
304,339 |
304,339 |
- |
1.02.02 |
Investments |
253,250 |
232,540 |
194,227 |
1.02.02.01 |
Equity Interest |
253,250 |
232,540 |
194,227 |
1.02.02.01.01 |
Equity Interest in Associated Companies |
252,790 |
232,540 |
193,757 |
1.02.02.01.04 |
Other Equity Interest |
460 |
- |
470 |
1.02.03 |
Property and Equipment |
7,358,250 |
6,794,337 |
5,356,601 |
1.02.03.01 |
In operation |
6,827,551 |
5,925,461 |
5,342,744 |
1.02.03.02 |
Leased |
185,025 |
167,934 |
- |
1.02.03.03 |
In Progress |
345,674 |
700,942 |
13,857 |
1.02.04 |
Intangible Assets |
5,026,233 |
4,915,980 |
2,219,773 |
1.02.04.01 |
Intangible Assets |
5,026,233 |
4,915,980 |
2,219,773 |
1.02.04.01.02 |
Intangible Assets |
5,026,233 |
4,915,980 |
2,219,773 |
Page 13 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Balance Sheet – Liabilities
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2011 |
One before last 12/31/2010 |
Two before last 12/31/2009 | |
2 |
Total Liabilities |
33,769,005 |
29,772,263 |
18,657,033 | |
2.01 |
Current Liabilities |
13,501,202 |
10,923,437 |
6,033,725 | |
2.01.01 |
Payroll and Labor Liabilities |
758,663 |
589,186 |
428,188 | |
2.01.01.01 |
Payroll Liabilities |
96,376 |
120,825 |
52,733 | |
2.01.01.02 |
Labor Liabilities |
662,287 |
468,361 |
375,455 | |
2.01.02 |
Trade Payable |
6,278,757 |
5,368,738 |
4,004,395 | |
2.01.02.01 |
Local Trade Payable |
6,229,796 |
5,253,034 |
4,001,523 | |
2.01.02.02 |
Foreign Trade Payable |
48,961 |
115,704 |
2,872 | |
2.01.03 |
Tax Liabilities |
332,416 |
298,853 |
313,672 | |
2.01.03.01 |
Federal Tax Liabilities |
324,826 |
292,658 |
311,711 | |
2.01.03.01.01 |
Income and Social Contribution Taxes Payable |
151,052 |
25,463 |
19,750 | |
2.01.03.01.02 |
Other (PIS, COFINS, IOF, INSS, Funrural) |
173,774 |
267,195 |
291,961 | |
2.01.03.03 |
Municipal Tax Liabilities |
7,590 |
6,195 |
1,961 | |
2.01.04 |
Loans and Financing |
4,917,498 |
2,915,116 |
687,612 | |
2.01.04.01 |
Loans and Financing |
4,334,011 |
2,329,974 |
631,194 | |
2.01.04.01.01 |
In Local Currency |
3,778,186 |
1,872,639 |
292,915 | |
2.01.04.01.02 |
In Foreign Currency |
555,825 |
457,335 |
338,279 | |
2.01.04.02 |
Debentures |
501,844 |
520,675 |
19,386 | |
2.01.04.03 |
Financing by Leasing |
81,643 |
64,467 |
37,032 | |
2.01.05 |
Other Liabilities |
947,784 |
1,628,080 |
544,785 | |
2.01.05.01 |
Related Parties |
27,878 |
274,291 |
31,734 | |
2.01.05.01.01 |
Debts with Associated Companies |
11,764 |
69,254 |
- | |
2.01.05.01.03 |
Debts with Controlling Shareholders |
15,772 |
187,128 |
- | |
2.01.05.01.04 |
Other Related Parties |
342 |
17,909 |
31,734 | |
2.01.05.02 |
Other |
919,906 |
1,353,789 |
513,051 | |
2.01.05.02.01 |
Dividends |
103,396 |
116,287 |
98,052 | |
2.01.05.02.04 |
Public Utilities |
18,917 |
5,383 |
5,636 | |
2.01.05.02.05 |
Rent |
48,991 |
68,226 |
47,424 | |
2.01.05.02.06 |
Advertising |
89,682 |
33,615 |
32,333 | |
2.01.05.02.07 |
Path through to Third Parties |
158,134 |
201,224 |
- | |
2.01.05.02.08 |
Financing by Purchase of Assets |
14,211 |
14,211 |
14,212 | |
2.01.05.02.09 |
Other Accounts Payable |
431,746 |
617,359 |
305,007 | |
2.01.05.02.10 |
Companies Acquisition |
54,829 |
297,484 |
- | |
2.01.05.02.11 |
Insurance |
- |
- |
10,387 | |
2.01.06 |
Provisions |
266,084 |
123,464 |
55,073 | |
2.01.06.02 |
Other Provisions |
266,084 |
123,464 |
55,073 | |
2.01.06.02.02 |
Provisions for Restructuring |
12,957 |
6,372 |
- | |
2.01.06.02.05 |
Taxes Payable by Installments |
171,212 |
54,071 |
55,073 | |
2.01.06.02.06 |
Anticipated Revenues |
81,915 |
63,021 |
- | |
2.02 |
Noncurrent Liabilities |
10,173,378 |
9,348,234 |
5,966,583 | |
2.02.01 |
Loans and Financing |
6,240,900 |
5,591,936 |
3,582,599 | |
2.02.01.01 |
Loans and Financing |
3,908,594 |
4,423,220 |
2,019,136 | |
2.02.01.01.01 |
In Local Currency |
3,097,465 |
3,744,762 |
1,507,489 | |
2.02.01.01.02 |
In Foreign Currency |
811,129 |
678,458 |
511,647 | |
2.02.01.02 |
Debentures |
2,137,518 |
1,067,472 |
1,481,356 | |
2.02.01.03 |
Financing by Leasing |
194,788 |
101,244 |
82,107 | |
2.02.02 |
Other Liabilities |
1,756,076 |
1,730,508 |
1,722,661 | |
2.02.02.02 |
Other |
1,756,076 |
1,730,508 |
1,722,661 | |
2.02.02.02.03 |
Taxes Payable by Installments |
1,291,810 |
1,377,758 |
1,205,579 | |
2.02.02.02.04 |
Other Accounts Payable |
275,664 |
137,690 |
308,900 | |
2.02.02.02.05 |
Companies Acquisition |
188,602 |
215,060 |
- | |
2.02.02.02.06 |
Trade Payable |
- |
- |
208,182 | |
2.02.03 |
Deferred Taxes |
1,114,873 |
1,028,986 |
- | |
Page 14 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Balance Sheet – Liabilities
R$ (in thousands)
Code |
Description |
Last fiscal year 12/31/2011 |
One before last 12/31/2010 |
Two before last 12/31/2009 | |
2.02.03.01 |
Deferred Income and Social Contribution Taxes |
1,114,873 |
1,028,986 |
- | |
2.02.04 |
Provisions for Contingencies |
680,123 |
809,337 |
661,323 | |
2.02.04.01 |
Tax, Social Security, Labor and Civil Provisions |
680,123 |
809,337 |
661,323 | |
2.02.04.01.01 |
Tax Provisions |
375,510 |
520,110 |
199,005 | |
2.02.04.01.02 |
Social security and labor Provisions |
132,853 |
131,494 |
111,182 | |
2.02.04.01.03 |
Employee Benefits Provision |
48,669 |
52,858 |
35,107 | |
2.02.04.01.04 |
Civil Provisions |
123,091 |
104,875 |
316,029 | |
2.02.06 |
Unformed Revenues |
381,406 |
187,467 |
- | |
2.02.06.02 |
Unformed Revenues |
381,406 |
187,467 |
- | |
2.03 |
Consolidated Shareholders’ Equity |
10,094,425 |
9,500,592 |
6,656,725 | |
2.03.01 |
Paid-in Capital Stock |
6,129,405 |
5,579,259 |
5,374,751 | |
2.03.02 |
Capital Reserves |
384,342 |
463,148 |
647,232 | |
2.03.02.02 |
Special Goodwill Reserve |
238,930 |
344,605 |
428,553 | |
2.03.02.04 |
Granted Options |
138,014 |
111,145 |
83,223 | |
2.03.02.07 |
Capital Reserve |
7,398 |
7,398 |
135,456 | |
2.03.04 |
Profit Reserves |
1,111,526 |
980,915 |
602,237 | |
2.03.04.01 |
Legal Reserve |
248,249 |
212,339 |
176,217 | |
2.03.04.05 |
Profit Retention Reserve |
80,147 |
66,654 |
426,020 | |
2.03.04.10 |
Expansion Reserve |
783,130 |
701,922 |
- | |
2.03.04.11 |
Gain/loss in equity interest |
146,837 |
243,055 |
- | |
2.03.09 |
Non-Controlling Interest |
2,469,152 |
2,477,270 |
32,505 | |
Page 15 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Statement of Income
R$ (in thousands)
Code |
Description |
Last fiscal year |
One before last |
Two before last |
|
|
1/1/2011 to 12/31/2011 |
1/1/2010 to 12/31/2010 |
1/1/2009 to 12/31/2009 |
3.01 |
Gross Sales from Goods and/or Services |
46,594,486 |
32,091,674 |
23,192,758 |
3.02 |
Cost of Goods Sold and/or Services Sold |
(33,932,964) |
(24,241,476) |
(17,493,806) |
3.03 |
Gross Profit |
12,661,522 |
7,850,198 |
5,698,952 |
3.04 |
Operating Income/Expenses |
(10,524,159) |
(6,356,745) |
(4,744,423) |
3.04.01 |
Selling Expenses |
(7,936,647) |
(4,866,289) |
(3,532,481) |
3.04.02 |
General and Administrative |
(1,683,097) |
(950,959) |
(679,581) |
3.04.04 |
Other Operating Income |
(124,070) |
(12,033) |
24,731 |
3.04.04.01 |
Income with Permanent Assets |
(48,820) |
(21,182) |
24,731 |
3.04.04.02 |
Other Operating Income/Expenses |
(75,250) |
9,149 |
- |
3.04.05 |
Other Operating Expenses |
(815,170) |
(561,963) |
(562,504) |
3.04.05.01 |
Depreciation/Amortization |
(680,547) |
(446,129) |
(459,900) |
3.04.05.02 |
Other Operating Expenses |
(134,623) |
(115,834) |
(102,604) |
3.04.06 |
Equity Pickup |
34,825 |
34,499 |
5,412 |
3.05 |
Income before Financial Income and Taxes |
2,137,363 |
1,493,453 |
954,529 |
3.06 |
Net Finance Expenses |
(1,332,708) |
(823,001) |
(254,475) |
3.06.01 |
Financial Income |
593,250 |
331,698 |
250,030 |
3.06.02 |
Financial Expenses |
(1,925,958) |
(1,154,699) |
(504,505) |
3.07 |
Earnings Before Income Taxes |
804,655 |
670,452 |
700,054 |
3.08 |
Income and Social Contribution Taxes on Income |
(84,999) |
(84,522) |
(94,015) |
3.08.01 |
Current |
(142,117) |
(52,052) |
(68,081) |
3.08.02 |
Deferred |
57,118 |
(32,470) |
(25,934) |
3.09 |
Net Income from Continued Operations |
719,656 |
585,930 |
606,039 |
3.11 |
Consolidated Net Income/Loss for the year |
719,656 |
585,930 |
606,039 |
3.11.01 |
Attributed to Partners of Parent Company |
718,219 |
618,498 |
609,431 |
3.11.02 |
Attributed to Non-Controlling Shareholders |
1,437 |
(32,568) |
(3,392) |
3.99 |
Earnings per Share - (Reais / Share) |
|
|
|
3.99.01 |
Earnings Basic per Share |
|
|
|
3.99.01.01 |
ON |
2.61000 |
2.27000 |
2.34000 |
3.99.01.02 |
PN |
2.87000 |
2.50000 |
2.59000 |
Page 16 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Statement of Cash Flows – Indirect Method
R$ (in thousands)
Code |
Description |
Last fiscal year 1/1/2011 to 12/31/2011 |
One before last 1/1/2010 to 12/31/2010 |
Two before last 1/1/2009 to 12/31/2009 |
| |
6.01 |
Cash Flow provided by Operating Activities |
1,128,063 |
361,385 |
1,586,348 |
| |
6.01.01 |
Cash Generated in the Operations |
2,649,258 |
1,235,908 |
1,454,913 |
| |
6.01.01.01 |
Net Income for the Year |
719,656 |
585,930 |
606,039 |
| |
6.01.01.02 |
Deferred Income Tax |
(57,118) |
32,470 |
25,934 |
| |
6.01.01.03 |
Depreciation/Amortization |
706,494 |
446,129 |
459,900 |
| |
6.01.01.04 |
Equity Pickup |
(34,825) |
(34,499) |
(5,412) |
| |
6.01.01.05 |
Adjustment to Present Value |
22,427 |
(83,950) |
36,070 |
| |
6.01.01.06 |
Finance charge |
965,557 |
239,473 |
222,374 |
| |
6.01.01.07 |
Provision for Contingencies |
(4,798) |
298,406 |
81,326 |
| |
6.01.01.08 |
Provision for Share-Based Payment |
26,869 |
27,920 |
19,621 |
| |
6.01.01.09 |
Allowance for doubtful debts |
246,385 |
56,541 |
5,461 |
| |
6.01.01.10 |
Gains due to profitable purchase |
- |
(351,718) |
- |
| |
6.01.01.11 |
Income with Permanent Assets written-off |
48,820 |
73,517 |
33,770 |
| |
6.01.01.12 |
Other |
9,791 |
(54,311) |
(30,170) |
| |
6.01.02 |
Changes in Assets and Liabilities |
(1,521,195) |
(874,523) |
131,435 |
| |
6.01.02.01 |
Accounts Receivable |
(1,925,932) |
733,423 |
4,985 |
| |
6.01.02.02 |
Recoverable Taxes |
(506,651) |
(171,574) |
59,910 |
| |
6.01.02.03 |
Inventories |
(752,539) |
(706,705) |
(827,088) |
| |
6.01.02.04 |
Marketable Securities |
634,978 |
88,745 |
- |
| |
6.01.02.05 |
Escrow Deposits |
(68,116) |
(150,314) |
(99,360) |
| |
6.01.02.06 |
Other Assets |
114,365 |
108,404 |
(101,319) |
| |
6.01.02.07 |
Trade payables |
972,395 |
245,298 |
1,052,760 |
| |
6.01.02.08 |
Payroll Charges |
169,477 |
(170,354) |
193,696 |
| |
6.01.02.09 |
Related Parties |
(189,360) |
(941,274) |
19,301 |
| |
6.01.02.10 |
Other Accounts Payable |
30,188 |
89,828 |
(171,450) |
| |
6.02 |
Cash flow used in Investing Activities |
(1,625,496) |
(1,427,990) |
(1,580,079) |
| |
6.02.01 |
Restricted Cash |
- |
58,798 |
- | ||
6.02.02 |
Companies Acquisition |
(269,113) |
(28,544) |
- | ||
6.02.03 |
Companies Acquisition, Net of Cash |
- |
- |
(873,377) | ||
6.02.04 |
Acquisition of Fixed Assets |
(1,262,640) |
(1,283,547) |
(669,188) | ||
6.02.05 |
Increase Intangible Assets |
(191,635) |
(196,714) |
(41,819) | ||
6.02.06 |
Sale of Permanent Asses |
98,004 |
22,017 |
4,305 | ||
6.02.07 |
Capital Increase |
(112) |
- |
- | ||
6.03 |
Net Cash provided by (used in) from Financing Activities |
1,649,394 |
2,542,672 |
712,142 | ||
6.03.01 |
Additions |
6,918,179 |
3,981,201 |
853,822 | ||
6.03.02 |
Amortization |
(4,772,162) |
(1,204,381) |
(393,129) | ||
6.03.03 |
Interest Paid |
(336,126) |
(182,813) |
(209,302) | ||
6.03.04 |
Capital Increase |
22,971 |
35,120 |
487,143 | ||
6.03.05 |
Net Cash Increase from Acquisitions |
- |
64,957 |
82,765 | ||
6.03.06 |
Payment of Dividends |
(183,468) |
(151,412) |
(109,157) | ||
6.05 |
Net Increase (Decrease) in Cash and Cash Equivalents |
1,151,961 |
1,476,067 |
718,411 | ||
6.05.01 |
Cash and Cash Equivalents at Beginning of Year |
3,817,994 |
2,341,927 |
1,623,516 | ||
6.05.02 |
Cash and Cash Equivalents at end of Year |
4,969,955 |
3,817,994 |
2,341,927 | ||
Page 17 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Statement of Changes in Shareholders’ Equity – 1/1/2011 to 12/31/2011
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders’ Equity |
Non-Controlling Interest |
Consolidated Shareholders’ Equity |
5.01 |
Opening Balance |
5,579,259 |
463,148 |
980,915 |
- |
- |
7,023,322 |
2,477,270 |
9,500,592 |
5.03 |
Adjusted Opening Balance |
5,579,259 |
463,148 |
980,915 |
- |
- |
7,023,322 |
2,477,270 |
9,500,592 |
5.04 |
Capital Transactions with Partners |
550,146 |
(78,806) |
(421,500) |
(170,577) |
- |
(120,737) |
- |
(120,737) |
5.04.01 |
Capital Increases |
22,971 |
- |
- |
- |
- |
22,971 |
- |
22,971 |
5.04.03 |
Recognized Granted Options |
- |
26,869 |
- |
- |
- |
26,869 |
- |
26,869 |
5.04.06 |
Dividends |
- |
- |
- |
(170,577) |
- |
(170,577) |
- |
(170,577) |
5.04.08 |
Reserve Capitalization |
527,175 |
(105,675) |
(421,500) |
- |
- |
- |
- |
- |
5.05 |
Total Comprehensive Income |
- |
- |
- |
718,219 |
- |
718,219 |
1,437 |
719,656 |
5.05.01 |
Net Income for the year |
- |
- |
- |
718,219 |
- |
718,219 |
1,437 |
719,656 |
5.06 |
Internal Changes of Shareholders’ Equity |
- |
- |
552,111 |
(547,642) |
- |
4,469 |
(9,555) |
(5,086) |
5.06.01 |
Constitution of Reserve |
- |
- |
511,731 |
(511,731) |
- |
- |
- |
- |
5.06.04 |
Appropriation of Net Income to Legal Reserve |
- |
- |
35,911 |
(35,911) |
- |
- |
- |
- |
5.06.05 |
Gain/loss in equity interest |
- |
- |
- |
4,469 |
- |
4,469 |
- |
4,469 |
5.06.06 |
Non-Controlling Interest |
- |
- |
- |
- |
- |
- |
(9,555) |
(9,555) |
5.07 |
Closing Balance |
6,129,405 |
384,342 |
1,111,526 |
- |
- |
7,625,273 |
2,469,152 |
10,094,425 |
Page 18 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Statement of Changes in Shareholders’ Equity – 1/1/2010 to 12/31/2010
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders’ Equity |
Non-Controlling Interest |
Consolidated Shareholders’ Equity |
5.01 |
Opening Balance |
5,374,751 |
647,232 |
602,237 |
- |
- |
6,624,220 |
32,505 |
6,656,725 |
5.03 |
Adjusted Opening Balance |
5,374,751 |
647,232 |
602,237 |
- |
- |
6,624,220 |
32,505 |
6,656,725 |
5.04 |
Capital Transactions with Partners |
204,508 |
(55,988) |
(81,440) |
(171,575) |
- |
(104,495) |
- |
(104,495) |
5.04.03 |
Recognized Granted Options |
- |
27,920 |
- |
- |
- |
27,920 |
- |
27,920 |
5.04.05 |
Treasury Shares acquired |
- |
- |
4,040 |
- |
- |
4,040 |
- |
4,040 |
5.04.06 |
Dividends |
- |
- |
- |
(171,575) |
|
(171,575) |
- |
(171,575) |
5.04.08 |
Reserve Capitalization |
169,388 |
(83,908) |
(85,480) |
- |
- |
- |
- |
- |
5.04.09 |
Capital Stock Subscribed |
35,120 |
- |
- |
- |
- |
35,120 |
- |
35,120 |
5.05 |
Total Comprehensive Income |
- |
- |
- |
618,498 |
- |
618,498 |
(32,568) |
585,930 |
5.05.01 |
Net Income for the year |
- |
- |
- |
618,498 |
- |
618,498 |
(32,568) |
585,930 |
5.06 |
Internal Changes of Shareholders’ Equity |
- |
(128,096) |
460,118 |
(446,923) |
- |
(114,901) |
2,477,333 |
2,362,432 |
5.06.01 |
Constitution of Reserve |
- |
- |
410,801 |
(410,801) |
- |
- |
- |
- |
5.06.04 |
Acquisition of Non-Controlling Interest |
- |
(128,096) |
(229,860) |
- |
- |
(357,956) |
2,477,333 |
2,119,377 |
5.06.06 |
Gain/loss in Equity Interest |
- |
- |
243,055 |
- |
- |
243,055 |
- |
243,055 |
5.06.07 |
Appropriation of Net Income to Legal Reserve |
- |
- |
36,122 |
(36,122) |
- |
- |
- |
- |
5.07 |
Closing Balance |
5,579,259 |
463,148 |
980,915 |
- |
- |
7,023,322 |
2,477,270 |
9,500,592 |
Page 19 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Statement of Changes in Shareholders’ Equity – 1/1/2009 to 12/31/2009
R$ (in thousands)
Code |
Description |
Paid-in Capital |
Capital Reserves, Options Granted and Treasury Shares |
Profit Reserves |
Accumulated Profit/Losses |
Other Comprehensive Income |
Shareholders’ Equity |
Non-Controlling Interest |
Consolidated Shareholders’ Equity |
5.01 |
Opening Balance |
4,450,725 |
709,031 |
294,465 |
- |
- |
5,454,221 |
- |
5,454,221 |
5.03 |
Adjusted Opening Balance |
4,450,725 |
709,031 |
294,465 |
- |
- |
5,454,221 |
- |
5,454,221 |
5.04 |
Capital Transactions with Partners |
924,026 |
(61,799) |
(161,159) |
(140,500) |
- |
560,568 |
- |
560,568 |
5.04.03 |
Recognized Granted Options |
- |
19,621 |
- |
- |
- |
19,621 |
- |
19,621 |
5.04.05 |
Treasury Shares acquired |
- |
- |
(10,908) |
- |
- |
(10,908) |
- |
(10,908) |
5.04.06 |
Dividends |
- |
- |
- |
(140,500) |
|
(140,500) |
|
(140,500) |
5.04.08 |
Reserve Capitalization |
239,031 |
(88,780) |
(150,251) |
- |
- |
- |
- |
- |
5.04.09 |
Capital Stock Subscribed |
664,362 |
- |
- |
- |
- |
664,362 |
- |
664,362 |
5.04.10 |
Stock Options Exercised |
20,633 |
- |
- |
- |
- |
20,633 |
- |
20,633 |
5.04.11 |
Paid-in Capital - Globex |
- |
7,360 |
- |
- |
- |
7,360 |
- |
7,360 |
5.05 |
Total Comprehensive Income |
- |
- |
- |
609,431 |
- |
609,431 |
(3,392) |
606,039 |
5.05.01 |
Net Income for the year |
- |
- |
- |
609,431 |
- |
609,431 |
(3,392) |
606,039 |
5.06 |
Internal Changes of Shareholders’ Equity |
- |
- |
468,931 |
(468,931) |
- |
- |
35,897 |
35,897 |
5.06.04 |
Transfer to Expansion Reserve |
- |
- |
379,350 |
(379,350) |
- |
- |
- |
- |
5.06.05 |
Appropriation of Net Income to Legal Reserve |
- |
- |
29,579 |
(29,579) |
- |
- |
- |
- |
5.06.06 |
Profit Retention Reserve |
- |
- |
60,002 |
(60,002) |
- |
- |
- |
- |
5.06.08 |
Acquisition of Minority Interest |
- |
- |
- |
- |
- |
- |
35,897 |
35,897 |
5.07 |
Closing Balance |
5,374,751 |
647,232 |
602,237 |
- |
- |
6,624,220 |
32,505 |
6,656,725 |
Page 20 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Consolidated Financial Statements/Statement of Value Added
R$ (in thousands)
Code |
Description |
Last fiscal year 1/1/2011 to 12/31/2011 |
One before last 1/1/2010 to 12/31/2010 |
Two before last 1/1/2009 to 12/31/2009 |
7.01 |
Revenues |
52,453,624 |
36,198,903 |
26,165,116 |
7.01.01 |
Sales of Goods, Products and Services |
52,573,420 |
36,144,368 |
26,161,597 |
7.01.02 |
Other Revenues |
136,575 |
109,186 |
58,356 |
7.01.02.01 |
Other Revenues/Expenses Operating |
136,575 |
109,186 |
58,356 |
7.01.04 |
Allowance for/Reversal of Doubtful Accounts |
(256,371) |
(54,651) |
(54,837) |
7.02 |
Raw materials Acquired from Third Parties |
(41,102,051) |
(29,077,323) |
(21,033,445) |
7.02.01 |
Costs of Products, Goods and Services Sold |
(36,637,834) |
(26,175,020) |
(19,132,761) |
7.02.02 |
Materials, Energy, Outsourced Services and Other |
(4,464,217) |
(2,902,303) |
(1,900,684) |
7.03 |
Gross Added Value |
11,351,573 |
7,121,580 |
5,131,671 |
7.04 |
Retention |
(706,494) |
(446,129) |
(459,900) |
7.04.01 |
Depreciation and Amortization |
(706,494) |
(446,129) |
(459,900) |
7.05 |
Net Added Value Produced |
10,645,079 |
6,675,451 |
4,671,771 |
7.06 |
Added Value Received in Transfers |
628,075 |
366,197 |
252,118 |
7.06.01 |
Equity Pickup |
34,825 |
34,499 |
5,412 |
7.06.02 |
Financial Income |
593,250 |
331,698 |
246,706 |
7.07 |
Total Added Value to Distribute |
11,273,154 |
7,041,648 |
4,923,889 |
7.08 |
Distribution of Added Value |
11,273,154 |
7,041,648 |
4,923,889 |
7.08.01 |
Personnel |
5,227,944 |
2,603,281 |
1,789,983 |
7.08.01.01 |
Direct Compensation |
3,893,645 |
1,882,359 |
1,269,490 |
7.08.01.02 |
Benefits |
777,577 |
532,253 |
397,261 |
7.08.01.03 |
Government Severance Indemnity Fund for Employees (FGTS) |
403,264 |
153,559 |
90,727 |
7.08.01.04 |
Other |
153,458 |
35,110 |
32,505 |
7.08.01.04.01 |
Interest |
153,458 |
35,110 |
32,505 |
7.08.02 |
Taxes, Fees and Contributions |
2,281,380 |
1,982,743 |
1,439,099 |
7.08.02.01 |
Federal |
1,079,903 |
1,343,183 |
722,314 |
7.08.02.02 |
State |
986,866 |
489,724 |
585,789 |
7.08.02.03 |
Municipal |
214,611 |
149,836 |
130,996 |
7.08.03 |
Value Distributed to Providers of Capital |
3,044,174 |
1,869,694 |
1,088,768 |
7.08.03.01 |
Interest |
1,926,074 |
1,163,233 |
536,308 |
7.08.03.02 |
Rentals |
1,118,100 |
706,461 |
552,460 |
7.08.04 |
Value Distributed to Shareholders |
719,656 |
585,930 |
606,039 |
7.08.04.02 |
Dividends |
170,577 |
171,575 |
153,669 |
7.08.04.03 |
Retained Earnings/Accumulated Losses for the year |
547,642 |
446,923 |
455,762 |
7.08.04.04 |
Non-Controlling Interest in Retained Earnings |
1,437 |
(32,568) |
(3,392) |
Page 21 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4Q11 and 2011 Results
Consolidated net income totaled R$361 million in 4Q11 |
São Paulo, Brazil, February 16, 2012 - Grupo Pão de Açúcar [BM&FBOVESPA: PCAR4 (PN); NYSE: CBD] and Viavarejo S.A. - new corporate name of Globex Utilidades S.A., approved on Extraordinary Shareholders’ Meeting held on 02/15/12 - [BM&FBOVESPA: GLOB3] announce their results for the fourth quarter (4Q11) and full year of 2011 (2011). GPA Food’s operations comprise supermarkets (Pão de Açúcar and Extra Supermercado), hypermarkets (Extra), neighborhood stores (Mini Mercado Extra), cash-and-carry stores (Assaí), gas stations and drugstores, while GPA Consolidated’s operations comprise GPA Food and Viavarejo (Casas Bahia and Ponto Frio's bricks-and-mortar stores and NovaPontocom's e-commerce stores: Extra.com.br, PontoFrio.com.br and Casasbahia.com.br).
GPA FOOD
Gross sales moved up by 10.3% in 4Q11
GPA Food recorded EBITDA margin of 9.0% in 4Q11, the highest figure since the IPO
§ Gross sales of R$ 8,028 million, 10.3% up on 4Q10 § Gross profit of R$ 1,882 million, 11.2% more than in 4Q10 § EBITDA of R$ 650 million, a 23.5% improvement over 4Q10 § Net income of R$ 291 million, same level of 4Q10 | |
GPA CONSOLIDATED
EBITDA totaled R$1.1 million in 4Q11, 50.5% up year-on-year, accompanied by a margin of 8.2%.
Adjusted net income came to R$430 million, with a margin of 3.2%.
§ Gross sales of R$ 15,132 million, 20.1% up year-on-year § Gross profit of R$ 3,741 million, with a margin of 28.0% § EBITDA of R$ 1,096 million, with a margin of 8.2% § Net income of R$ 361 million, 43.1% up year-on-year | |
Page 22 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
Highlights | |||||||||||||||
|
| ||||||||||||||
|
GPA Food |
GPA Consolidated | |||||||||||||
|
|||||||||||||||
|
|||||||||||||||
(R$ million)(1) |
4Q11 |
4Q10 |
Δ |
2011 |
2010 |
Δ |
4Q11 |
4Q10 |
Δ |
2011 |
2010 |
Δ | |||
|
| ||||||||||||||
Gross Sales Revenue |
8,028 |
7,276 |
10.3% |
28,431 |
26,131 |
8.8% |
15,132 |
12,598 |
20.1% |
52,681 |
36,144 |
45.8% | |||
Net Sales Revenue |
7,206 |
6,536 |
10.3% |
25,578 |
23,486 |
8.9% |
13,371 |
11,034 |
21.2% |
46,594 |
32,092 |
45.2% | |||
Gross Profit |
1,882 |
1,692 |
11.2% |
6,613 |
5,946 |
11.2% |
3,741 |
2,793 |
34.0% |
12,662 |
7,850 |
61.3% | |||
Gross Margin |
26.1% |
25.9% |
20 bps |
25.9% |
25.3% |
50 bps |
28.0% |
25.3% |
270 bps |
27.2% |
24.5% |
270 bps | |||
EBITDA |
650 |
526 |
23.5% |
1,949 |
1,685 |
15.6% |
1,096 |
728 |
50.5% |
3,042 |
2,033 |
49.6% | |||
EBITDA Margin |
9.0% |
8.0% |
100 bps |
7.6% |
7.2% |
40 bps |
8.2% |
6.6% |
160 bps |
6.5% |
6.3% |
20 bps | |||
Net Income - Controlling Shareholders (2) |
291 |
291 |
0.0% |
659 |
643 |
2.4% |
361 |
253 |
43.1% |
718 |
618 |
16.1% | |||
Net Margin |
4.0% |
4.5% |
-40 bps |
2.6% |
2.7% |
-20 bps |
2.7% |
2.3% |
40 bps |
1.5% |
1.9% |
-40 bps | |||
|
| ||||||||||||||
Adjusted Net Income - Controlling Shareholders (2) |
344 |
174 |
98.0% |
756 |
624 |
21.0% |
434 |
136 |
219.9% |
899 |
570 |
57.8% | |||
Margem Líquida ajustada |
4.8% |
2.7% |
210 bps |
|
3.0% |
2.7% |
30 bps |
|
3.2% |
1.2% |
200 bps |
|
1.9% |
1.8% |
10 bps |
(1) Totals may not tally as the figures are rounded off and all margins were calculated as percentage of net sales revenue. |
|||||||||||||||
(2) Net Income after minority interest. |
Message from Management
Last year was a landmark for the Group in terms of operational consolidation. We concluded the conversion of 221 CompreBem and Sendas stores, begun in 2010; we revised the management model for Assaí, our cash-and-carry format, as well as the management model and positioning of our convenience store format (Extra Fácil to Mini Mercado Extra); we improved the assortment of all the formats in line with Brazilians’ new consumption habits, especially to meet the new demands of the upwardly income groups; we revised corporate and in-store processes; and the integration of Ponto Frio and Casas Bahia is in progress, with the recurring capture of synergies. The Group’s management model will sustain the synergic functioning of all our businesses, while respecting the individuality of each.
This model prioritizes the adoption of our culture and our values – humility, discipline, determination, perseverance and emotional balance – by all our employees, whether corporate or in the stores and distribution centers, because we believe that only by putting the right people in the right place we will be able to achieve our objectives.
Even with the slowing of the economy, especially in the second half, we maintained our investments in management processes, through which we acquire an integrated view of the role of information technology, logistics and the back-office, which ensures exemplary execution. This processes automation reduces shrinkage and stock-outs and increases store productivity and efficiency by improving the management of inventories and, consequently, working capital. The unification of the Ponto Frio and Casas Bahia systems into a single operational platform helped capture synergies between the two companies and improve inventory and margin management.
The e-commerce operation completed a year under the new model, which joined the operations of Extra.com.br, PontoFrio.com and CasasBahia.com.br in a new company, Nova Pontocom, and achieved growth that was double that of the market, with heightened profitability. Even with the increase in competition, Nova Pontocom continued to invest in logistics, technology and service in order to confront current and future challenges.
We further underlined the alignment of our dynamism and commercial management with customer aspirations by holding Brazil’s first Black Friday in bricks-and-mortar stores. Based on the traditional U.S. retail sale of the same name, the event, pioneered by Extra, was held in all the format’s stores and was welcomed by customers, achieving higher-than-expected results.
The opening of new stores across all formats is part of a planned expansion process. The Group uses its market intelligence to promote synergies between its retail sales force and its real estate assets, which are managed by GPA Malls & Properties. The idea is to ensure growth by making the maximum possible use of the capital employed and diluting expenses. In October, GPA Malls & Properties launched Thera, the first real estate development combining residential units, offices and a Group store.
Page 23 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
The results presented herein show the force of a team that is totally integrated and determined to overcome challenges on a daily basis, exemplified by the fact that we achieved our annual objectives, exceeding our gross sales guidance of R$50 billion. We know the challenges will continue in 2012 and we are fully committed to ensuring the continuation of the Group’s sustainable expansion, seeking a competitive positioning with profitability and gains in market share. We are a company that does everything possible to deliver results for our shareholders by ensuring the satisfaction of our employees, customers and society as a whole, through the practice of sustainable values in all our initiatives. Our aim is to use the results of a contented working environment to contribute to the development of Brazil.
Enéas Pestana
Chief Executive Officer
PERFORMANCE BY SEGMENT
The Company operates in an integrated manner in two business segments, as shown below:
Page 24 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
SALES PERFORMANCE
GPA Food – 4Q11
GPA Food |
GPA Food | ||||||||||
Retail |
Cash and Carry | ||||||||||
(R$ million) |
4Q11 |
4Q10 |
Δ |
4Q11 |
4Q10 |
Δ |
4Q11 |
4Q10 |
Δ | ||
Gross Sales Revenue |
8,028 |
7,276 |
10.3% |
6,786 |
6,251 |
8.6% |
1,243 |
1,025 |
21.3% | ||
Net Sales Revenue |
7,206 |
6,536 |
10.3% |
6,072 |
5,614 |
8.2% |
1,134 |
922 |
23.0% | ||
Gross Same Store Sales |
8.7% |
7.2% |
|||||||||
Food |
7.2% |
8.4% |
|||||||||
Non-food |
13.6% |
3.2% |
GPA Food – 4Q11
GPA Food’s gross sales increased by 10.3% in the quarter. We highlight below some of the factors which contributed to this increase:
} Retail: Gross sales were 8.6% higher than in 4Q10, mainly due to:
§ The inclusion of 204 Extra Supermercado stores (converted from CompreBem and Sendas) upon the commemoration of the format’s anniversary.
§ Brazil’s first “Black Friday” in 336 Extra bricks-and-mortar stores, pioneered by the banner.
§ The launch of Mini Mercado Extra to replace Extra Fácil, with a larger sales area and a focus on perishables and services. Nineteen stores were converted to the new format in the quarter.
§ The opening of 10 new stores: two Pão de Açúcar, two Extra Hipermercado, five Mini Mercado Extra and one Extra Supermercado.
} Cash-and-carry: gross sales increased by 21.3%, chiefly due to:
§ The successful repositioning of the assortment in the Assaí stores, which target food distributors and processors, resulting in an increase in the average institutional customer ticket, benefiting same-store sales growth; there were also gains from the maturation of stores opened in the last two years.
GPA Food – 2011 and GPA Consolidated – 4Q11 and 2011
GPA Food |
GPA Consolidated | ||||||||||
(R$ million) |
2011 |
2010 |
Δ |
4T11 |
4T10 |
Δ |
2011 |
2010 |
Δ | ||
Gross Sales Revenue |
28,431 |
26,131 |
8.8% |
15,132 |
12,598 |
20.1% |
52,681 |
36,144 |
45.8% | ||
Net Sales Revenue |
25,578 |
23,486 |
8.9% |
13,371 |
11,034 |
21.2% |
46,594 |
32,092 |
45.2% | ||
Gross Same Store Sales |
8.0% |
9.5% |
8.5% |
11.5% |
8.8% |
12.1% |
|||||
Food |
7.5% |
9.3% |
|||||||||
Non-food |
9.6% |
10.2% |
Page 25 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
2011 GPA Food
} Gross sales totaled R$28,431 million in 2011, 8.8% up on the previous year. Note that Extra.com.br and Extra Eletro operations were transferred from GPA Food to Viavarejo in 2010 and were therefore not present in 2011. Excluding these operations from the 2010 basis, gross sales would have grown by 11.4% in 2011.
} Same-store gross sales climbed by 8.0% over 2010, giving real growth of 1.3% when deflated by the average IPCA consumer price index in 2011.
4Q11 and 2011 GPA Consolidated
} Consolidated gross sales came to R$15,132 million in the fourth quarter, 20.1% more than in 4Q10, chiefly due to the consolidation of Casas Bahia’s results into Viavarejo’s operations, when in 2010 there were considered sales of November and December and in 2011, there were considered sales of October, November and December:
§ In 2011, gross sales stood at R$52,681 million, up by 45.8%, due to the consolidation of Casas Bahia’s results, the performance of Ponto Frio and Casas Bahia stores and Nova PontoCom, the conclusion of the conversion of CompreBem and Sendas stores to the Extra Supermercado format, and the repositioning of Assaí and Mini Mercado Extra.
Page 26 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
Operating Performance
GPA Food – 4Q11
GPA Food |
GPA Food | ||||||||||
Retail |
Cash and Carry | ||||||||||
(R$ million) |
4Q11 |
4Q10 |
Δ |
4Q11 |
4Q10 |
Δ |
4Q11 |
4Q10 |
Δ | ||
Net Sales Revenue |
7,206 |
6,536 |
10.3% |
6,072 |
5,614 |
8.2% |
1,134 |
922 |
23.0% | ||
Gross Profit |
1,882 |
1,692 |
11.2% |
1,707 |
1,558 |
9.6% |
175 |
134 |
30.9% | ||
Gross Margin |
26.1% |
25.9% |
20 bps |
28.1% |
27.8% |
30 bps |
15.4% |
14.5% |
90 bps | ||
Selling Expenses |
(1,016) |
(966) |
5.2% |
(916) |
(872) |
5.0% |
(100) |
(94) |
7.3% | ||
General and Administrative Expenses |
(216) |
(200) |
8.0% |
(202) |
(187) |
8.1% |
(14) |
(13) |
7.3% | ||
Total Operating Expenses |
(1,232) |
(1,166) |
5.7% |
(1,118) |
(1,059) |
5.5% |
(114) |
(107) |
7.3% | ||
% of Net Sales |
17.1% |
17.8% |
-70 bps |
18.4% |
18.9% |
-50 bps |
10.1% |
11.6% |
-150 bps | ||
EBITDA |
650 |
526 |
23.5% |
589 |
499 |
18.1% |
61 |
27 |
123.1% | ||
EBITDA Margin |
9.0% |
8.0% |
100 bps |
9.7% |
8.9% |
80 bps |
5.4% |
3.0% |
240 bps |
4Q11 GPA Food
GPA Food’s EBITDA margin stood at 9.0% in 4Q11, the highest figure since the IPO
} Retail:the EBITDA margin came to 9.7%, 80 bps up on 4Q10, due to:
§ A 30 bps gain in the gross margin as a result of: (i) the conversion of CompreBem and Sendas stores to the Extra Supermercado format, meeting the needs of consumers by favoring perishables, whose margins are higher; (ii) more advantageous negotiations with suppliers, in line with the commercial strategy which relies on IT systems, such as DemandTec and Oracle Retail, to improve sales management.
§ The 50 bps reduction in operating expenses was a result of the rationalization of spending on third parties services (often used by the end of the year - seasonality) and the economy with the information technology, which was possible by streamlining the number of formats and standardization of processes occurring during the year. It is noteworthy that the result was obtained even with increased personnel costs resulting from collective union agreement above inflation.
} Cash and carry: the EBITDA margin came to 5.4% (the highest EBITDA margin since the acquisition of Assaí), a 240 bps improvement over 4Q10, due to:
§ A 90bps upturn in the gross margin as a result of: a strategic decision to focus on food distributors and processors, which led to a reduced assortment and a more profitable mix, generating scale gains and permitting more advantageous negotiations with suppliers.
§ A 150bps decline in operating expenses, chiefly due to sales growth, in turnfueled by staff reductions, with the elimination of the bakery and butcher’s sections, and the maturation of the stores opened in the last two years.
Page 27 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
GPA Food – 2011 and GPA Consolidated – 4Q11 and 2011
GPA Food |
GPA Consolidated | ||||||||||
(R$ million) |
2011 |
2010 |
Δ |
4Q11 |
4Q10 |
Δ |
2011 |
2010 |
Δ | ||
Net Sales Revenue |
25,578 |
23,486 |
8.9% |
13,371 |
11,034 |
21.2% |
46,594 |
32,092 |
45.2% | ||
Gross Profit |
6,613 |
5,946 |
11.2% |
3,741 |
2,793 |
34.0% |
12,662 |
7,850 |
61.3% | ||
Gross Margin |
25.9% |
25.3% |
50 bps |
28.0% |
25.3% |
270 bps |
27.2% |
24.5% |
270 bps | ||
Selling Expenses |
(3,921) |
(3,563) |
10.1% |
(2,195) |
(1,690) |
29.8% |
(7,937) |
(4,866) |
63.1% | ||
General and Administrative Expenses |
(743) |
(698) |
6.4% |
(450) |
(374) |
20.3% |
(1,683) |
(951) |
77.0% | ||
Total Operating Expenses |
(4,664) |
(4,261) |
9.4% |
(2,645) |
(2,064) |
28.1% |
(9,620) |
(5,817) |
65.4% | ||
% of Net Sales |
18.2% |
18.1% |
10 bps |
19.8% |
18.7% |
110 bps |
20.6% |
18.1% |
250 bps | ||
EBITDA |
1,949 |
1,685 |
15.6% |
1,096 |
728 |
50.5% |
3,042 |
2,033 |
49.6% | ||
EBITDA Margin |
7.6% |
7.2% |
40 bps |
8.2% |
6.6% |
160 bps |
6.5% |
6.3% |
20 bps |
2011 GPA Food
} In 2011, EBITDA totaled R$1,949 million, 15.6% up on 2010, with an EBITDA margin of 7.6%, up by 40 bps.
4Q11 and 2011 GPA Consolidated
} In 4Q11, EBITDA stood at R$1,096 million, 50.5% up on 2010, due to the previously mentioned improvement of GPA Food and the consolidation of Casas Bahia’s results into Viavarejo, which together with Ponto Frio and Nova PontoCom operations provided, mainly, scale gains with suppliers and access to better assortment.
} In 2011, EBITDA came to R$3,042 million, 49.6% higher than in 2010, while the EBITDA margin widened by 20 bps to 6.5%.
Financial Performance and Debt
GPA Food and GPA Consolidated
Financial Result
GPA Food |
GPA Consolidated | ||||||||||||||
(R$ million) |
4Q11 |
4Q10 |
Δ |
2011 |
2010 |
Δ |
|
4Q11 |
4Q10 |
Δ |
2011 |
2010 |
Δ | ||
Financial Revenue |
77 |
72 |
7.0% |
383 |
297 |
28.9% |
150 |
104 |
43.7% |
593 |
323 |
83.6% | |||
Financial Expenses |
(223) |
(208) |
7.0% |
(1,024) |
(705) |
45.2% |
(493) |
(462) |
6.7% |
(1,926) |
(1,146) |
68.0% | |||
Net Financial Revenue (Expenses) |
(146) |
(136) |
7.0% |
(641) |
(408) |
57.2% |
(343) |
(358) |
-4.0% |
(1,333) |
(823) |
61.9% | |||
% of Net Sales |
-2.0% |
-2.1% |
|
-2.5% |
-1.7% |
|
-2.6% |
-3.2% |
|
2.9% |
2.6% |
| |||
Charges on Net Bank Debt |
(86) |
(70) |
21.5% |
(344) |
(220) |
56.7% |
(156) |
(78) |
100.3% |
(578) |
(254) |
| |||
Cost of Discount of Receivables |
(37) |
(38) |
-3.5% |
(153) |
(116) |
31.3% |
(181) |
(221) |
-17.9% |
(673) |
(453) |
48.4% | |||
Restatement of Other Assets and Liabilities |
(23) |
(27) |
-13.8% |
(144) |
(72) |
100.7% |
(6) |
(59) |
-89.7% |
(82) |
(115) |
-29.0% | |||
Net Financial Revenue (Expenses) |
(146) |
(136) |
7.0% |
(641) |
(408) |
57.2% |
(343) |
(358) |
-4.0% |
(1,333) |
(823) |
61.9% |
Page 28 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4Q11 GPA Alimentar
} In 4Q11, the Company recorded a net financial expense of R$146 million, equivalent to 2.0% of net sales, very close to the 2.1% recorded in 4Q10.
} The financial result was due to the following factors:
§ Interest on the net bank debt totaling R$86 million, equivalent to 1.2% of net sales, virtually identical to the 4Q10 ratio (1.1%).
§ Discounted receivables cost of R$37.0 million, representing 0.5% of net sales, in line with the 0.6% recorded in 4Q10.
§ Other assets and liabilities restated by the CDI interbank rate totaling R$23 million, or 0.3% of net sales, in line with the 0.4% reported in 4Q10.
Debt
GPA Food and GPA Consolidated
GPA Food |
GPA Consolidated | ||||
(R$ million) |
12.31.2011 |
09.30.2011 |
|
12.31.2011 |
09.30.2011 |
Short Term Debt |
(2,059) |
(636) |
(2,654) |
(1,466) | |
Loans and Financing - short term |
(1,557) |
(374) |
(2,153) |
(1,205) | |
Debentures - short term |
(502) |
(262) |
(502) |
(262) | |
Long Term Debt |
(3,503) |
(4,102) |
(3,691) |
(4,300) | |
Loans and Financing- long term |
(1,365) |
(2,573) |
(1,554) |
(2,770) | |
Debentures - long term |
(2,138) |
(1,529) |
(2,138) |
(1,529) | |
Total Gross Debt |
(5,562) |
(4,737) |
(6,346) |
(5,766) | |
Cash and Marketable Securities |
3,544 |
2,463 |
4,970 |
3,575 | |
Net Debt |
(2,017) |
(2,275) |
(1,376) |
(2,192) | |
Net Debt / EBITDA(1) |
1.04x |
1.23x |
0.45x |
0.81x | |
Payment book - short term |
- |
- |
(2,263) |
(2,029) | |
Payment book - long term |
- |
- |
(129) |
(94) | |
Net Debt with payment book(2) |
- |
- |
(3,768) |
(4,315) | |
Net Debt / EBITDA(1) |
1.04x |
1.23x |
1.24x |
1.60x | |
(1) EBITDA for the last 12 months |
|||||
(2) For debt calculation purposes, the amounts of R$2.263 billion in 4Q11 and R$2.497 billion in 3Q11, referring to Receivables Fund (FIDC), were not considered. |
2011 GPA Food
} On 12/31/2011, GPA Food’s net debt totaled R$2.017 billion, R$258 million down on 09/30/2011, thanks to higher operational cash flow in the period. The net-debt-to-EBITDA ratio stood at 1.04x. In the quarter, debentures in the total amount of R$800 million were issued due in 2015 for lengthening the debt maturity.
4Q11 and 2011 GPA Consolidated
} On 12/31/2011, consolidated net debt came to R$3.768 billion, a R$547 million improvement over the previous quarter, due to improved cash flow in the period and the higher volume of discounted receivables as a result of seasonality of sales at the end of the year. The net-debt-to-EBITDA ratio was 1.24x.
Page 29 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4Q11 Equity Income
} In 4Q11, FIC (Financeira Itaú CBD) net income of the Group’s share totaled R$10.3 million, R$4.5 million of which went to GPA Food and R$5.8 million to Viavarejo.
Net Income
GPA Food – 4Q11
GPA Food |
GPA Food | ||||||||||
Retail |
Cash and Carry | ||||||||||
(R$ million) |
4Q11 |
4Q10 |
Δ% |
4Q11 |
4Q10 |
Δ% |
4Q11 |
4Q10 |
Δ% | ||
EBITDA |
650 |
526 |
23.5% |
589 |
499 |
18.1% |
61 |
27 |
123.1% | ||
Depreciation and Amortization |
(180) |
(105) |
71.4% |
(172) |
(98) |
75.8% |
(8) |
(7) |
| ||
Net Financial Revenue (Expenses) |
(146) |
(136) |
7.0% |
(126) |
(118) |
7.0% |
(19) |
(18) |
6.6% | ||
Equity Income |
5 |
(20) |
|
5 |
(20) |
|
- |
- |
| ||
Result from Permanent Assets |
(33) |
(25) |
29.9% |
(33) |
(25) |
30.7% |
0 |
- |
| ||
Nonrecurring Result |
(48) |
(26) |
83.7% |
(48) |
(26) |
|
- |
(0) |
| ||
Other Operating Revenue (Expenses) |
0 |
59 |
|
0 |
59 |
|
- |
- |
| ||
Income Before Income Tax |
248 |
272 |
-8.7% |
214 |
270 |
-20.6% |
34 |
2 |
| ||
Income Tax |
21 |
33 |
-35.2% |
33 |
32 |
3.8% |
(12) |
1 |
| ||
Minority Interest - Noncontrolling |
22 |
(13) |
|
22 |
(13) |
|
- |
- |
| ||
Net Income (1) - Controlling Shareholders |
291.2 |
291.4 |
0.0% |
269 |
289 |
-6.8% |
22 |
3 |
| ||
Net Margin |
4.0% |
4.5% |
-40 bps |
4.4% |
5.1% |
-70 bps |
1.9% |
0.3% |
170 bps | ||
Total Nonrecurring (Net of Income tax and Minority interest) |
53 |
(118) |
|
||||||||
Refis 11.941/2009 |
- |
387 |
|
||||||||
Expenses (Revenues) with Association |
39 |
(414) |
|
||||||||
Expenses from Integration/Restructuring(2) |
19 |
8 |
|
||||||||
Minority Interest |
1 |
- |
|
||||||||
Income Tax from Nonrecurring |
(7) |
(99) |
|
||||||||
Adjusted Net Income |
344 |
174 |
98.0% |
||||||||
Adjusted Net Margin |
4.8% |
2.7% |
210 bps |
||||||||
(1) Net Income after minority interest |
|||||||||||
(2) It includes R$ 10 million from assets written-off |
4Q11 GPA Food
} Depreciation and Amortization: in the quarter, depreciation and amortization totaled R$180 million, up 71.4% compared to 4Q10. This increase was primarily due to the amortization of intangibles arising from business combination of the association with Casas Bahia in the amount of R$61.4 million. Excluding this effect, the line of depreciation and amortization would be R$118.6 million, an increase of 13.0% compared to 4Q10.
} In 4Q11, GPA Food recorded net income of R$291million, with a margin of 4.0%. This result was impacted by:
§ R$40 million of expenses with association concerning the contingency process in Viavarejo occurred before the partnership agreement with Nova Casas Bahia.
§ R$19 million of integration expenses of R$19 million, mainly due to the write-off of assets as a result of the closure of 58 Ponto Frio stores in the quarter.
Page 30 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
§ Excluding the above mentioned impacts, net income came to R$344 million, accompanied by a 4.8% margin.
GPA Food – 2011 and GPA Consolidated – 4Q11 and 2011
GPA Food |
GPA Consolidated | ||||||||||
(R$ million) |
2011 |
2010 |
Δ% |
4Q11 |
4Q10 |
Δ% |
2011 |
2010 |
Δ% | ||
EBITDA |
1,949 |
1,685 |
15.6% |
1,096 |
728 |
50.5% |
3,042 |
2,033 |
49.6% | ||
Depreciation and Amortization |
(547) |
(380) |
44.2% |
(214) |
(132) |
62.6% |
(681) |
(446) |
52.5% | ||
Net Financial Revenue (Expenses) |
(641) |
(408) |
57.2% |
(343) |
(358) |
-4.0% |
(1,333) |
(823) |
61.9% | ||
Equity Income |
19 |
22 |
-12.8% |
10 |
(17) |
-159.8% |
35 |
34 |
0.9% | ||
Result from Permanent Assets |
(33) |
(21) |
57.7% |
(51) |
(25) |
104.2% |
(49) |
(21) |
130.5% | ||
Nonrecurring Result |
(99) |
(105) |
-5.2% |
(48) |
(26) |
83.7% |
(99) |
(105) |
-5.2% | ||
Other Operating Revenue (Expenses) |
(0) |
(11) |
|
(15) |
(22) |
-34.3% |
(110) |
(2) |
| ||
Income Before Income Tax |
646 |
783 |
-17.4% |
434 |
148 |
193.8% |
805 |
670 |
20.0% | ||
Income Tax |
(31) |
(131) |
-76.7% |
(39) |
77 |
|
(85) |
(85) |
0.6% | ||
Minority Interest - Noncontrolling |
43 |
(8) |
|
(34) |
28 |
|
(1) |
33 |
| ||
Net Income (1) - Controlling Shareholders |
659 |
643 |
2.4% |
361 |
253 |
43.1% |
718 |
618 |
16.1% | ||
Net Margin |
2.6% |
2.7% |
-10 bps |
2.7% |
2.3% |
40 bps |
1.5% |
1.9% |
-40 bps | ||
97 |
(19) |
|
73 |
(117) |
|
180 |
(49) |
| |||
|
28 |
459 |
|
- |
387 |
|
28 |
454 |
| ||
Total Nonrecurring (Net of Income tax and Minority interest) |
39 |
(357) |
|
39 |
(414) |
|
39 |
(413) |
| ||
Refis 11.941/2009 |
41 |
14 |
|
78 |
(9) |
|
204 |
(5) |
| ||
Expenses (Revenues) with Association |
- |
|
|
- |
19 |
|
- |
65 |
| ||
Expenses from Integration/Restructuring |
- |
(16) |
|
- |
- |
|
- |
(16) |
| ||
Minority Interest |
6 |
- |
|
(17) |
(0) |
|
(23) |
(1) |
| ||
Income Tax from Nonrecurring |
(17) |
(118) |
|
(27) |
(99) |
|
(68) |
(132) |
| ||
Adjusted Net Income |
756 |
624 |
21.0% |
434 |
136 |
219.9% |
899 |
570 |
57.8% | ||
Adjusted Net Margin |
3.0% |
2.7% |
30 bps |
3.2% |
1.2% |
200 bps |
1.9% |
1.8% |
10 bps | ||
(1) Net Income after minority interest |
2011 GPA Food
} In 2011, net income totaled R$659 million, accompanied by a margin of 2.6%, while adjusted net income came to R$756 million, with a margin of 3.0%.
4Q11 and 2011 GPA Consolidated
} In 4Q11, consolidated net income amounted to R$361million, with a margin of 2.7%. Excluding non-recurring items, net income came to R$430 million, with a margin of 3.2%.
} In 2011, net income totaled R$718 million, with a margin of 1.5%. Excluding non-recurring items, net income came to R$880 million, with a margin of 1.9%.
Page 31 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
Cash Flow
GPA Food and GPA Consolidated
GPA Food |
GPA Consolidated | |||||||||||||||
(R$ million) |
4Q11 |
4Q10 |
Δ |
2011 |
2010 |
Δ |
4Q11 |
4Q10 |
Δ |
2011 |
2010 |
Δ | ||||
Cash Balance at beginning of period |
2,463 |
2,013 |
449 |
2,466 |
2,256 |
210 |
3,547 |
2,126 |
1,421 |
3,818 |
2,342 |
1,476 | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash Flow from operating activities |
751 |
1,117 |
(366) |
1,636 |
1,003 |
633 |
1,299 |
626 |
674 |
1,128 |
361 |
767 | ||||
EBITDA |
650 |
526 |
124 |
1,949 |
1,685 |
264 |
1,096 |
728 |
368 |
3,042 |
2,033 |
1,009 | ||||
Cost of Discount of Receivables |
(37) |
(38) |
1 |
(153) |
(116) |
(36) |
(181) |
(221) |
39 |
(673) |
(453) |
(220) | ||||
Working Capital |
138 |
629 |
(491) |
(160) |
(566) |
405 |
385 |
118 |
267 |
(1,241) |
(1,218) |
(23) | ||||
Cash Flow from Investment Activities |
(380) |
(609) |
228 |
(1,374) |
(1,393) |
19 |
(413) |
(613) |
200 |
(1,625) |
(1,428) |
(198) | ||||
CAPEX |
(373) |
(608) |
236 |
(1,105) |
(1,364) |
260 |
(405) |
(673) |
267 |
(1,356) |
(1,458) |
102 | ||||
Aquisition and Others |
(8) |
(0) |
(7) |
(269) |
(29) |
(241) |
(8) |
60 |
(68) |
(269) |
30 |
(299) | ||||
Cash Flow from Financing Activities |
711 |
(56) |
767 |
816 |
599 |
217 |
537 |
1,680 |
(1,142) |
1,649 |
2,543 |
(893) | ||||
Dividends Payments and Others |
(22) |
(308) |
286 |
(160) |
(410) |
249 |
(22) |
50 |
(72) |
(160) |
(51) |
(109) | ||||
Net Proceeds |
733 |
252 |
480 |
977 |
1,009 |
(32) |
559 |
1,629 |
(1,070) |
1,810 |
2,594 |
(784) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Variation of Net Cash Generated |
1,082 |
453 |
629 |
1,078 |
210 |
869 |
1,423 |
1,692 |
(269) |
1,152 |
1,476 |
(324) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash Balance at end of period |
3,544 |
2,466 |
1,078 |
3,544 |
2,466 |
1,078 |
4,970 |
3,818 |
1,152 |
4,970 |
3,818 |
1,152 |
4Q11 and 2011 GPA Food
} In 4Q11, GPA Food’s cash flow generated totaled R$1.082 billion, R$629 million more than in 4Q10. This increase was due to EBITDA generated in the period and to the amount raised with debentures issuance.
4Q11 and 2011 GPA Consolidated
} In 4Q11, consolidated cash flow generated came to R$1.423 billion, as a result of GPA Food’s good performance and to the recovery of Viavarejo operational activities in line with the synergy curve expected by the Group. In 2011, cash flow amounted to R$1,152 million, R$324 million down on 2010.
Page 32 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
CAPEX
GPA Food and GPA Consolidated
|
GPA Food |
GPA Consolidated | |||||
(R$ million) |
4Q11 |
|
2011 |
4Q11 |
|
2011 | |
|
|
|
|||||
New stores and land acquisition |
55 |
|
176 |
82 |
|
246 | |
Store renovations and conversions |
164 |
|
602 |
195 |
|
661 | |
Infrastructure and Others |
213 |
|
434 |
268 |
|
676 | |
Total |
432 |
|
1,212 |
544 |
|
1,583 |
4Q11 GPA Food
} GPA Food opened ten new stores in the fourth quarter: two Pão de Açúcar, two Extra Hipermercado, one Extra Supermercado and five Mini Mercado Extra.
} In Infrastructure and other R$213 million were invested, mainly in:
§ Outsourcing for Information Technology in the amount of R$132 million;
§ Oracle Retail in the amount of R$12 million for commercial management and logistics efficiency; and
§ Dunnhumby in the amount of R$27 million. System that will help us to better understand the composition of the ticket per customer profile in each format.
} In renovations and conversions R$164 million were invested, of which:
§ R$154 million in maintenance of stores, headquarters and distribution center; and
§ R$10 million in conversion of CompreBem and Sendas in Extra Supermercado and of Extra Fácil to Mini Mercado Extra.
} In opening and construction of stores and lands acquisition there were spent R$ 55 million.
4Q11 and 2011 GPA Consolidated
} Consolidated investments totaled R$544 million in 4Q11.In addition to the new GPA Food stores, the Company opened ten Viavarejo stores: seven Casas Bahia and three Ponto Frio.
} In 2011, the investments totaled R$1,583 million.
Dividends
GPA Consolidated
GPA Consolidated | ||||||
(R$ million) |
1Q11 |
2Q11 |
3Q11 |
4Q11 |
|
2011 |
Dividends |
22.5 |
22.6 |
22.6 |
102.9 |
|
170.6 |
Page 33 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4Q11 and 2011 GPA Consolidated
4 Management will propose that the Company’s Annual Shareholders’ Meeting to be held on April 30, 2012 approve the payment of dividends totaling R$102.9 million, complementing the R$67.6 million dividends prepaid in 2011. As a result, proposed 2011 dividends will total R$170.6 million.
4 In accordance with the Company’s Dividend Payment Policy, approved on August 3, 2009, the amount of R$102.9 million corresponds to the difference between the minimum mandatory dividends – calculated based on the Group’s 2011 performance – and the dividends prepaid in 2011, which totaled R$67.6 million.
4 The dividends proposed by GPA’s Management, in the amount of R$102.9 million, will correspond to R$0.37295 per common share and R$0.41026 per preferred share.
4 Shareholders registered as such on April 30, 2012 will be entitled to receive the payment. Shares will be traded ex-dividends as of May 2, 2012, until the payment date.
Page 34 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
BALANCE SHEET | |||||||
ASSETS | |||||||
GPA Food |
GPA Consolidated | ||||||
(R$ million) |
12.31.2011 |
09.30.2011 |
12.31.2010 |
12.31.2011 |
09.30.2011 |
12.31.2010 | |
Current Assets |
9,057 |
7,313 |
7,579 |
17,276 |
15,438 |
14,673 | |
Cash and Marketable Securities |
3,544 |
2,463 |
2,466 |
4,970 |
3,575 |
4,419 | |
Accounts Receivable |
365 |
187 |
324 |
2,431 |
2,054 |
1,808 | |
Credit Cards |
252 |
121 |
209 |
478 |
314 |
274 | |
Payment book |
- |
- |
- |
1,985 |
1,818 |
1,499 | |
Sales Vouchers and Others |
109 |
62 |
111 |
175 |
117 |
201 | |
Post-Dated Checks |
4 |
4 |
6 |
4 |
4 |
6 | |
Allowance for Doubtful Accounts |
(0) |
(0) |
(1) |
(211) |
(199) |
(173) | |
Resulting from Commercial Agreements |
447 |
303 |
421 |
447 |
303 |
421 | |
Receivables Fund (FIDC) |
1,182 |
1,024 |
1,325 |
2,559 |
2,435 |
1,818 | |
Inventories |
2,865 |
2,568 |
2,420 |
5,553 |
5,097 |
4,824 | |
Recoverable Taxes |
458 |
509 |
448 |
908 |
1,412 |
888 | |
Expenses in Advance and Other Accounts Receivables |
196 |
259 |
174 |
408 |
563 |
495 | |
Noncurrent Assets |
13,578 |
13,174 |
12,937 |
16,493 |
15,515 |
15,099 | |
Long-Term Assets |
2,056 |
1,959 |
1,990 |
3,855 |
3,223 |
3,156 | |
Marketable Securities |
- |
- |
- |
- |
- |
7 | |
Accounts Receivables |
445 |
439 |
421 |
556 |
529 |
528 | |
Paes Mendonça |
445 |
439 |
421 |
445 |
439 |
421 | |
Payment Book |
- |
- |
- |
118 |
96 |
115 | |
Allowance for Doubtful Accounts |
- |
- |
- |
(7) |
(5) |
(8) | |
Recoverable Taxes |
32 |
12 |
127 |
730 |
93 |
214 | |
Fair Value Bartira |
304 |
416 |
304 |
304 |
416 |
304 | |
Deferred Income Tax and Social Contribution |
456 |
397 |
413 |
1,250 |
1,189 |
1,136 | |
Amounts Receivable from Related Parties |
95 |
101 |
96 |
133 |
221 |
176 | |
Judicial Deposits |
616 |
502 |
503 |
738 |
660 |
646 | |
Expenses in Advance and Others |
108 |
92 |
126 |
144 |
116 |
145 | |
Investments |
156 |
152 |
137 |
253 |
243 |
233 | |
Property and Equipment |
6,446 |
6,276 |
6,017 |
7,358 |
7,145 |
6,794 | |
Intangible Assets |
4,919 |
4,787 |
4,792 |
5,026 |
4,904 |
4,916 | |
TOTAL ASSETS |
22,635 |
20,486 |
20,516 |
33,769 |
30,953 |
29,772 | |
LIABILITIES | |||||||
GPA Food |
GPA Consolidated | ||||||
12.31.2011 |
09.30.2011 |
12.31.2010 |
12.31.2011 |
09.30.2011 |
12.31.2010 | ||
Current Liabilities |
7,164 |
4,470 |
6,222 |
13,501 |
10,220 |
10,923 | |
Suppliers |
3,432 |
2,417 |
2,947 |
6,279 |
4,623 |
5,369 | |
Loans and Financing |
1,557 |
374 |
826 |
2,153 |
1,205 |
1,111 | |
Payment Book (CDCI) |
- |
- |
- |
2,263 |
2,029 |
1,283 | |
Debentures |
502 |
262 |
521 |
502 |
262 |
521 | |
Payroll and Related Charges |
376 |
406 |
299 |
759 |
803 |
589 | |
Taxes and Social Contribution Payable |
92 |
71 |
139 |
332 |
239 |
293 | |
Dividends Proposed |
103 |
0 |
115 |
103 |
0 |
116 | |
Financing for Purchase of Fixed Assets |
14 |
14 |
14 |
14 |
14 |
14 | |
Rents |
49 |
44 |
68 |
49 |
44 |
68 | |
Acquisition of Companies |
55 |
53 |
297 |
55 |
53 |
297 | |
Debt with Related Parties |
524 |
523 |
525 |
28 |
22 |
274 | |
Advertisement |
29 |
32 |
34 |
90 |
64 |
34 | |
Provision for Restructuring |
13 |
6 |
6 |
13 |
6 |
6 | |
Tax Payments |
168 |
81 |
53 |
171 |
85 |
54 | |
Advanced Revenue |
15 |
- |
- |
82 |
78 |
63 | |
Others |
234 |
187 |
378 |
609 |
693 |
830 | |
Long-Term Liabilities |
8,052 |
8,665 |
7,362 |
10,173 |
10,833 |
9,348 | |
Loans and Financing |
1,365 |
2,572 |
1,831 |
1,554 |
2,770 |
2,142 | |
Payment Book (CDCI) |
- |
- |
- |
129 |
94 |
102 | |
Receivables Fund (FIDC) |
1,236 |
1,201 |
1,096 |
2,420 |
2,497 |
2,281 | |
Debentures |
2,138 |
1,529 |
1,067 |
2,138 |
1,529 |
1,067 | |
Acquisition of Companies |
189 |
184 |
215 |
189 |
184 |
215 | |
Deferred Income Tax and Social Contribution |
1,115 |
1,129 |
1,029 |
1,115 |
1,129 |
1,029 | |
Tax Installments |
1,249 |
1,404 |
1,326 |
1,292 |
1,447 |
1,378 | |
Provision for Contingencies |
520 |
415 |
656 |
680 |
529 |
809 | |
Advanced Revenue |
- |
- |
5 |
381 |
391 |
187 | |
Others |
240 |
231 |
137 |
276 |
263 |
138 | |
|
|
|
|
|
|
| |
Shareholders' Equity |
7,419 |
7,351 |
6,932 |
10,094 |
9,900 |
9,501 | |
Capital |
3,234 |
3,234 |
2,684 |
6,129 |
6,129 |
5,579 | |
Capital Reserves |
342 |
336 |
423 |
384 |
377 |
463 | |
Profit Reserves |
1,412 |
1,366 |
1,372 |
1,112 |
950 |
981 | |
Minority Interest |
2,430 |
2,416 |
2,453 |
2,469 |
2,443 |
2,477 | |
TOTAL LIABILITIES |
22,635 |
20,486 |
20,516 |
33,769 |
30,953 |
29,772 |
Page 35 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
INCOME STATEMENT | |||||||||||
GPA Food |
GPA Food | ||||||||||
Retail |
Cash and Carry | ||||||||||
4Q11 |
4Q10 |
Δ% |
4Q11 |
4Q10 |
Δ% |
4Q11 |
4Q10 |
Δ% | |||
R$ - Million |
|||||||||||
Gross Sales Revenue |
8,028 |
7,276 |
10.3% |
6,786 |
6,251 |
8.6% |
1,243 |
1,025 |
21.3% | ||
Net Sales Revenue |
7,206 |
6,536 |
10.3% |
6,072 |
5,614 |
8.2% |
1,134 |
922 |
23.0% | ||
Cost of Goods Sold |
(5,324) |
(4,844) |
9.9% |
(4,365) |
(4,056) |
7.6% |
(959) |
(788) |
21.6% | ||
Gross Profit |
1,882 |
1,692 |
11.2% |
1,707 |
1,558 |
9.6% |
175 |
134 |
30.9% | ||
Selling Expenses |
(1,016) |
(966) |
5.2% |
(916) |
(872) |
5.0% |
(100) |
(94) |
7.3% | ||
General and Administrative Expenses |
(216) |
(200) |
8.0% |
(202) |
(187) |
8.1% |
(14) |
(13) |
7.3% | ||
Total Operating Expenses |
(1,232) |
(1,166) |
5.7% |
(1,118) |
(1,059) |
5.5% |
(114) |
(107) |
7.3% | ||
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA |
650 |
526 |
23.5% |
589 |
499 |
18.1% |
61 |
27 |
123.1% | ||
Depreciation and Amortization |
(180) |
(105) |
71.4% |
(172) |
(98) |
75.8% |
(8) |
(7) |
10.0% | ||
Earnings before interest and Taxes - EBIT |
470 |
421 |
11.6% |
417 |
401 |
4.0% |
53 |
20 |
162.3% | ||
Financial Revenue |
77 |
72 |
7.0% |
71 |
67 |
7.0% |
6 |
5 |
6.6% | ||
Financial Expenses |
(223) |
(208) |
7.0% |
(198) |
(185) |
7.0% |
(25) |
(23) |
6.6% | ||
Net Financial Revenue (Expenses) |
(146) |
(136) |
7.0% |
(126) |
(118) |
7.0% |
(19) |
(18) |
6.6% | ||
Equity Income |
5 |
(20) |
|
5 |
(20) |
|
- |
- |
| ||
Result from Permanent Assets |
(33) |
(25) |
29.9% |
(33) |
(25) |
30.7% |
0 |
- |
| ||
Nonrecurring Result |
(48) |
(26) |
83.7% |
(48) |
(26) |
|
- |
(0) |
| ||
Other Operating Revenue (Expenses) |
0 |
59 |
|
0 |
59 |
|
- |
- |
| ||
Income Before Income Tax |
248 |
272 |
-8.7% |
214 |
270 |
-20.6% |
34 |
2 |
| ||
Income Tax |
21 |
33 |
-35.2% |
33 |
32 |
3.8% |
(12) |
1 |
| ||
Minority Interest - Noncontrolling |
22 |
(13) |
|
22 |
(13) |
|
- |
- |
| ||
Net Income - Controlling Shareholders (1) |
291 |
291 |
0.0% |
269 |
289 |
-6.8% |
22 |
3 |
754.6% | ||
Net Income per Share |
1.12 |
1.13 |
-1.1% |
|
|
|
|
|
| ||
Nº of shares (million) ex-treasury shares |
260 |
257 |
|
||||||||
GPA Food |
GPA Food | ||||||||||
% Net Sales Revenue |
Retail |
Cash and Carry | |||||||||
4Q11 |
4Q10 |
4Q11 |
4Q10 |
4Q11 |
4Q10 |
||||||
Gross Profit |
26.1% |
25.9% |
28.1% |
27.8% |
15.4% |
14.5% |
|||||
Selling Expenses |
14.1% |
14.8% |
15.1% |
15.5% |
8.8% |
10.1% |
|||||
General and Administrative Expenses |
3.0% |
3.1% |
3.3% |
3.3% |
1.2% |
1.4% |
|||||
Total Operating Expenses |
17.1% |
17.8% |
18.4% |
18.9% |
10.1% |
11.6% |
|||||
EBITDA |
9.0% |
8.0% |
9.7% |
8.9% |
5.4% |
3.0% |
|||||
Depreciation and Amortization |
2.5% |
1.6% |
2.8% |
1.7% |
0.7% |
0.8% |
|||||
EBIT |
6.5% |
6.4% |
6.9% |
7.1% |
4.7% |
2.2% |
|||||
Net Financial Revenue (Expenses) |
2.0% |
2.1% |
2.1% |
2.1% |
1.7% |
1.9% |
|||||
Result from Permanent Assets and Others |
1.1% |
0.1% |
1.3% |
0.1% |
0.0% |
0.0% |
|||||
Income Before Income Tax |
3.4% |
4.2% |
3.5% |
4.8% |
3.0% |
0.2% |
|||||
Income Tax |
0.3% |
0.5% |
0.5% |
0.6% |
1.1% |
0.1% |
|||||
Minority Interest - noncontrolling |
0.3% |
0.2% |
0.4% |
0.2% |
0.0% |
0.0% |
|||||
Net Income - Controlling Shareholders (1) |
4.0% |
4.5% |
|
4.4% |
5.1% |
1.9% |
0.3% |
||||
(1) Net Icome after Minority Interest |
Page 36 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
INCOME STATEMENT | |||||||||||
GPA Food |
Consolidated | ||||||||||
R$ - Million |
2011 |
2010 |
Δ% |
4Q11 |
4Q10 |
Δ% |
2011 |
2010 |
Δ% | ||
Gross Sales Revenue |
28,431 |
26,131 |
8.8% |
15,132 |
12,598 |
20.1% |
52,681 |
36,144 |
45.8% | ||
Net Sales Revenue |
25,578 |
23,486 |
8.9% |
13,371 |
11,034 |
21.2% |
46,594 |
32,092 |
45.2% | ||
Cost of Goods Sold |
(18,965) |
(17,539) |
8.1% |
(9,630) |
(8,241) |
16.9% |
(33,933) |
(24,241) |
40.0% | ||
Gross Profit |
6,613 |
5,946 |
11.2% |
3,741 |
2,793 |
34.0% |
12,662 |
7,850 |
61.3% | ||
Selling Expenses |
(3,921) |
(3,563) |
10.1% |
(2,195) |
(1,690) |
29.8% |
(7,937) |
(4,866) |
63.1% | ||
General and Administrative Expenses |
(743) |
(698) |
6.4% |
(450) |
(374) |
20.3% |
(1,683) |
(951) |
77.0% | ||
Total Operating Expenses |
(4,664) |
(4,261) |
9.4% |
(2,645) |
(2,064) |
28.1% |
(9,620) |
(5,817) |
65.4% | ||
Earnings before Interest, Taxes, Depreciation, Amortization - EBITDA |
1,949 |
1,685 |
15.6% |
1,096 |
728 |
50.5% |
3,042 |
2,033 |
49.6% | ||
Depreciation and Amortization |
(547) |
(380) |
44.2% |
(214) |
(132) |
62.6% |
(681) |
(446) |
52.5% | ||
Earnings before interest and Taxes - EBIT |
1,402 |
1,306 |
7.3% |
881 |
596 |
47.8% |
2,361 |
1,587 |
48.8% | ||
Financial Revenue |
383 |
297 |
28.9% |
150 |
104 |
43.7% |
593 |
323 |
83.6% | ||
Financial Expenses |
(1,024) |
(705) |
45.2% |
(493) |
(462) |
6.7% |
(1,926) |
(1,146) |
68.0% | ||
Net Financial Revenue (Expenses) |
(641) |
(408) |
57.2% |
(343) |
(358) |
-4.0% |
(1,333) |
(823) |
61.9% | ||
Equity Income |
19 |
22 |
-12.8% |
10 |
(17) |
|
35 |
34 |
0.9% | ||
Result from Permanent Assets |
(33) |
(21) |
57.7% |
(51) |
(25) |
104.2% |
(49) |
(21) |
130.5% | ||
Nonrecurring Result |
(99) |
(105) |
-5.2% |
(48) |
(26) |
83.7% |
(99) |
(105) |
-5.2% | ||
Other Operating Revenue (Expenses) |
(0) |
(11) |
|
(15) |
(22) |
-34.3% |
(110) |
(2) |
| ||
Income Before Income Tax |
646 |
783 |
-17.4% |
434 |
148 |
193.8% |
805 |
670 |
20.0% | ||
Income Tax |
(31) |
(131) |
-76.7% |
(39) |
77 |
|
(85) |
(85) |
0.6% | ||
Minority Interest - Noncontrolling |
43 |
(8) |
|
(34) |
28 |
|
(1) |
33 |
| ||
Net Income - Controlling Shareholders (1) |
659 |
643 |
2.4% |
361 |
253 |
43.1% |
718 |
618 |
16.1% | ||
Net Income per Share |
2.53 |
2.50 |
1.4% |
1.39 |
0.98 |
41.6% |
2.76 |
2.40 |
14.9% | ||
Nº of shares (million) ex-treasury shares |
260 |
257 |
|
260 |
257 |
|
260 |
257 |
| ||
GPA Food |
Consolidated | ||||||||||
% Net Sales Revenue |
|||||||||||
2011 |
2010 |
4Q11 |
4Q10 |
2011 |
2010 |
||||||
Gross Profit |
25.9% |
25.3% |
28.0% |
25.3% |
27.2% |
24.5% |
|||||
Selling Expenses |
15.3% |
15.2% |
16.4% |
15.3% |
17.0% |
15.2% |
|||||
General and Administrative Expenses |
2.9% |
3.0% |
3.4% |
3.4% |
3.6% |
3.0% |
|||||
Total Operating Expenses |
18.2% |
18.1% |
19.8% |
18.7% |
20.6% |
18.1% |
|||||
EBITDA |
7.6% |
7.2% |
8.2% |
6.6% |
6.5% |
6.3% |
|||||
Depreciation and Amortization |
2.1% |
1.6% |
1.6% |
1.2% |
1.5% |
1.4% |
|||||
EBIT |
5.5% |
5.6% |
6.6% |
5.4% |
5.1% |
4.9% |
|||||
Net Financial Revenue (Expenses) |
2.5% |
1.7% |
2.6% |
3.2% |
2.9% |
2.6% |
|||||
Result from Permanent Assets and Others |
0.5% |
-0.6% |
0.9% |
0.7% |
0.6% |
0.4% |
|||||
Income Before Income Tax |
2.5% |
3.3% |
3.2% |
1.3% |
1.7% |
2.1% |
|||||
Income Tax |
0.1% |
0.6% |
0.3% |
0.7% |
-0.2% |
-0.3% |
|||||
Minority Interest - noncontrolling |
0.2% |
0.0% |
0.3% |
0.3% |
0.0% |
0.1% |
|||||
Net Income - Controlling Shareholders (1) |
2.6% |
2.7% |
2.7% |
2.3% |
1.5% |
1.9% |
|||||
(1) Net Icome after Minority Interest |
Page 37 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
Statement of Cash Flow | |||
(R$ million) |
GPA Consolidated | ||
12.31.2011 |
12.31.2010 | ||
Net Income for the Year |
720 |
586 | |
Adjustment for Reconciliation of Net Income |
|
| |
Deferred Income Tax |
(57) |
32 | |
Income of Permanent Assets Written-Off |
49 |
74 | |
Depreciation and Amortization |
706 |
446 | |
Gain from Advantageous Purchase |
- |
(352) | |
Interests and Exchange Variation |
966 |
239 | |
Adjustment to Present Value |
22 |
(84) | |
Equity Income |
(35) |
(34) | |
Provision for Contingencies |
(5) |
298 | |
Allowance for Doubtful Accounts |
246 |
57 | |
Share-Based Compensation |
27 |
28 | |
Other Assets |
10 |
(54) | |
2,649 |
1,236 | ||
Asset (Increase) Decreases |
|||
Accounts Receivable |
(1,926) |
733 | |
Inventories |
(753) |
(707) | |
Recoverable Assets |
(507) |
(172) | |
Other Assets |
114 |
108 | |
Marketable Securities |
635 |
89 | |
Related Parties |
(189) |
(941) | |
Judicial Deposits |
(68) |
(150) | |
(2,693) |
(1,039) | ||
Liability (Increase) Decrease |
|||
Suppliers |
972 |
245 | |
Payroll and Charges |
169 |
(170) | |
Other Accounts Payable |
30 |
90 | |
Net Cash Generated from (Used in) Operating Activities |
1,172 |
165 | |
Cash Flow from Investment and Financing Activities | |||
GPA Consolidated | |||
12.31.2011 |
12.31.2010 | ||
Acquisition of Companies |
(269) |
(29) | |
Capital Increase in Subsidiaries |
(0) |
- | |
Acquisition of Property and Equipment |
(1,263) |
(1,284) | |
Increase of Intangible Asset |
(192) |
(197) | |
Sale of Property and Equipment |
98 |
22 | |
Net Cash Generated from (used in) Investment Activities |
(1,625) |
(1,487) | |
Cash Flow from Financing Activities |
|||
Increase (Decrease) of Capital |
23 |
35 | |
Increase in Minority Interest |
- |
65 | |
Funding and Refinancing |
6,918 |
3,981 | |
Payments |
(4,772) |
(1,204) | |
Interest Paid |
(336) |
(183) | |
Dividend Payments |
(183) |
(151) | |
Net Cash Generated from (used in) Financing Activities |
1,649 |
2,543 | |
Cash and Cash Equivalents at the Beginning of the Year |
3,818 |
2,342 | |
Cash and Cash Equivalents at the End of the Year |
4,970 |
3,818 | |
Change in Cash and Cash Equivalent |
1,152 |
1,476 |
Page 38 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
Breakdown of Gross Sales by Format | ||||||||||||
(R$ million) |
4Q11 |
% |
4Q10 |
% |
Δ |
2011 |
% |
2010 |
% |
Δ | ||
Pão de Açúcar |
|
1,415 |
9.4% |
1,288 |
10.2% |
9.9% |
5,205 |
9.9% |
4,694 |
13.0% |
10.9% | |
Extra Hipermercado (1) |
|
3,803 |
25.1% |
3,271 |
26.0% |
16.3% |
12,878 |
24.4% |
11,648 |
32.2% |
10.6% | |
Extra Supermercado |
|
1,205 |
8.0% |
1,333 |
10.6% |
-9.6% |
4,648 |
8.8% |
4,856 |
13.4% |
-4.3% | |
Extra Eletro |
|
- |
- |
42 |
0.3% |
- |
- |
- |
406 |
1.1% |
- | |
Assaí |
|
1,243 |
8.2% |
1,018 |
8.1% |
22.1% |
4,289 |
8.1% |
3,255 |
9.0% |
31.8% | |
Others Business (2) |
|
362 |
2.4% |
324 |
2.6% |
11.9% |
1,412 |
2.7% |
1,273 |
3.5% |
11.0% | |
GPA Food |
|
8,028 |
53.1% |
7,276 |
57.8% |
10.3% |
|
28,431 |
54.0% |
26,131 |
72.3% |
8.8% |
Viavarejo (3) |
|
7,103 |
46.9% |
5,322 |
42.2% |
33.5% |
|
24,250 |
46.0% |
10,013 |
27.7% |
142.2% |
GPA Consolidated |
|
15,132 |
100.0% |
12,598 |
100.0% |
20.1% |
|
52,681 |
100.0% |
36,144 |
100.0% |
45.8% |
Breakdown of Net Sales by Format | ||||||||||||
(R$ million) |
4Q11 |
% |
4Q10 |
% |
Δ |
2011 |
% |
2010 |
% |
Δ | ||
Pão de Açúcar |
|
1,262 |
9.4% |
1,154 |
10.5% |
9.3% |
4,663 |
10.0% |
4,219 |
13.1% |
10.5% | |
Extra Hipermercado (1) |
|
3,357 |
25.1% |
2,894 |
26.2% |
16.0% |
11,400 |
24.5% |
10,298 |
32.1% |
10.7% | |
Extra Supermercado |
|
1,094 |
8.2% |
1,206 |
10.9% |
-9.3% |
4,215 |
9.0% |
4,390 |
13.7% |
-4.0% | |
Extra Eletro |
|
- |
- |
39 |
0.4% |
- |
- |
- |
376 |
1.2% |
- | |
Assaí |
|
1,134 |
8.5% |
922 |
8.4% |
23.0% |
3,902 |
8.4% |
2,943 |
9.2% |
32.6% | |
Others Business (2) |
|
359 |
2.7% |
320 |
2.9% |
12.0% |
1,398 |
3.0% |
1,259 |
3.9% |
11.0% | |
GPA Alimentar |
|
7,206 |
53.9% |
6,536 |
59.2% |
10.3% |
|
25,578 |
54.9% |
23,486 |
73.2% |
8.9% |
Viavarejo (3) |
|
6,165 |
46.1% |
4,498 |
40.8% |
37.1% |
|
21,017 |
45.1% |
8,606 |
26.8% |
144.2% |
GPA Consolidado |
|
13,371 |
100.0% |
11,034 |
100.0% |
21.2% |
|
46,594 |
100.0% |
32,092 |
100.0% |
45.2% |
(1) Includes Mini Mercado Extra sales. |
||||||||||||
(2) Includes Gas Station and Drugstores sales. |
||||||||||||
(3) Includes Ponto Frio, Nova Casas Bahia and Nova Pontocom sales. |
Sales Breakdown (% of Net Sales) | |||||||||||
GPA Food |
GPA Consolidated | ||||||||||
4Q11 |
4Q10 |
|
2011 |
2010 |
4Q11 |
4Q10 |
|
2011 |
2010 | ||
Cash |
53.3% |
51.7% |
52.7% |
50.4% |
40.4% |
42.4% |
40.7% |
45.7% | |||
Credit Card |
39.4% |
39.7% |
40.5% |
41.0% |
48.7% |
47.2% |
48.7% |
45.8% | |||
Food Voucher |
7.1% |
8.3% |
6.6% |
8.3% |
3.8% |
4.5% |
3.6% |
5.9% | |||
Credit |
0.2% |
0.3% |
0.2% |
0.3% |
7.1% |
5.9% |
6.9% |
2.6% | |||
Post-Dated Checks |
0.2% |
0.3% |
0.2% |
0.3% |
0.1% |
0.1% |
0.1% |
0.2% | |||
Payment Book |
0.0% |
0.0% |
0.0% |
0.0% |
7.0% |
5.8% |
6.8% |
2.4% |
Page 39 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
|
Stores Openings/Closings/Conversions per Format | ||||||||
|
12/31/2010 |
09/30/2011 |
Opened |
Closed |
12/31/2011 | ||||
Pão de Açúcar |
149 |
157 |
2 |
0 |
159 | ||||
Extra Hipermercado |
110 |
130 |
2 |
0 |
132 | ||||
Extra Supermercado |
231 |
203 |
1 |
0 |
204 | ||||
Mini Mercado Extra |
68 |
67 |
5 |
0 |
72 | ||||
Assaí |
57 |
59 |
0 |
0 |
59 | ||||
Ponto Frio |
506 |
456 |
3 |
-58 |
401 | ||||
Casas Bahia |
526 |
537 |
7 |
0 |
544 | ||||
GPA Consolidated |
1,647 |
1,609 |
20 |
-58 |
1,571 | ||||
Sale Area ('000 m2) |
2,811 |
2,832 |
2,821 | ||||||
Nº of employees ('000) |
145 |
149 |
149 |
|
Figures per Format on December, 31 2011 | ||||
|
# Stores |
# Checkouts |
Sales Area ( '000 m2) | ||
Pão de Açúcar |
159 |
1,741 |
211 | ||
Extra Hipermercado |
132 |
4,420 |
841 | ||
Extra Supermercado |
204 |
2,214 |
244 | ||
Mini Mercado Extra |
72 |
234 |
16 | ||
Assaí |
59 |
1,203 |
184 | ||
Ponto Frio |
401 |
1,505 |
322 | ||
Casas Bahia |
544 |
3,178 |
1,003 | ||
GPA Bricks-and-Mortar |
1,571 |
14,495 |
2,821 | ||
|
|||||
Others Business |
232 |
|
| ||
Gas Station |
78 |
|
| ||
Drugstores |
154 |
|
| ||
GPA Consolidated |
1,803 |
14,495 |
2,821 |
Page 40 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
Productivity Ratio (in R$ - Nominal Terms) | ||||
Gross Sales per m2/month | ||||
2011 |
2010 |
Δ | ||
Pão de Açúcar |
|
2,169 |
2,038 |
6.4% |
Extra Hipermercado |
|
1,415 |
1,396 |
1.4% |
Extra Supermercado |
|
1,502 |
1,310 |
14.7% |
Assaí |
|
1,952 |
1,970 |
-0.9% |
Ponto Frio |
|
1,244 |
1,193 |
4.3% |
GPA Consolidated |
|
1,535 |
1,445 |
6.2% |
Gross Sales per Employee/Month | ||||
2011 |
2010 |
Δ | ||
Pão de Açúcar |
|
28,715 |
26,736 |
7.4% |
Extra Hipermercado |
|
38,692 |
39,710 |
-2.6% |
Extra Supermercado |
|
31,719 |
28,775 |
10.2% |
Assaí |
|
49,870 |
40,304 |
23.7% |
Ponto Frio |
|
35,985 |
39,942 |
-9.9% |
GPA Consolidated |
|
36,128 |
34,911 |
3.5% |
Average Ticket - Gross Sales/Month | ||||
2011 |
2010 |
Δ | ||
Pão de Açúcar |
|
40.3 |
36.8 |
9.5% |
Extra Hipermercado |
|
67.6 |
61.3 |
10.3% |
Extra Supermercado |
|
27.5 |
26.3 |
4.6% |
Assaí |
|
97.1 |
93.9 |
3.4% |
Ponto Frio |
|
527.5 |
438.0 |
20.4% |
GPA Consolidated |
|
59.3 |
53.7 |
10.4% |
Gross Sales per Checkout/Month | ||||
2011 |
2010 |
Δ | ||
Pão de Açúcar |
|
260,173 |
247,709 |
5.0% |
Extra Hipermercado |
|
252,886 |
253,160 |
-0.1% |
Extra Supermercado |
|
159,829 |
144,026 |
11.0% |
Assaí |
|
298,100 |
289,974 |
2.8% |
Ponto Frio |
|
266,121 |
250,485 |
6.2% |
GPA Consolidated |
|
240,297 |
226,668 |
6.0% |
Page 41 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
1. Corporate information
Companhia Brasileira de Distribuição, directly or through its subsidiaries ("Company" or “GPA”) operates in the food retailer, clothing, home appliances and other products segment through its chain of hypermarkets, supermarkets, specialized and department stores principally under the trade names "Pão de Açúcar, "Extra", "Extra Eletro", “Extra Perto”, “Extra Fácil”, “Assai”, “Ponto Frio,” “Casas Bahia," “Casas Bahia.com,” “Extra.com” and “Ponto Frio.Com”. The registered office is located at São Paulo, SP, Brazil.
Founded in 1948, the Company has 149 thousand employees, 1,571 stores in 18 Brazilian states and in the Federal District and a logistics infrastructure comprised of 50 warehouses located in 13 states at September 30, 2011.The Company’s shares are traded on the Level 1 Corporate Governance segment of the São Paulo Stock Exchange and its shares are listed at the São Paulo and New York Stock Exchanges (ADR level III).
The Diniz Group and the Casino Group share the Company’s control through their ownership of the holding company named Wilkes Participações S.A., pursuant to an agreement entered into in May 2005.
Casino Guichard Perrachon S.A. ("Casino") required against Mr. Abilio dos Santos Diniz, Ana Maria Falleiros dos Santos Diniz D´Avila, Adriana Falleiros dos Santos Diniz, João Paulo Falleiros dos Santos Diniz, Pedro Paulo Falleiros dos Santos Diniz e de Península Participações Ltda. two arbitration proceedings, one of which includes our Company's as joint defendant, under the press release of July 4, 2011.
Arbitrations were unified, the parties have indicated their part to judge in the arbitration process, and they are in confirmation phase for the choice of the President of the Arbitral Tribunal.
The terms of the arbitration are confidential.
Restructuring Globex
On December 14, 2011 the Board of Directors of the Globex Utilidades S.A. approved a formal plan for the closure of 88 stores Ponto Frio, Adminstrative Council for Economic Defense related with Ministry of Justice (“CADE”) prior approval as required by Preserve Reversibility of Operation Agreement (“APRO”). On December 31, 2011, the Company communicated parties involved (employees, store owners, trade payables, and others) and recorded a provision for closing stores in the amount of R$34,000, and R$20,000 related to the net value of fixed assets and R$ 14,000 related to other expenses related to closing. For purposes of consolidated financial statements, the rights of use related to such stores in the amount of R$ 10,416 were accrued for losses.
Page 42 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
2. Basis of preparation
The financial statements of the parent company and consolidated have been prepared in line with different valuation basis used in accounting estimates.
The items included in the financial statements of the parent company of each one of the Company’s subsidiaries were measured by adopting the currency of the main economic scenario where the subsidiary operates (“functional currency”).
The financial statements of the parent company and the consolidated financial statements are stated in Brazilian Reais, which is the functional and reporting currency of the Company and its subsidiaries.
The financial statements for the year ended December 31, 2011 was approved by the Board of Directors at February 16, 2012.
The parent company and consolidated financial statements were prepared and are reported according to the accounting practices adopted in Brazil, which include standards issued by the Brazilian Securities and Exchange Commission (CVM) and pronouncements issued by the Brazilian Accounting Pronouncements Committee (CPC), in compliance with the international financial reporting standards (IFRS) issued by International Accounting Standard Board (“IASB”).
In the individual financial statements, the investments in subsidiary are stated by the equity method, while for the purposes of international accounting standards issued by the International Accounting Standard Board (“IASB”), these would be stated at cost or fair value.
However, there are no differences between shareholders’ equity and consolidated result reported by the Company, shareholders’ equity and results of controlling entity in its individual financial statements.
For a better presentation and comparability, certain balances of December 31, 2010 were reclassified.
Non financial data included in these financial statements, such as number of employees, number of stores, among others, were not subject to review by our independent auditors.
Page 43 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
3. Basis for consolidation
a) Interest in subsidiaries, associates and joint ventures:
Interest in investees - % | |||||
|
12.31.2011 |
|
12.31.2010 | ||
Holdings |
CBD |
Other |
|
CBD |
Other |
Subsidiaries: |
|
|
|
|
|
Novasoc Comercial Ltda. |
10.00 |
- |
|
10.00 |
- |
Sé Supermercado Ltda. |
93.10 |
0.69 |
|
93.10 |
0.69 |
Sendas Distribuidora S.A. |
18.33 |
76.04 |
|
14.86 |
39.63 |
PAFIDC |
9.04 |
1.06 |
|
9.58 |
1.12 |
PA Publicidade Ltda. |
100.00 |
- |
|
99.99 |
0.01 |
Barcelona Comércio Varejista e Atacadista S.A. |
- |
93.79 |
|
- |
93.79 |
CBD Holland B.V. |
100.00 |
- |
|
100.00 |
- |
CBD Panamá Trading Corp. |
- |
100.00 |
|
- |
100.00 |
Xantocarpa Participações Ltda. |
- |
94.36 |
|
- |
54.49 |
Vedra Empreend. e Participações S.A. |
99.99 |
0.01 |
|
99.99 |
0.01 |
Bellamar Empreend. e Participações Ltda. |
- |
93.10 |
|
0.01 |
93.09 |
Vancouver Empreend. e Participações Ltda. |
100.00 |
- |
|
100.00 |
- |
Bruxellas Empreend. e Participações S.A. |
99.99 |
0.01 |
|
99.99 |
0.01 |
Monte Tardeli Empreendimentos e Participações S.A. |
99.00 |
1.00 |
|
99.00 |
1.00 |
GPA Malls & Properties Gestão de Ativos e Srvs. Imob. Ltda. |
89.42 |
9.85 |
|
99.90 |
0.10 |
GPA 2 Empreed. e Participações Ltda. |
99.90 |
0.10 |
|
99.90 |
0.10 |
GPA 4 Empreend. e Participações S.A. |
99.00 |
1.00 |
|
99.00 |
1.00 |
GPA 5 Empreend. e Participações S.A. |
99.00 |
1.00 |
|
99.00 |
1.00 |
GPA 6 Empreend. e Participações Ltda. |
99.90 |
0.10 |
|
99.90 |
0.10 |
ECQD Participações Ltda. |
100.00 |
- |
|
100.00 |
- |
API SPE Planej. e Desenv. de Empreed. Imobiliários Ltda. |
100.00 |
- |
|
100.00 |
- |
Lake Niassa Empreend. e Participações Ltda. |
- |
52.41 |
|
- |
52.41 |
Globex Utilidades S.A. |
52.41 |
- |
|
52.41 |
- |
Globex Adm e Serviços Ltda. |
- |
52.41 |
|
- |
52.41 |
Nova Casa Bahia S.A. |
- |
52.41 |
|
- |
52.41 |
Ponto Frio Adm e Importação de Bens Ltda. |
- |
52.40 |
|
- |
52.40 |
Rio Expresso Com. Atacad. de Eletrodoméstico Ltda. |
- |
52.41 |
|
- |
52.41 |
Globex Adm. Consórcio Ltda. |
- |
52.41 |
|
- |
52.41 |
PontoCred Negócio de Varejo Ltda. |
- |
52.15 |
|
- |
52.15 |
Nova Extra Eletro Comercial Ltda. |
0.10 |
52.36 |
|
0.10 |
52.36 |
Nova Pontocom Comércio Eletrônico S.A. |
39.05 |
31.11 |
|
39.05 |
31.11 |
E-HubConsult. Particip. e Com. S.A. |
- |
70.16 |
|
- |
70.16 |
Nova Experiência Pontocom S.A. |
- |
70.16 |
|
99.99 |
0.01 |
|
|
|
|
|
|
Sabará S.A. |
- |
52.41 |
|
- |
52.41 |
Casas Bahia Contact Center Ltda. |
- |
52.41 |
|
- |
52.41 |
Globex – Fundo de Investimento em Direitos Creditórios |
- |
7.86 |
|
- |
6.55 |
-Ponto Frio Leasing S.A. |
- |
26.21 |
|
- |
26.21 |
Associates and Joint Ventures: |
|
|
|
|
|
Financeira Itaú CBD – FIC |
- |
40.76 |
|
- |
40.76 |
Indústria de Móveis Bartira Ltda. |
- |
13.10 |
|
- |
13.10 |
Dunnhumby Brasil Cons. Ltda. |
2.00 |
- |
|
2.00 |
- |
Banco Investcred Unibanco S.A. |
- |
26.21 |
|
- |
26.21 |
FIC Promotora de Vendas Ltda. |
- |
40.76 |
|
- |
40.76 |
All interest in subsidiaries, associates and joint ventures were calculated considering the percentage held by the CBD parent or its subsidiaries. The consolidation not necessarily reflect these percentages, as some companies have shareholders’ agreement that allows the consolidation of 100%.
Page 44 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
3. Basis for consolidation -- Continued
b) Subsidiaries
The consolidated financial statements include the financial statements of all subsidiaries over which the parent company exercises control either directly or indirectly.
Subsidiaries are all entities (including special purpose entities) over which the Company has the power to govern the financial and operating policies and generally holds shares of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Company controls another entity. Subsidiaries are fully consolidated from the date of acquisition, being the date on which the Company obtains control. They are de-consolidated from the date that control ceases.
The financial statements of the subsidiaries are prepared on the same closing date as those of the parent company, using consistent accounting policies. All intra-group balances, income and expenses, unrealized gains and losses and dividends resulting from intra-group transactions are eliminated in full.
Gains or losses resulting from changes in equity interest in subsidiaries, not resulting in loss of control are directly recorded in shareholders’ equity.
Losses are attributed to the non-controlling interest, even if it results in a deficit balance.
The primary direct or indirect subsidiaries, included in the consolidation and the percentage of the company’s interest comprise:
i. Novasoc
Although the Company’s interest in Novasoc Comercial Ltda. ("Novasoc") represents 10% of its shares, Novasoc is included in the consolidated financial statements as the Company controls 99.98% of the Novasoc’s voting rights, pursuant to the shareholders’ agreement. Moreover, under the Novasoc shareholders’ agreement, the appropriation of its net income does not require to be proportional to the shares of interest held in the company.
ii. PAFIDC and Globex FIDC
The Company consolidates the financial statements of Pão de Açúcar Fundo de Investimentos em Direitos Creditórios (“PAFIDC”) and Globex Fundo de Investimentos em Direitos Creditórios (“Globex FIDC”), investments funds established for the purpose of conducting the securitization of receivables of the Company and its subsidiaries. The consolidation is justified by the fact that the default risks, custody and administration expenses related to the fund are linked to subordinated shares owned by the Company and its subsidiaries.
Page 45 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
3. Basis for consolidation -- Continued
b) Subsidiaries -- Continued
iii. Globex
The Company consolidates the financial statements of Globex, a subsidiary that concentrates the Group’s electric and electronic products, operating under the banners “Ponto Frio”, and since November 2010, “Casas Bahia”. The Company also operates -through its controlled entity Nova Pontocom Comércio Eletronico S.A, in e-commerce of any product for the consumer by the websites: www.extra.com.br, www.pontofrio.com and www.casabahia.com.br.
iv. Sendas
The Company directly or indirectly holds 100% of Sendas Distribuidora’s capital, its subsidiary, which operates in retail trade segment, mainly in the State of Rio de Janeiro. For further information on the acquisition of non-controlling interest, see Note 15 (a ii).
v. GPA Malls
In 2011, Companhia Brasileira de Distribuição (“CBD”) began organizing a subsidiary, GPA Malls & Properties Gestão de Ativos e Serviços Imobiliários Ltda. (“GPA M&P”), for the purpose of managing and capitalizing on its real estate assets. Through the subsidiary GPA1 Empreendimentos e Participações Ltda, which prior to that time had been dormant, on December 6, 2011, CBD, as the sole partner in GPA1 Empreendimentos e Participações Ltda., approved changes to the corporate bylaws that included, among other points, changing the name to GPA Malls & Properties Gestão de Ativos e Serviços Imobiliários Ltda. and updating its corporate objective to match its purpose.
Prior to that event, CBD entered into 3 (three) private property swap agreements with different developers, all subject to certain conditions. Consequently, CBD and its subsidiary Sé Supermercados Ltda. transferred 2 (two) through a barter transaction properties valued at R$ 14,000, and R$ 1,656, to GPA M&P, as a capital increase, on May 18, 2011 and July 5, 2011, respectively. GPA M&P’s capital is thus distributed among CBD, with 89.42%, and Sé Supermercados Ltda., which holds 10.58%.
Regarding the barter transaction referenced above, on December 6, 2011, we announced that GPA M&P had signed a Barter Agreement with Cyrela Polinésia Empreendimento Imobiliários Ltda. (“Cyrela”) pursuant to the exchange of the property belonging to GPA M&P in exchange for 24.2% of the sales area of the completed real estate development and a retail store to be built by Cyrela on the site. Regarding that real estate project, we would point out the following:
(i) The name of the real estate development is THERA FARIA LIMA | PINHEIROS;
(ii) The objective of the development is to establish a condominium building, composed of 3 (three) sectors: (a) the “THERA RESIDENCE” residential sector, a 36 (thirty-six) floor building with 397 (three hundred ninety-seven) apartments; (b) the “THERA OFFICE” commercial sector, consisting of a 30 (thirty) floor building with 575 (five hundred seventy-five) offices; and (c) the retail sector, which will house 1 (one) store located on the ground floor;
Page 46 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
3. Basis for consolidation -- Continued
v. GPA Malls -- Continued
(iii) The term for project completion and delivery of the exchanged units is 52 (fifty-two) months from the development sales launch date (that occurred at December 18, 2011);
(iv) Cyrela is solely and exclusively responsible for execution of the real estate development, as well as for the sale of the independent units, except for the store;
(v) The barter between Cyrela and GPA M&P is not intended to establish a civil or commercial partnership or association between the companies;
(vi) Cyrela will be solely and exclusively responsible for all costs, including approval costs, stemming from potential modifications to the original project design; and
(vii) Cyrela is exclusively responsible for approval of the construction design plan and for all other plans necessary for the development of the real estate project.
c) Associates – BINV and FIC
The Company’s investments in its associates FIC and BINV, both entities that finance sales directly to GPA customers are result of an association between Banco Itaú Unibanco with GPA and Globex. Such investments are accounted for using the equity method. An associate is an entity in which the Company has significant influence, but not the control.
Prevailing decisions related to the operational and financial management of BINV and FIC belongs to Banco Itaú – Unibanco S.A. (Itaú-Unibanco).
Under the equity method, the investment in the associate is carried in the statement also reflecting changes in the Company’s share of net assets of the associate following the acquisition.
The statement of income reflects the share of the results of operations of the associate. Where there has been a change recognized directly in the shareholders’ equity of the associate, the Company recognizes its share of any changes and discloses this, when applicable, in the statement of changes in shareholders’ equity. Unrealized gains and losses resulting from transactions between the Company and the associate are eliminated to the extent of the interest in the associate.
The share of profit of associates is shown on the face of the statement of income as equity pickup results, corresponding to the profit attributable to equity holders of the associate and therefore is profit after tax and non-controlling interests in the subsidiaries of the associates. The financial statements of the associates are prepared for the same closing date as the parent company.
Where necessary, adjustments are made to bring the accounting policies in line with those of the Company.
Page 47 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
3. Basis for consolidation – Continued
c) Associates – BINV and FIC – Continued
After application of the equity method, the Company determines whether it is necessary to recognize an additional loss due to non-recoverability on the Company’s investment in its associates. The Company determines at each balance date whether there is any evidence that the investment in the associate will not be recoverable. If applicable, the Company calculates the impairment amount as the difference between the investment recoverable value of the associate and its carrying amount and recognizes the loss in the statement of income.
Upon loss of significant influence over the associate, the Company measures and recognizes any remaining investment at its fair value. Any difference between the carrying amount of the associate upon loss of significant influence and the fair value of the remaining investment and proceeds from write-off are recognized in the statement of income for the year.
d) Interest in joint venture – Bartira
The Company maintains an indirect interest joint venture named Indústria de Móveis Bartira Ltda. (“Bartira”), in which the participants (GPA through its subsidiary Nova Casa Bahia S.A. (“NCB”), with 25% and Klein family through Casa Bahia Comercial Ltda. with 75%) entered into a partnership agreement setting forth the joint control over the entity’s operational activities.
The partnership agreement requires the unanimous resolution of participants in the financial and operational decision-making process. The Company recognizes its interest in the joint venture using the proportional consolidation method. In addition, it combines the proportional amount of each asset, liabilities, income and expenses of joint venture with similar items– line by line – in its consolidated financial statements. The joint venture financial statements are prepared for the same period adopted by the Company.
Follows below the main lines of condensed financial statement of the entity jointly controlled by the Company:
|
12.31.2011 |
|
12.31.2010 |
|
|
|
|
Current assets |
130,564 |
|
109,120 |
Noncurrent assets |
60,258 |
|
64,836 |
Total assets |
190,822 |
|
173,956 |
|
|
|
|
Current liabilities |
87,216 |
|
80,288 |
Noncurrent liabilities |
1,177 |
|
5,858 |
Shareholders’ equity |
102,429 |
|
87,810 |
Total liabilities and shareholders’ equity |
190,822 |
|
173,956 |
|
|
|
|
Resulted (i) |
|
|
|
Net sales and services |
473,838 |
|
71,188 |
Net (loss) before income tax |
23,387 |
|
(2,528) |
Net Income (loss) for the year |
14,619 |
|
(1,880) |
Page 48 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
(i) The amount presented on December 31, 2010 include the profit and loss of two months.
4. Main accounting practices
a) Financial instruments
Financial instruments are recognized as of the date on which the Company enters into the contract. When recognized, these are recorded at their fair value plus the transaction costs that are directly attributable to their acquisition or issuance. Their subsequent measurement occurs every balance sheet date according to the rules established for each type of financial asset and liability.
(i) Financial assets
Initial recognition and measurement
Financial assets held by the Company within the scope of CPC 38 (IAS 39), are classified as financial assets measured at their fair value through income statement, loans, receivables and derivatives financial instruments designated as hedge instruments and investments held to maturity. The Company determines the classification of its financial assets at initial recognition.
All financial assets are recognized initially at fair value, and in the case of investments not at fair value through income statement, plus directly attributable transaction costs.
Purchases or sales of financial assets that require delivery of assets within a time frame established by regulation or convention in the marketplace (negotiations under regular conditions) are recognized on the trade date, i.e., the date that the Company commits to purchase or sell the asset.
The Company’s financial assets include cash and cash equivalents, trade receivables, related party receivables, escrow deposits and derivatives financial instruments.
Subsequent measurement
Assets are classified among categories mentioned below, according to the purpose to which they were acquired or issued:
· Financial assets at fair value through profit or loss: are measured at their fair value at each balance sheet date. Interest rates, monetary restatement, exchange variation and variations deriving from the valuation at fair value are recognized in the statement of income for the period when incurred as financial revenues or expenses. The financial assets are classified as financial assets by the fair value in the income if acquired for the purpose of selling or repurchasing in the near term. Financial assets measured by fair value through income statement are recorded at fair value through income statement, with changes recognized in financial income or financial expense. Cash and cash equivalents balances held by the Company are classified into this category.
Page 49 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
a) Financial instruments -- Continued
(i) Financial assets -- Continued
Subsequent measurement -- Continued
· Loans and receivables: these are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. After the initial recognition, these are measured using amortized cost through the effective interest rate method. Interest income, monetary restatement, exchange variation, less impairment losses, where applicable, are recognized in the income statement when incurred as financial revenues or expenses.
· Assets and liabilities held to maturity: are financial assets and liabilities which cannot be classified as loans and receivables, for being marketable in the active market. In this case, these financial assets are acquired with the intention and financial capacity to their maintenance in the Company portfolio until maturity. They are measured at acquisition cost, plus monetary restatement through income, using the effective interest rate.
Derecognition of financial assets
A financial asset (or, where applicable a part of a financial asset or part of a group of similar financial assets) is derecognized when:
· The rights to receive cash flows from the asset have expired; and
· The Company has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full to a third party under a “pass-through” arrangement; and either (a) the Company has transferred substantially all the risks and benefits related to the asset, or (b) the Company has neither transferred nor retained substantially all the risks and benefits related to the asset, but has transferred its control.
When the Company has transferred its rights to receive cash flows from an asset or has entered into a pass-through arrangement, and has neither transferred nor retained substantially all the risks and benefits related to the asset nor transferred control of the asset, the asset is recognized to the extent of the Company’s continuing involvement in the asset.
Page 50 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
a) Financial instruments -- Continued
(i) Financial assets -- Continued
Derecognition of financial assets - Continued
In that case, the Company also recognizes an associated liability. The transferred asset and the associated liability are measured on a basis that reflects the rights and obligations retained by the Company.
Financial assets of impairment
On the balance sheets dates, the Company verifies if there is any sign of impairment of an asset or group of financial assets. The impairment of an asset or group of financial assets is only considered if there are objective pieces of evidence resulting from one or more events occurred after the asset initial recognition (“loss event”), and if said event affects the estimated future cash flows of asset or group of financial assets, which can be safely estimated. The evidence of impairment may include signs that debtors (or group of debtors) are going through relevant financial constraints, moratorium or default in the amortization of interest or principal, probability of filing for bankruptcy or another type of financial reorganization and when these data point a measurable drop in future cash flows, such as, default interest variations or economic conditions related to defaults.
The loss amount is measured as the difference between the carrying amount of asset and the present value of the estimated future cash flows (excluding future credit losses not incurred) discounted by the original effective interest rate of the financial asset. The asset’s carrying amount decreases when provision is used and the loss is recognized in the income statement. Interest income is recorded in the financial statements as part of the financial income.
If, in subsequent period, the impairment decreases and this reduction can be objectively associated with an event occurred after the recognition of the provision (such as an improved debtor’s credit rating), the reversal of impairment previously recognized is recognized in the consolidated statement of income. If the write-off is later recovered, this recovery is also recognized in the statement of income.
Page 51 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
a) Financial instruments -- Continued
(i) Financial assets -- Continued
Held-to-maturity financial assets
Referring to the held-to-maturity financial assets, the Company firstly verifies if there is objective evidence of impairment individually for the financial assets which are individually relevant or collectively for the assets, which individually, are not relevant. If the Company determines the non-existence of objective evidence of impairment of a financial asset evaluated on an individual basis, whether or not this loss is material, the Company classifies it into a group of financial assets with similar credit risk characteristics, which are evaluated collectively. The assets evaluated on an individual basis as to impairment or to which the impairment is (or still is) recognized are not included in the overall losses evaluation.
In the event of objective evidence of impairment, the corresponding loss amount is calculated as the difference between the carrying amount of assets and the present value of estimated cash flows (excluding estimated credit losses and not incurred yet). The present value of estimated cash flows is discounted at the financial assets original interest rate. If a financial asset bears variable interest rates, the discount to measure eventual impairment will be the interest rate effective at the present date.
The asset’s carrying amount of the asset is reduced through an allowance and the amount of the loss is recognized in the statement of income for the year. The financial income is still accumulated over the carrying amount less the interest rate used to discount the future cash flows in order to measure the impairment. In addition, the interest income is recorded as part of the financial result in the statement of income for the year. Loans and receivables, together with respective provisions, are written off when there is no real prospect of future recovery and all guarantees have been realized or transferred to the Company. If in the subsequent year, the amount of estimated loss of recoverable value suffers any variation due to an event occurred after its recognition, an adjustment is made in the allowance account. If a write-off is later recovered, it is recorded a revenue to financial results in the statement of income for the year.
Page 52 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
a) Financial instruments -- Continued
(i) Financial assets -- Continued
Trade accounts receivable
Trade accounts receivable are non-derivative financial assets with fixed payments or that may be calculated, without quote on the active market. After initial measurement, these financial assets are subsequently measured at the amortized cost according to the effective interest rate method (“TEJ”), less impairment. The amortized cost is calculated taking into account eventual discounts or premiums over the acquisition and tariffs or costs composing the TEJ. The TEJ amortization is included in the net financial result under the statement of income for the year. Impairment expenses are recognized in the statement of income for the year.
The Company securitizes its accounts receivable through special purpose entities, the PAFIDC and Globex FIDC. (See Note 11).
Accounts receivable deriving from business agreements are related to cash considerations received from trade payables, contractually established and calculated over purchase volumes, marketing actions, freight cost reimbursements, etc.
(ii) Financial liabilities
The financial liabilities under the scope of CPC 38 (IAS 39) are classified as loans or borrowing or derivatives financial instruments designated as hedge instruments in an effective hedge relationship, where applicable. The Company defines the classification of the financial assets and liabilities in the initial recognition.
All financial liabilities are recognized initially at fair value, and in the case of loans and borrowing, plus directly attributable transaction cost.
The Company’s financial liabilities include trade and other payables, bank overdraft accounts, loans and borrowings, debentures and derivative financial instruments.
Page 53 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO |
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
a) Financial instruments -- Continued
(ii) Financial liabilities -- Continued
Subsequent measurement
The measurement depends on the classification of liabilities as follows:
• Loans and borrowings: After initial recognition, interest bearing loans and borrowings are subsequently measured at amortized cost using the effective interest rate method. Gains and losses are recognized in the statement of income for the year when the liabilities are derecognized as well as through the effective interest rate method amortization process.
Derecognition of financial liabilities
A financial liability is derecognized when the obligation under the liability is discharged or cancelled or expired.
When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as a derecognition of the original liability and the recognition of a new liability, and the difference in the respective carrying amounts is recognized in the income statement.
Offsetting of financial instruments
Financial assets and financial liabilities are offset and stated net in the financial statement only if recognized amounts can be offset and if there is an intention of settling them on a net basis or realize the assets and settle the liabilities simultaneously.
The Note 20 contains an analysis of the financial instruments’ fair value and further details on how these are measured.
Page 54 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
a) Financial instruments -- Continued
(ii) Financial liabilities -- Continued
Put options granted to non-controlling shareholders
The classification of equity instruments issued by the Company in equity or debt depends on each instrument’s specific characteristics. An instrument is deemed to be an equity instrument when the following two conditions are met: (i) the instrument does not contain a contractual obligation to deliver cash or another financial asset to another entity, or to exchange financial assets or financial liabilities with another entity under conditions that are potentially unfavorable to the entity; and (ii) in the case of a contract that will or may be settled in the Company’s own debt instruments, it is either a non-derivative that does not include a contractual obligation to deliver a variable number of the Company’s own equity instruments, or a derivative that should be settled by the exchange of a fixed amount of cash or another financial asset for a fixed number of the Company’s own equity instruments.
Accordingly, instruments that are redeemable at the Company’s discretion and for which the remuneration depends on the payment of a dividend are classified in shareholders’ equity.
When the Company has a present ownership interest in the shares subject to an option agreement, no non-controlling interest is recorded and the shares subject to the instrument are accounted for as own shares. The Company’s policy is to treat any liability associated with the instrument as a liability under CPC 15 (IFRS 3) with changes recognized as contingent consideration against goodwill. Changes to the liability related to the passage of time such as the unwinding of a discount rate or monetary restatement are recognized as financial expense.
Page 55 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
a) Financial instruments -- Continued
(ii) Financial liabilities -- Continued
Reclassification of debt and equity instruments
In order to reclassify debt and equity instrument, the Company shall record them as follows:
· reclassify an equity instrument (shareholders’ equity) as debt instrument (financial liability) as of the date the instrument no longer shows all its characteristics and conditions necessary to support its recognition. The financial liability shall be measured by fair value of instrument on the reclassification date. The Company shall recognize in shareholders’ equity any difference between the carrying amount of equity instrument and the fair value of financial liability on the reclassification date; and
· reclassify a debt instrument as equity instrument (shareholders’ equity) as of the date it shows all the characteristics and meets all the conditions related to its recognition, as set forth by CPC 39 (IAS 32). The equity instrument shall be measured by carrying amount of debt instrument on the reclassification date.
b) Hedge accounting
The Company uses derivative financial instruments such as, interest rate swaps and exchange variation. Such derivative financial instruments are initially recognized at fair value on the date on which a derivative contract is entered into and are subsequently measured at fair value. Derivatives are carried as financial assets when the fair value is positive and as financial liabilities when the fair value is negative. Any gains or losses arising from changes in fair value on derivatives are taken directly to income statement.
Page 56 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
b) Hedge accounting -- Continued
At the inception of a hedge relationship, the Company formally designates and documents the hedge relationship to which the Company wishes to apply hedge accounting, and its risk management objective and strategy for undertaking the hedge. The documentation includes identification of the hedging instrument, the hedged item or transaction, the nature of the risk being hedged and how the entity will assess the effectiveness of changes in the hedging instrument’s fair value in offsetting the exposure to changes in the hedged item’s fair value or cash flows attributable to the hedged risk. Such hedges are expected to be highly effective in achieving offsetting changes in fair value or cash flows and are assessed on an ongoing basis to determine if they actually have been highly effective throughout the periods of the financial reports for which they were designated.
For the purposes of hedge accounting, hedges are classified as fair value hedges when hedging the exposure to changes in the fair value of a recognized asset or liability.
Hedges which meet the criteria for hedge accounting are accounted, for the transactions held by the Company, as fair value hedges, adopting the following procedures:
· The change in the fair value of a derivative financial instrument classified as interest rate hedging is recognized as financial result. The change in the fair value of the hedged item is recorded as a part of the carrying amount of the hedged item and is recognized in the income statement for the year;
· For fair value hedges relating to items carried at amortized cost, the adjustment to carrying amount is amortized in the income statement over the remaining term to maturity. Effective interest rate amortization may begin as soon as an adjustment exists and shall begin no later than when the hedged item ceases to be adjusted for changes in its fair value attributable to the risk being hedged; and
· If the hedge item is derecognized, the unamortized fair value is recognized immediately in the income statement.
Page 57 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
c) Cash and cash equivalents
In accordance with CPC 03 (IAS 7), cash and cash equivalents consist of cash, investments that are short-term, highly liquid, readily convertible to known amounts of cash and subject to an insignificant risk of changes in value with intention and possibility of rescued in short term. Bank overdrafts are included within current liabilities in the financial statement.
d) Inventories
Inventories are carried at the lower of cost or net realizable value. The cost of inventories purchased is recorded at average cost, including warehouse and handling costs, to the extent these costs are necessary so that make inventories available for sale in the Company’s stores.
Net realizable value is the estimated selling price in the ordinary course of business, less estimated costs necessary to make the sale.
Inventories are also reduced by an allowance for losses and breakage, which are periodically reviewed and evaluated as to it is adequacy.
e) Present value adjustment of assets and liabilities
Current monetary assets and liabilities, when relevant, and noncurrent assets and liabilities, are adjusted to their present value. The present value adjustment is calculated taking into account contractual cash flows and the respective explicit or implied interest rates.
Embedded interest rates on revenues, expenses and costs associated with said assets and liabilities are adjusted to the appropriate recognition in conformity with the accrual basis of accounting. The present value adjustment is recorded in those items, subject to the application of rule and “financial result” as corresponding entry.
Page 58 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
f) Impairment of non-financial assets
The impairment test intends to provide the actual net realizable value of asset. This realizable can be directly or indirectly, respectively, by sale or by the cash-generation through the asset’s use in the Company's activities.
Annually the Company assesses the impairment test in their tangible or intangible assets or when there is any internal or external evidence that the asset may have a loss of recoverable amount.
An asset’s recoverable amount is the highest between the asset’s fair value or the value in use of its cash-generating units (CGU), unless the asset does not generate cash inflows that are largely independent from cash inflows of other assets or groups of assets.
Where the carrying amount of an assets or CGU exceeds its recoverable amount, the asset is considered non-recoverable and is written down to its recoverable amount. In assessing the recoverable amount, the estimated future cash flows are discounted to their present value, “except to impairment test of deferred taxes", using a pre-tax discount, which represents the Company’s cost of capital (“WACC”), before taxes, that reflects current market assessments of the time value of money and the risks specific to the asset.
Impairment losses are recognized in the statement of income in those expense categories consistent with the function of the impaired asset. A previously recognized impairment loss is reversed, “except to the goodwill that cannot be reverted in future period”, if has been a change in the assumptions used to determine the asset’s recoverable amount in its mostly recent initial recognition.
In the future period the asset has increased its value after a new assessment of impairment, there will be need for reversal the provision initially established, "except to the impairment of goodwill that once established, can no longer be reversed”. This reversal is limited on initial recognition at cost, net of accumulated depreciation and/or amortization. Such reversal is recognized in the income for the year.
Page 59 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
g) Property and equipment
Property and equipment is stated at cost, net of accumulated depreciation and/or accumulated impairment losses, if any. Such amount includes the cost of replacing a component of the equipment and borrowing costs for long term construction projects if the recognition criteria are met. When significant components of property and equipment are replaced, the Company recognizes such components as individual assets with specific useful lives and depreciation. Likewise, when a major replacement is performed, its cost is recognized in the carrying amount of the equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognized in the income statement as incurred.
Assets category |
Annual depreciation rate % |
|
|
Buildings |
2.50% |
Improvements |
4.20% |
Data processing equipment |
10.00 to 50.00% |
Facilities |
4.20 to 10.00% |
Furniture and fixtures |
8.30 to 33.30% |
Vehicles |
20.00% |
Machinery and equipment |
2.80 to 50.00% |
Items of property and equipment and any significant part are derecognized when no future economic benefits are expected from its use or disposal. Any gain or loss arising on derecognition of the assets (calculated as the difference between the net disposal proceeds and the carrying amount of the asset) is included in the income statement.
h) Borrowing Costs
In accordance with CPC08 - Transaction Costs and Premium on the Issuance of Debt and Equity, borrowing costs directly attributable to the acquisition, construction or production of an asset that takes a substantial period of time to get ready for its intended use or sale (qualifying asset) are capitalized as part of the cost of the respective assets. All other borrowing costs are expensed in the year that they occur. Borrowing costs consist of interest and other costs that an entity incurs in connection with the borrowing of funds.
Page 60 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
i) Intangible assets
Intangible assets acquired separately are measured on initial recognition at cost. Following initial recognition, intangible assets are carried at cost less accumulated amortization and any accumulated impairment losses. Internally generated intangible assets, excluding capitalized software development costs, are not capitalized and the expenditure is reflected in the statement of income for the year when incurred.
Intangible assets consist mainly of purchased software acquired from third parties, software developed for internal use and commercial rights (stores’ right to use), list of customers, profitable lease agreements, profitable supply agreements of furniture and trade names.
Intangible assets with definite useful lives are amortized by the straight-line method. Assets with definite useful lives represented by profitable lease agreement and profitable supply agreement of furniture are amortized according to the economic benefits raised by agreements and tested for impairment whenever there is an indication that the intangible asset may be impaired. The amortization period and method are reviewed, at least, at the end of each year. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset is accounted for by changing the amortization period or method, as appropriate, and are treated as changes in accounting assumptions. The amortization expense on intangible assets with definite useful lives is recognized in the income statement for the year in the corresponding category consistent with the function of the intangible asset.
Software development costs recognized as assets are amortized over their estimated useful lives, which is 10 years.
Intangible assets with indefinite useful lives are not amortized, but are tested for impairment at each year-end or whenever there is an indication that their carrying amount cannot be recovered, either individually or at the cash generating unit level. The assessment is reviewed annually to determine whether the indefinite useful life continues to be valid. If not, the change in useful life from the indefinite to definite is made on a prospective basis.
Gains or losses arising from derecognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset, being recognized in the income statement for the year.
Page 61 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
j) Classification of assets and liabilities as current and non-current
Assets (excluding deferred income and social contribution tax) that are expected to be realized in or are intended for sale or consumption within twelve months after the balance sheet date, are classified as current assets. Liabilities (excluding deferred income and social contribution tax) that are expected to be settled within twelve months as of the balance sheet date are classified as current. All others assets and liabilities (including deferred taxes) are classified as “noncurrent”.
All deferred tax assets and liabilities are classified as noncurrent assets or liabilities, net by consolidated entity.
k) Leasing
The determination of whether an arrangement is, or contains leasing, is based on the substance of the arrangement at inception date: whether fulfillment of the arrangement is dependent on the use of a specific asset or assets or the arrangement conveys a right to use the asset.
Company as a lessee
Financial lease agreements, which transfer to the Company substantially all the risks and benefits incidental to ownership of the leased item, are capitalized at the commencement of the lease at the fair value of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments are allocated between finance charges and reduction of leasing liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are recognized in the income statement.
Leased assets are depreciated over the useful life of the asset. However, if there is no reasonable certainty that the Company will obtain ownership by the end of the lease term, the asset is depreciated over the shortest of the estimated useful life of the asset and the lease term.
Lease agreements are classified as operating leasing when there is no transfer of risk and benefits incidental to ownership of the leased item.
Page 62 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
k) Leasing – Continued
Company as a lessee - Continued
The installment payments of leasing (excluding costs of services, such as insurance and maintenance) classified as operating lease agreements are recognized as expenses, according to their accrual basis, during the lease term.
Company as a lessor
Lease agreements where the Company does not transfer substantially all the risks and benefits of ownership of the asset are classified as operating lease. Initial direct costs incurred in negotiating an operating lease are added to the carrying amount of the leased asset and recognized over the agreement term on the same bases as rental income.
Contingent rents are recognized as revenue in the period in which they are earned.
l) Provisions
Provisions are recognized when the Company has a present obligation (legal or not formalized) as a result of a past event, it is probable that an outflow of resources will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. Where the Company expects some or all of a provision to be reimbursed, for example under an insurance contract, the reimbursement is recognized as a separate asset but only when the reimbursement is virtually certain. The expense relating to any provision is presented in the income statement, net of any reimbursement.
m) Dividend distribution
Dividend distribution to the Company’s shareholders is recognized as a liability at the year-end, based on the minimum mandatory dividends established by the statutory law. Any amount above of that amount is only recorded at the date on which such incremental dividends are approved by the Company’s shareholders.
Page 63 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
n) Prepaid Revenue
The prepaid revenue are recognized by the Company through the anticipation of amounts received from business partners for exclusivity intermediation service of additional or extended guarantees and recognized in income by the evidence service in the sale of these guarantees with the business partners.
o) Shareholders’ equity
Common and preferred shares are classified as shareholders’ equity.
When any related party purchases the Company’s equity share capital (treasury shares), the consideration paid, including any directly attributable incremental costs is deducted from capital of Company’s shareholders until the shares are cancelled or reissued. When such shares are subsequently reissued, any consideration received, net of any directly attributable incremental transaction costs, is included in capital to the Company’s shareholders. No gain or loss is recognized on the purchase, sale, issuance or cancellation of the Company’s own equity instruments. Any difference between the carrying amount and the consideration is recognized in other capital reserves.
p) Share-based payment
Employees (including senior executives) of the Company receive remuneration in the form of share-based payment, whereby employees render services as consideration for equity instruments (“equity-settled transactions”).
In situations where equity instruments are issued and some of the goods or services received by the Company as a counter-provision can not be specifically identified, the identified goods or services not received (or to be received) are measured as the difference between the fair value of operation of share-based payment and the fair value of any identifiable goods or services received at the grant date. Then, the value is capitalized or released as expense, as appropriate.
Equity-settled transactions
When any related party purchase the Company's shares (treasury shares), the consideration paid including any directly attributable cost is deducted from equity until the shares are canceled or reissued. When such shares are subsequently reissued, any consideration paid, net of costs attributable transaction are included in equity. No gain or loss recognized in the purchase or sales issue or cancellation of equity instruments. Any difference between book value and the consideration paid is recorded as capital reserve.
The cost of equity-settled transactions is recognized, together with a corresponding increase in shareholders’ equity, over the period in which the performance and/or service conditions are fulfilled. The cumulative expense recognized for equity instruments at each reporting date until the vesting date, reflects the extent to which the vesting period has expired and the Company’s best estimate of the number of equity instruments to be acquired.
Page 64 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
p) Share-based payment -- Continued
Equity-settled transactions -- Continued
The expense or income for a period represents the movement in cumulative expense recognized as at the beginning and end of that period. No expense is recognized for services that will not complete its acquisition period, except for equity-settled transactions where vesting is conditional upon a market or non-vesting condition, which are treated as vesting irrespective of whether or not the market or non-vesting condition is satisfied, provided that all other performance and/or service conditions are satisfied.
Where an equity instrument is modified, the minimum expense recognized is the expense as if the terms had not been modified. An additional expense is recognized for any modification that increases the total fair value of the share-based payment transaction, or is otherwise beneficial to the employee as measured at the date of modification.
Where an equity instrument is cancelled, it is treated as if it totally vested on the date of cancellation, and any expense not yet recognized for the premium, recognized immediately in the income statement. This includes any premium where non-vesting conditions within the control of either the Company or the employee are not met. However, if the cancelled plan is replaced by another plan and designated as a replacement grants on the date that it is granted, the cancelled grant and new plan are treated as if they were a modification of the original grant, as described in the previous paragraph. All cancellations of equity-settled transaction are treated equally.
The dilutive effect of outstanding options is reflected as additional share dilution in the computation of diluted earnings per share (See Note 26).
q) Earnings per share
Basic earnings per share are calculated based on the weighted average number of shares of each category outstanding during the period, excluding shares issued in payment of dividends and treasury shares.
Diluted earnings per share are calculated by the treasury stock method, as follows:
· numerator: earnings for the year; and
· denominator: the number of shares of each category is adjusted to include potential shares corresponding to dilutive instruments (stock options), less the number of shares that could be bought back at market, if applicable.
Equity instruments that will or may be settled in Company’s shares are included in the calculation only when their settlement would have a dilutive impact on earnings per share.
Page 65 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
r) Determination of net income
Revenue is recognized to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured at the fair value of the consideration received, excluding discounts, rebates, and sales taxes or duty. The Company assesses its revenue arrangements against specific criteria in order to determine if it is acting as principal or agent. The Company has concluded that it is acting as a principal in all of its revenue arrangements, except for those referring to extended warranty and insurance policy brokerage. Specifically in this case, the Company operates as an agent, and revenue is recognized on a net basis, which reflects the commission received from insurance companies. The following specific recognition criteria must also be met before revenue is recognized:
(i) Revenue
a) Sales of goods
Revenues are recognized at the fair value of the consideration received or receivable for the sale of goods and service. Revenues from the sale of products are recognized when their value can be measured reliably, all risks and benefits inherent to the product are transferred to the buyer, the Company no longer has the control or responsibility over the goods sold and the economic benefits generated to the Company are probable. Revenues are not recognized if their realization is uncertain.
b) Interest income
For all financial instruments measured at amortized cost, interest income or expense is recorded using the effective interest rate, which is the rate that discounts the estimated future cash payments or receipts through the expected life of the financial instrument or a shorter period, where appropriate, to the net carrying amount of the financial asset or liability. Interest income is included in the financial result under the statement of income.
Page 66 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
r) Determination of net income -- Continued
(ii) Gross profit
Gross profit corresponds to the difference between net sales and the cost of goods sold. The cost of goods sold comprises the cost of purchases net of discounts and bonuses received from trade payables, changes in inventory and logistics costs.
Bonus received from trade payables is measured based on contracts and agreements signed with trade payables.
Cost of sales includes the cost of logistics operations managed or outsourced by the Company, comprising warehousing, handling and freight costs incurred until the availability of goods for sale. Transport costs are included in the acquisition costs.
(iii) Selling expenses
Selling expenses consist of all store expenses, such as salaries, marketing, occupancy, maintenance, etc.
(iv) General and administrative expenses
General and administrative expenses correspond to overheads and the cost of corporate units, including the purchasing and procurement, IT and finance functions.
(v) Other operating expenses, net
Other operating income and expense correspond to the effects of major events occurring during the period that do not meet the Company’s definition for the other income statement lines.
Page 67 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies -- Continued
r) Determination of net income -- Continued
(vi) Financial result
Finance expenses include, substantially, all expenses generated by net debt and the receivables securitization during the period offset by capitalized interest, losses related to the measurement of derivatives at fair value, losses on disposals of financial assets, finance charges on lawsuits and taxes interest charges on financial lease, and discounting adjustments.
Finance income includes income generated by cash and cash equivalents and escrow deposits, gains related to the measurement of derivatives at fair value, purchase discounts obtained from trade payables, and revenues referring to discounts.
s) Taxation
Current income and social contribution taxes
Current income and social contribution tax assets and liabilities, for the current and prior periods, are measured at the amount expected to be recovered from or paid to the taxation authorities. The tax rates and tax laws used to compute the tax are those that are enacted or substantially enacted, at the balance sheet dates.
The taxation on income comprises the Corporate Income Tax (“IRPJ”) and Social Contribution on Net Income (“CSLL”), being calculated based on taxable income (adjusted income), at rates applicable in the prevailing laws – 15% over taxable income and 10% surcharge over the amount exceeding R$ 240 in taxable income yearly for IRPJ and 9% for CSLL.
Deferred income and social contribution taxes
Deferred income and social contribution taxes are generated by temporary differences at the balance sheet date, between the tax basis of assets and liabilities and their carrying amounts.
Deferred income tax and social contribution tax assets are recognized for all deductible temporary differences, and unused tax losses, to the extent that it is probable that taxable profit will be available against which to deduct the temporary differences and unused tax credits and losses except where the deferred income and social contribution tax assets relating to the deductible temporary difference arise from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor tax profit or loss.
Page 68 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies – Continued
s) Taxation - Continued
Deferred income and social contribution taxes - Continued
Deferred income and social contribution taxes liabilities referring to all temporary taxable differences, except when the deferred tax liability arises from the initial recognition of goodwill or of an asset or liability in an operation, rather than a business combination and, at the time of the operation, affects neither the accounting net profit nor taxable loss.
With respect to deductible temporary differences associated with investments in subsidiaries and associates, deferred income and social contribution taxes are recognized only to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilized.
The carrying amount of deferred income and social contribution tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred income and social contribution taxes to be utilized. Unrecognized deferred income and social contribution tax assets are reassessed at the balance sheet date and are recognized to the extent that it has become probable that future taxable profits will allow these assets to be recovered.
Deferred income and social contribution tax assets and liabilities are measured at the tax rates that are expected to apply in the year when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the balance sheet dates.
Deferred taxes related to items directly recognized in shareholders’ equity are also recognized in shareholders’ equity and not in the income statement.
Deferred income and social contribution tax assets and liabilities are offset if there is a legal or contractual right to offset the tax assets against the income tax liabilities and deferred taxes refer to the same taxpayer company and to the same tax authority.
Page 69 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies – Continued
s) Taxation - Continued
Other taxes
Revenues from sales and services are subject to taxation by State Value-Added Tax (“ICMS”), Services Tax (“ISS”), Social Contribution Tax on Gross Revenue for the Social Integration Program (“PIS”) and Social Contribution Tax on Gross Revenue for Social Security Financing (“COFINS”) at rates prevailing in each region and are presented as deductions from sales in the income statement.
The amounts recoverable derived from non-cumulative ICMS, PIS and COFINS are deducted from cost of goods sold.
Taxes recoverable or prepaid taxes are shown in the current and noncurrent assets, in accordance with the estimated timing of their realization.
Sales taxes
Revenues, expenses and assets are recognized net of the amount of sales tax except:
· Where the sales tax incurred on a purchase of assets or services is not recoverable from the taxation authority, in which case the sales tax is recognized as part of the cost of acquisition of the asset or as part of the expense item as applicable; and
· Receivables and payables that are stated with the amount of sales tax included. The net amount of sales tax recoverable from, or payable to, the tax authority is included as part of receivables or payables in the balance sheets.
t) Business combinations and goodwill
Business combinations are recorded using the acquisition method. The cost of an acquisition is measured as the sum between the consideration transferred, measured at fair value on the acquisition date and the remaining amount of non-controlling interest in the acquired company. For each business combination, the acquirer measures the non-controlling interest in the acquired company at fair value or through the proportional interest in acquired company’s identifiable net assets. The acquisition costs incurred are treated as expense and included in the administrative expenses.
Page 70 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies – Continued
t) Business combinations and goodwill - Continued
When the Company acquires a business, it assesses financial assets and liabilities to the appropriate classification and designation according to contractual terms, economic circumstances and relevant conditions on the acquisition date. This includes the separation of derivatives embedded in agreements by the acquired company.
If the business combination occur in phases, the fair value on the acquisition date of interest previously held by acquirer in acquired company is adjusted to fair value on if the acquisition date through income statement.
Any contingent payment to be transferred by acquirer will be recognized at fair value on the acquisition date. Subsequent changes in fair value of contingent payment considered as an asset or liability will be recognized under CPC 38 (IAS 39) through income statement or as change in other comprehensive income. If the contingent payment is classified as equity, it will not be adjusted until it is finally settled under shareholders’ equity.
Goodwill is initially measured at cost and the excess between the consideration transferred and the amount recognized for non-controlling interest over assets acquired and liabilities assumed. If this payment is lower than the fair value of net assets of acquired subsidiary, the difference is recognized in the income statement as gain due to profitable purchase.
After initial recognition, the goodwill is measured at cost, less eventual impairment losses. For the purposes of impairment test, the goodwill acquired in a business combination is, as of the acquisition date, allocated to each one of the Company's cash generating units which shall reap the business combination benefits, regardless if other assets or liabilities of the acquired company will be assigned to these units.
In cases the goodwill composes a cash generating unit and part of the operation at this unit is sold, the goodwill related to the sold operation is included in the book amount of the operation when profit or loss earned with the sale of operation is calculated. This goodwill is then measured based on the sold operation-related amounts and part of the cash generating unit which was allocated.
Page 71 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
4. Significant accounting policies – Continued
u) Pension plan
The pension plan is funded through payments to insurance companies, which are classified as defined contribution plan according to CPC 33 (IAS 19). A defined contribution plan is a pension plan through which the Company pays fixed contributions to a separate legal entity. The Company has no legal or constructive obligation to pay additional contributions if the fund does not have sufficient assets to pay the benefits to all employees referring to length of service in current and previous years.
v) Customer loyalty programs
These are used by the Company to provide incentives to its customers in the sale of products or services. If customer buys products or services, the Company grants them credits. Customer may redeem the credits free of charge as a discount in the amount of products or services.
The Company estimates the fair value of scores granted according to the customer loyalty program, applying statistical techniques, considering the maturity of the plan defined in the regulation.
5. Standards issued but not yet effective
There are no CPCs issued which are not effective yet, but there are IFRS issued to which there is no change in CPCs in force, but we expect the Brazilian standards will be in conformity with the international standards until the start date thereof. Below a summary of the IFRS main standards issued but not effective yet, as well as our expectations of their effects on the Company’s financial statements:
IFRS 7 - Financial Instruments - Disclosure - Amendment of the standard aims to promote transparency in the disclosure of the transfer transactions of financial assets, improve the understanding by the user about the risk exposure to these transfers, and the effect of these risks on the balance sheet, particularly those involving the securitization of financial assets.
IFRS 9 – Financial Instruments – IFRS 9 concludes the first part of the replacement project of “IAS 39 Financial Instruments: Recognition and Measurement”. IFRS 9 uses a simple approach to determine if a financial asset is measured at the amortized cost or fair value, based on the way how an entity administers its financial instruments (its business model) and the contractual cash flow, which is a characteristic of the financial assets. The standard also requires the adoption of only one method to determinate asset impairment. This standard will be effective for the fiscal years starting as of January 1, 2013.
Page 72 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
5. Standards issued but not yet effective - Continued
IFRS 10 - Consolidate financial statements - IFRS 10 as issued reflects the replacement of SIC 12 and IAS 27 and applies to consolidated financial statements when an entity controls one or more other entities. The standard include a new definition of control that represents three elements: a) power over the investee; b) exposure, or rights, to variable returns from its involvement with the investee; and c) the ability to use its power over the investee to affect the amount of the investor's returns.The standard is effective for annual periods beginning on or after January 1º, 2013.
IFRS 11 - Joint arrangements - IFRS 11 as issued reflects the replacement of SIC 13 and IAS 31 and applies to Joint controlled entities. In the accordance with the standard, the participation agreements are classified as joint operations or joint ventures, as the rights and obligations of these agreements. Joint ventures should be accounted by the equity method, while the joint controlled entities, may be accounted by the equity method or by the proportionate accounting method. The standard is effective for annual periods beginning on or after January 1º, 2013.
IFRS 12 - Disclosure of interests in other entities - IFRS 12 as issue applies to Disclosure of interests in other entities, which is intended to enable users to know the risks, the nature, and the
effects in the financial statements of the interest in other entities. The standard is effective for annual periods beginning on or after January 1º, 2013.
IFRS 13 - Fair value measurements - IFRS 13 applies when another IFRS requires or permits fair value measurements or disclosures about fair value measurements (and measurements, such as fair value less costs to sell, based on fair value or disclosures about those measurements). The standard is effective for annual periods beginning on or after January 1º, 2013.
Page 73 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
5. Standards issued but not yet effective - Continued
IASB issued clarifications on the IFRS rules and amendments for application after October 1, 2011. Below, the main amendments:
· IAS 1 – Presentation of Financial Statement: Presentation of items under Other Comprehensive Income;
· IAS 12 – Income Taxes: This standard clarifies the calculation of deferred tax on investment property measured at fair value. It introduces the refutable assumption that the deferred tax on investment property measured at the fair value method in IAS 40 – Investment property should be defined based on the fact that its carrying amount will be recovered through sale;
· IAS 19 – Employee Benefits: It includes from substantial amendments, such as the removal of corridor mechanism and the concept of expected return on plan assets until simple clarifications on valuations, devaluations and reformulation;
· IAS 27 – Consolidated and Separate Financial Statement: As a result of future application of IFRS 10 and 12, what remains in this standard is restricted to the accounting for subsidiaries, jointly-controlled entities and associates in separate financial statements; and
· IAS 28 – Investments in Associates: As a result of future application of IFRS 11 and 12, current standard now is IAS 28 – Investment in associates, joint ventures and describes the application of equity method for investments in joint ventures, in addition to investments in associates.
The Company will deepen their studies on the adoption of these pronouncements and interpretations, nevertheless not expect any significant effects in its individual and consolidated financial statements.
There are no other rules or interpretations issued that have not been adopted yet that according to the Management’s opinion, may adversely affect the Company’s results of year or shareholders’ equity.
Page 74 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
6. Significant accounting judgments, estimates and assumptions
Judgments
The preparation of the Company’s individual and consolidated financial statements requires Management to make judgments, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the disclosure of contingent liabilities, at the end of the period. However, uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of the asset or liability affected in future periods. In the process of applying the Company’s accounting policies, Management has made the following judgments, which have the most significant effect on the amounts recognized in the individual and consolidated financial statements:
a) Financial lease commitments – Company as lessee -
The Company has entered into commercial property leasing agreements in its leased property portfolio and, based on an evaluation of the terms and conditions of the arrangements, that it retains all the significant risks and rewards of ownership of these properties and recorded the agreements as financial lease.
b) Impairment
According to the method released in Note 4 (f) the Company assessed if there was indication of assets impairment and in the year ended December 31, 2011, no signs or facts were identified for a new assessment.
Estimates and assumptions
a) Income taxes
. Given the nature and complexity of Company’s business, differences arising between the actual results and the assumptions made, or future changes to such assumptions, could necessitate future adjustments to income tax and expense already recorded. The Company establishes provisions, based on reasonable estimates, for eventual consequences of audits by the tax authorities. The amount of such provisions is based on various factors, such as experience of previous tax audits and differing interpretations of tax regulations by the taxable entity and the responsible tax authority. Such differences of interpretation may arise on a wide variety of issues depending on the conditions prevailing in the respective company's domicile.
Page 75 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
6. Significant accounting judgments, estimates and assumptions -- Continued
Estimates and assumptions -- Continued
a) Income taxes -- Continued
Deferred income and social contribution tax assets are recognized for all unused tax losses to the extent that it is probable that taxable profit will be available against which the losses can be utilized. Significant management judgment is required to determine the amount of deferred income and social contribution tax assets that can be recognized, based upon the profit estimates and the level of future taxable profits, based on the business plan approved by the Board of Directors.
The Company has tax losses amounting to a tax benefit of R$764,524 at December 31, 2011 (R$720,530 in December 31, 2010). These losses do not have limitation periods and relate to subsidiaries that have tax planning opportunities available to support these balances. On December 31, 2010, the Company had a provision for non-recovery of R$106,196, which was reversed in the year 2011 in accordance with new management’s studies.
Further details on taxes are disclosed in the Note 22.
b) Fair value of derivatives and other financial instruments
Where the fair value of financial assets and financial liabilities recorded in the financial statements cannot be derived from active markets, they are determined according to the hierarchy set by CPC 38 (IAS39), to whom certain valuation techniques are determined, including the discounted cash flow model. The inputs to these models are taken from observable markets where possible or information about comparable operations and transactions on the market. The judgments include considerations of inputs such as liquidity risk, credit risk and volatility. Changes in assumptions about these factors could affect the reported fair value of financial instruments.
The fair value of financial instruments that are actively traded on organized markets is determined based on the market quotes, on the balance sheet dates, without any deduction for transaction costs. For financial instruments that are not actively traded, the fair value is based on valuation techniques defined by the Company and compatible with usual practices on the market. These techniques include the use of recent market arm’s length transactions, notional to the fair value of similar financial instruments, analysis of discounted cash flows or other valuation models.
Page 76 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
6. Significant accounting judgments, estimates and assumptions -- Continued
Estimates and assumptions -- Continued
b) Fair value of derivatives and other financial instruments -- Continued
When the fair value of financial assets and liabilities recorded in the balance sheet cannot be observed in active markets, these are determined by valuation techniques, including the discounted cash flow method. These models inputs are collected from the market, where applicable, when these observations are not possible, judgment is required to determine the fair value. This judgment includes considerations on inputs, such as: liquidity risk, credit risk and volatility. Changes in these factors assumptions may affect the financial instruments fair value.
c) Share-based payments
The Company measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for share-based payment transactions requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determining the most appropriate inputs to the valuation model including the expected life of the stock option, volatility and dividend yield and making assumptions about them. The assumptions and models used for estimating fair value for share-based payment transactions are disclosed in the Note 26.
d) Goodwill impairment
The Company annually tests whether goodwill went through any loss, according to the accounting policy outlined in Note 4 and CPC 1 (IAS 36). Cash-generating units’ recovery amounts have been calculated in the preparation of the annual financial statements, based on calculations of recoverable amount and market quotes.
Page 77 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
7. Cash and cash equivalents
Financial instruments at December 31, 2011 and 2010 earn interest mainly at the Interbank Deposit Certificate (“CDI”) rate. Financial investments available for withdrawal and in bank accounts are classified as financial assets measured by fair value through the income statement.
|
|
Parent Company |
|
Consolidated | ||
|
Rate * |
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
|
Cash and bank accounts |
|
144,507 |
100,717 |
|
522,293 |
417,561 |
|
|
|
|
|
|
|
Financial investments: |
|
|
|
|
|
|
Itaú |
101.4% |
549,678 |
279,058 |
|
879,271 |
1,727,488 |
Itaú – Delta Fund |
101.2% |
1,069,170 |
- |
|
1,738,612 |
- |
Banco do Brasil |
101.2% |
400,167 |
568,741 |
|
631,620 |
696,331 |
Bradesco |
100.9% |
118,051 |
564,809 |
|
852,181 |
674,633 |
Santander |
101.0% |
3,080 |
53,443 |
|
110,996 |
70,087 |
Unibanco |
104.1% |
- |
4,931 |
|
- |
4,931 |
CEF |
99.0% |
2,812 |
2,668 |
|
2,812 |
2,668 |
Votorantim |
103.4% |
2,640 |
97,476 |
|
7,433 |
104,766 |
Safra |
101.1% |
1,826 |
49,849 |
|
156,305 |
53,750 |
Outros |
83.7% |
36,852 |
35,884 |
|
68,432 |
65,779 |
|
|
2,328,783 |
1,757,576 |
|
4,969,955 |
3,817,994 |
* Average CDI Rate
8. Marketable securities
|
CDI |
12.31.2010 |
|
|
|
Banco do Brasil |
100.30% e CDB 100.20% |
315,332 |
Banco Santander |
101.00% |
190,307 |
Banco Safra |
101.00% |
102,363 |
|
|
608,002 |
|
|
|
Current |
|
600,613 |
Noncurrent |
|
7,389 |
Since June 30, 2011 the marketable securities had non restrictions for use. These operations were reclassified to cash and cash equivalents.
Page 78 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
9. Trade accounts receivable
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Credit card companies (a) |
144,227 |
304,992 |
|
429,697 |
425,383 |
Debit card companies (b) |
- |
- |
|
29,314 |
17,296 |
Sales vouchers and others |
92,810 |
43,673 |
|
136,454 |
162,378 |
Consumer finance (c) |
- |
- |
|
1,959,768 |
879,620 |
Consumer finance - Bradesco (c.1) |
- |
- |
|
25,606 |
619,541 |
Credit sales with post-dated checks |
984 |
2,110 |
|
4,010 |
6,492 |
Accounts receivable from wholesale customers |
- |
- |
|
49,106 |
13,233 |
Accounts receivable – FIDCs (d) |
- |
- |
|
2,558,726 |
1,667,029 |
Adjustment to present value (e) |
- |
- |
|
(10,823) |
(7,061) |
Private label credit card – interest-free installment payment |
19,214 |
15,127 |
|
19,214 |
15,127 |
Allowance for doubtful accounts (f) |
- |
- |
|
(210,970) |
(172,901) |
Accounts receivable from trade payables (h) |
336,545 |
333,551 |
|
447,398 |
421,097 |
Accounts receivable from related parties |
197,758 |
180,917 |
|
- |
- |
Current |
791,538 |
880,370 |
|
5,437,500 |
4,047,234 |
|
|
|
|
|
|
Accounts receivable – Paes Mendonça (g) |
- |
- |
|
445,056 |
420,570 |
Consumer finance |
- |
- |
|
117,783 |
115,432 |
Allowance for doubtful accounts (f) |
- |
- |
|
(6,998) |
(8,063) |
Noncurrent |
- |
- |
|
555,841 |
527,939 |
|
|
|
|
|
|
|
791,538 |
880,370 |
|
5,993,341 |
4,575,173 |
a) Credit card companies
Credit card sales are receivable from the credit card companies. In the subsidiaries Globex, Nova Casa Bahia and Nova Pontocom, credit card receivables, related to the sale of home appliances, are receivable in installments not exceeding 18 months.
Through its subsidiaries Globex, Nova Casa Bahia and Nova Pontocom, the Company sells or deducts its credit card receivables to banks or credit card management companies, in order to obtain working capital.
b) Debit card companies
Debit card sales are receivable from the debit card of appliances and furniture stores of Globex and its subsidiary NCB.
The card administrator provides these amounts on the day after (D+1) completion of sale by debit card at stores across the Globex and its subsidiary NCB.
Page 79 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
9. Trade accounts receivable -- Continued
c) Consumer credit
Refer to consumer direct credit through dealer (CDCI) which can be paid in 24 installments, mainly in subsidiary NCB.
The Company maintains agreements with financial institutions where it is referred to as intervening party of these operations. (See Note 19).
c. 1) Consumer finance – Banco Bradesco
Until November 2010, NCB subsidiary maintained an operating agreement with Banco Bradesco (“Bradesco”), through its subsidiary Finasa, for the granting of credit to its customers aiming at making feasible the acquisition of its goods at stores. As a result of credit granted to customers, NCB receives the principal amount financed by Bradesco on the first business day following the sale date.
According to this agreement, NCB is liable for the extrajudicial collection of defaulting customers, bearing the corresponding expenses. After elapsing 45 days of the initial maturity of overdue installments, the NCB acquires the credit by means of assignment. Within this context, as required by CPC 38 (IAS 39) – Financial Instruments: Recognition and Measurement, the risks and benefits related to accounts receivable assigned to Bradesco are not substantially transferred to the counterparty, which is recognized in the NCB’s balance sheet against “Loans and Borrowings”.
The outstanding balance of these receivables under NCB’s responsibility at December 31, 2011 was R$25,606 (R$649,376 in December 31, 2010).
d) Accounts receivable - FIDCs
The Company and Subsidiaries carrying out securitization operations of its receivables, mainly represented by credit sales with tickets and credit card company receivables, with the Pão de Açúcar Receivables Securitization Fund (“PAFIDC”) and Globex Receivables Securitization Fund (“Globex FIDC”). The volume of operations stood at R$9,477,372 at December 31, 2011 (R$9,802,951 in December 31, 2010) for PAFIDC, R$3,948,543 at December 31, 2011 (R$390,682 in December 31, 2010) for Globex FIDC, in which the responsibilities for services rendered and subordinated interests were retained. The consolidated securitization costs of such receivables amounted to R$126,781 (R$99,209 in December 31, 2010) for PAFIDC and R$153,373 (R$14,598 in December 31, 2010) for Globex FIDC, recognized as financial expenses in the income statement.
Services rendered, which are not remunerated, include credit analysis and the assistance by the collection department to the fund’s manager.
The outstanding balances of these receivables in PAFIDC and Globex FIDC at December 31, 2011 were R$2,558,726 (R$1,667,029 in December 31, 2010), net of allowance for losses.
Page 80 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
9. Trade accounts receivable - Continued
e) Adjustment to present value
The discount rate used by subsidiary NCB considers current market valuations as to the cash value over time and asset's specific risks. Credit sales with the same cash value were carried to their present value on the date of the operation, in view of their terms, adopting the monthly average rate of receivables anticipation with credit card companies. In December 31, 2011 these rates were in average 0.97% (0.86% in December 31, 2010).
f) Allowance for doubtful accounts
The allowance for doubtful accounts is based on average historical losses complemented by Company's estimates of probable future losses:
|
|
Consolidated | |
|
|
12.31.2011 |
12.31.2010 |
|
|
|
|
At the beginning of the year |
|
(180,964) |
(7,521) |
Allowance for doubtful accounts |
|
(268,902) |
(573,898) |
Recoveries and provision writte-off |
|
231,898 |
400,455 |
At the end of the year |
|
(217,968) |
(180,964) |
|
|
|
|
Current |
|
(210,970) |
(172,901) |
Noncurrent |
|
(6,998) |
(8,063) |
|
|
|
|
Falling due |
|
Bonds due | ||||||
|
|
Total |
|
|
<30 days |
|
30-60 days |
|
61-90 days |
|
>90 days | |
12.31.2011 |
|
5,993,341 |
|
5,818,401 |
|
109,509 |
|
31,935 |
|
20,776 |
|
12,720 |
12.31.2010 |
|
4,575,173 |
|
4,269,637 |
|
229,411 |
|
16,497 |
|
53,090 |
|
6,538 |
g) Accounts receivable – Paes Mendonça
The accounts receivable from Paes Mendonça relate to amounts deriving from the payment of third party liabilities by the subsidiaries Novasoc and Sendas. Pursuant to contractual provisions, these accounts receivable are monetarily restated (IGPM) and guaranteed by commercial leasing rights of certain stores currently operated by the Company, Novasoc and Sendas. Maturity of accounts receivable is linked to the lease agreements.
h) Accounts receivable from trade payables
Accounts receivable from trade payables includes rebates and discounts obtained from trade payables. These amounts are established contractually and include amounts for volume purchase discounts, joint marketing programs, freight reimbursements, and other similar programs.
Page 81 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
10. Other accounts receivable
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Accounts receivable related of sale from property and equipment |
- |
7,827 |
|
50,423 |
57,921 |
Cooperative advertising with trade payables |
- |
- |
|
50,617 |
20,539 |
Advances to suppliers |
17,958 |
29,279 |
|
21,345 |
73,935 |
Accounts receivable related of credits non accepted |
41,674 |
15,185 |
|
86,252 |
56,998 |
Accounts receivable from virtual operations |
- |
- |
|
- |
1,099 |
Claims to receive |
248 |
1,993 |
|
49,927 |
45,306 |
Accounts receivable from services |
3,491 |
3,491 |
|
4,706 |
7,194 |
Rental receivable |
11,859 |
19,303 |
|
16,545 |
20,270 |
Other accounts receivable – PAFIDC |
- |
- |
|
46,466 |
50,319 |
Loans to employees |
- |
20,000 |
|
11,925 |
21,377 |
Boa Esperança Supermarket |
8,393 |
- |
|
8,393 |
- |
GPA Malls |
- |
- |
|
14,000 |
- |
Others |
3,244 |
6,683 |
|
26,035 |
4,579 |
|
86,867 |
103,761 |
|
386,634 |
359,537 |
|
|
|
|
|
|
Current |
40,131 |
50,976 |
|
279,621 |
269,980 |
Noncurrent |
46,736 |
52,785 |
|
107,013 |
89,557 |
11. Receivables Securitization Fund
a) Receivables Securitization Fund - Pão de Açúcar
PAFIDC is a receivables securitization fund created for the purpose of acquiring the Company and its subsidiaries’ trade receivables, arising from sales of products and services to their customers, except for receivables from installment sales and post-dated checks. The fund has a defined term until December 7, 2012.
The capital structure of the fund, at December 31, 2011, is composed of 10,295 senior shares held by third parties in the amount of R$1,235,901 (R$1,096,130 in December 31, 2010), which represent 89.90% of the fund’s equity (89.30% in 2010) and 2,864 subordinated shares (also in December 31, 2010), held by the Company and subsidiaries in the amount of R$138,849, which represent 10.10% of the fund’s equity (10.70% in December 31, 2010).
The subordinated quotas were imputed to the Company and are recorded in assets of controlling entity, as interest in the receivables securitization fund, with a balance of R$124,304 at December 31, 2011 (R$117,613 in December 31, 2010). The interest held in subordinated quotas represents the maximum exposure to the securitization operations losses.
Page 82 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
11. Receivables Securitization Fund -- Continued
a) Receivables Securitization Fund - Pão de Açúcar -- Continued
The interest rates of senior shares are shown below:
|
|
|
|
12.31.2011 |
|
12.31.2010 | ||||
Quotaholders |
|
Amount |
|
CDI Rate |
|
Balance |
|
CDI Rate |
|
Balance |
|
redeemable |
redeemable | ||||||||
|
|
|
|
|
|
|
|
|
|
|
Senior A |
5,826 |
|
108.0% |
|
758,660 |
|
109.5% |
|
672,861 | |
Senior B |
4,300 |
|
108.0% |
|
207,614 |
|
109.5% |
|
184,135 | |
Senior C |
169 |
|
108.0% |
|
269,627 |
|
109.5% |
|
239,134 | |
|
|
|
|
|
|
1,235,901 |
|
|
|
1,096,130 |
Subordinated quotas are registered and non-transferable, and were issued in a single series. The Company will redeem the subordinated quotas only after the redemption of senior quotas or at the end of the fund’s term. Once the senior quotas have been remunerated, the subordinated quotas will receive the balance of the fund’s net assets after absorbing any losses on receivables transferred and any losses attributed to the fund. Their redemption value is subject to credit, prepayment, and interest rate risks on the transferred financial assets.
The holders of senior quotas have no recourse against the other assets of the Company in the event customers’ default on the amounts due. As defined in the agreement between the Company and PAFIDC, the transfer of receivables is irrevocable, irreversible and definitive.
b) Globex Receivables Securitization Fund – Globex FIDC
Globex FIDC is a receivables securitization fund created to acquire the accounts receivable of Globex and its subsidiary, including Nova Casa Bahia S.A. and Nova Pontocom Comércio Eletrônico S.A. (mainly credit card), originated from the sale of products and services to its customers. This fund was created at May 26, 2010 with determinate, ending on November 11, 2013.
The fund equity structure at December 31, 2011 is composed of 11,666 senior quotas held by third parties, amounting to R$1,184,522 (R$1,184,387 in December 31, 2010), representing 85% of the fund’s equity (87.5% in 2010) and 1,910 subordinated quotas (1,691 in December 31, 2010), held by the Company and its subsidiaries, amounting to R$209,068 (R$169,332 in December 31, 2010), accounting for 15% of the fund’s equity (12.5% in December 31, 2010).
Subordinated quotas were imputed to the Globex and are recorded as noncurrent assets, such as participation in the securitization fund, with balance of R$209,068 at December 31, 2011 (R$169,332 in December 31, 2010). The interest held in subordinated quotas represents the maximum exposure to the securitization operations losses.
Page 83 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
11. Receivables Securitization Fund -- Continued
b) Globex Receivables Securitization Fund – Globex FIDC -- Continued
Below, the interest rates of senior quota holders:
|
|
|
|
12.31.2011 |
|
12.31.2010 | ||||
Quotaholder |
|
Amount |
|
CDI Rate |
|
Balance redeemable |
|
CDI Rate |
|
Balance redeemable |
|
|
|
|
|
|
|
|
|
|
|
Senior - 1st Series |
|
11,666 |
|
107.75% |
|
1,184,522 |
|
107.75% |
|
1,184,387 |
Subordinated quotas are registered and non-transferable and were issued in a single series. The subsidiary Globex will redeem the subordinated quotas after the redemption of senior quotas or upon the end of the fund’s term. Once remunerated the senior quotas seniors, the subordinated quotas will receive the fund’s net worth balance after absorbing eventual losses in receivables transferred and eventual losses attributed to the fund. Their redemption amount will be subject to credit, prepayment and interest rate risks of financial assets transferred.
The holders of senior quotas are not entitled to recourse against other subsidiary Globex’s assets in the event of customers’ delinquency. As contractually agreed upon between the subsidiary Globex and PAFIDC, the transfer of receivable is irrevocable, irreversible and definite.
12. Inventories
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Stores |
1,172,026 |
999,835 |
|
3,489,429 |
2,638,904 |
Warehouses |
796,600 |
623,223 |
|
2,292,939 |
2,299,691 |
Bonus in inventories |
(46,908) |
(40,883) |
|
(130,303) |
(54,296) |
Provision for obsolescence/breaking |
(6,780) |
(8,921) |
|
(75,757) |
(51,892) |
Present value adjustment |
- |
- |
|
(23,539) |
(8,639) |
|
1,914,938 |
1,573,254 |
|
5,552,769 |
4,823,768 |
The Company appropriates in the result during the year the bonus received from suppliers at the same time that the bonus inventories is realized. The received unrealized bonus in inventories in the parent company represents R$46,908 at December 31, 2011 (R$40,883 in December 31, 2010), in the consolidated the amount is R$130,303 (R$54,296 in December 31, 2010). In addition, in December 31, 2011 the Company effect obsolescence provision (low turnover) and breaking inventories in the amount R$6,780 (R$8,921 in December 31, 2010) and R$75,757 (R$51,892 in December 31, 2010) in the parent company and consolidated, respectively.
Page 84 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
12. Inventories -- Continued
The adjustment to present value of inventories refers to the corresponding entry of adjustment to present value of the indirect subsidiary NCB’s trade payables.
13. Recoverable taxes
The balances of recoverable taxes refer to credits from Withholding Income Tax, (“IRRF”), Social Contribution Tax on Gross Revenue for the Social Integration Program (“PIS”), Social Contribution Tax on Gross Revenue for Social Security Financing (“COFINS”) and recoverable State Value-Added Tax (“ICMS”):
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Current |
|
|
|
|
|
Taxes on sales |
176,986 |
263,936 |
|
465,617 |
671,054 |
ICMS recoverable |
169,829 |
221,899 |
|
293,329 |
464,152 |
PIS/COFINS recoverable |
7,157 |
42,037 |
|
172,288 |
206,902 |
|
|
|
|
|
|
Income tax |
110,532 |
41,392 |
|
251,360 |
141,387 |
Investment |
63,479 |
24,192 |
|
193,994 |
116,656 |
Other |
47,053 |
17,200 |
|
57,366 |
24,731 |
|
|
|
|
|
|
Other |
126,804 |
58,894 |
|
191,965 |
77,201 |
ICMS recoverable from Property and equipment |
10,594 |
9,323 |
|
21,661 |
16,480 |
ICMS tax replacement |
93,741 |
28,260 |
|
94,275 |
28,697 |
Other |
22,469 |
21,311 |
|
76,029 |
32,024 |
|
|
|
|
|
|
Present value adjustment |
(601) |
(460) |
|
(1,240) |
(1,287) |
|
413,721 |
363,762 |
|
907,702 |
888,355 |
Noncurrent |
|
|
|
|
|
Taxes on sales |
- |
111,812 |
|
702,174 |
206,765 |
ICMS recoverable |
- |
- |
|
691,344 |
71,063 |
PIS/COFINS recoverable |
- |
111,812 |
|
10,830 |
135,702 |
|
|
|
|
|
|
Other |
31,781 |
15,494 |
|
41,057 |
19,632 |
ICMS and other |
31,781 |
15,494 |
|
41,057 |
19,632 |
|
|
|
|
|
|
Present value adjustment |
(7,255) |
(7,504) |
|
(13,233) |
(12,891) |
|
24,526 |
119,802 |
|
729,998 |
213,506 |
Total taxes recoverable |
438,247 |
483,564 |
|
1,637,700 |
1,101,861 |
Page 85 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
13. Recoverable taxes -- Continued
The full realization of this value over the next five years will occur as follows:
Year |
|
Consolidated |
2012 |
|
387,604 |
2013 |
|
242,300 |
2014 |
|
212,000 |
2015 |
|
114,400 |
2016 |
|
122,644 |
|
|
1,078,948 |
The Directors of subsidiary Globex prepared a technical feasibility study on the future realization of the ICMS, considering the expected future compensation of debts from the Globex operations and subsidiaries in the context of the main variables of your business. This study was examined based on information extracted from the strategic planning report approved by the Board of Directors of the Company.
14. Related Parties
a) Sales and purchases of goods
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Customers |
|
|
|
|
|
Novasoc Comercial |
42,232 |
37,678 |
|
- |
- |
Sé Supermercados |
91,146 |
94,321 |
|
- |
- |
Sendas Distribuidora |
57,312 |
47,682 |
|
- |
- |
Barcelona |
5,137 |
1,849 |
|
- |
- |
Xantocarpa |
1 |
2 |
|
- |
- |
Globex |
1,176 |
1,617 |
|
- |
- |
Nova PontoCom |
754 |
6,023 |
|
- |
- |
|
197,758 |
189,172 |
|
- |
- |
Suppliers |
|
|
|
|
|
Novasoc Comercial |
8,482 |
2,289 |
|
- |
- |
Sé Supermercados |
4,662 |
3,745 |
|
- |
- |
Sendas Distribuidora |
17,984 |
11,530 |
|
- |
- |
Barcelona |
1,923 |
2,131 |
|
- |
- |
Xantocarpa |
1,530 |
752 |
|
- |
- |
FIC |
8,574 |
7,242 |
|
10,679 |
8,879 |
Globex |
1,721 |
853 |
|
- |
- |
Nova PontoCom |
1,148 |
803 |
|
- |
- |
Globalbev bebidas e alimentos |
2,586 |
- |
|
3,012 |
- |
Bravo Café |
231 |
- |
|
231 |
- |
Fazenda da Toca Ltda |
222 |
- |
|
254 |
- |
Restaurante FNH Ltda |
4 |
- |
|
4 |
|
Axialent |
307 |
- |
|
310 |
|
|
49,374 |
29,345 |
|
14,490 |
8,879 |
Page 86 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
14. Related Parties -- Continued
b) Sales and purchases of goods -- Continued
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Sales |
|
|
|
|
|
Novasoc Comercial |
340,064 |
308,432 |
|
- |
- |
Sé Supermercados |
808,432 |
795,679 |
|
- |
- |
Sendas Distribuidora |
326,680 |
275,044 |
|
- |
- |
Barcelona |
9,299 |
18,241 |
|
- |
- |
Globex |
4 |
2,431 |
|
- |
- |
Nova PontoCom |
15,671 |
75,545 |
|
- |
- |
ECQD Participações |
1,926 |
- |
|
- |
- |
|
1,502,076 |
1,475,372 |
|
- |
- |
Purchases |
|
|
|
|
|
Novasoc Comercial |
3,995 |
2,526 |
|
- |
- |
Sé Supermercados |
13,636 |
10,569 |
|
- |
- |
Sendas Distribuidora |
34,494 |
9,660 |
|
- |
- |
Nova PontoCom |
- |
20 |
|
- |
- |
ECQD Participações |
2 |
- |
|
- |
- |
Globalbev bebidas e alimentos |
10,227 |
- |
|
12,640 |
- |
Bravo Café |
1,589 |
- |
|
1,591 |
- |
Sykué Geração de energia Ltda |
5,432 |
- |
|
6,389 |
- |
Fazenda da Toca Ltda |
3,083 |
- |
|
3,383 |
- |
Restaurante FNH Ltda |
4 |
- |
|
4 |
- |
E-HUB Cons. Part. e Com. S.A. |
217 |
- |
|
- |
- |
|
72,679 |
22,775 |
|
24,007 |
- |
Related party transactions, as disclosed above, are carried out at cost and are eliminated from the consolidated financial statements.
Page 87 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
14. Related Parties - Continued
c) Other operations
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Assets |
|
|
|
|
|
Novasoc Comercial (x) |
18,994 |
- |
|
- |
- |
Sé Supermercados (x) |
40,313 |
- |
|
- |
- |
Casino (i) |
7,898 |
5,519 |
|
7,898 |
5,519 |
FIC (iv) |
- |
- |
|
3,634 |
- |
Sendas S.A. |
- |
17,824 |
|
- |
17,824 |
Sendas Distribuidora (x) |
889,455 |
564,208 |
|
- |
- |
Xantocarpa |
18,698 |
3,916 |
|
- |
- |
Barcelona (x) |
88,030 |
178,909 |
|
- |
- |
Vedra |
20 |
- |
|
- |
- |
Globex |
- |
8,570 |
|
- |
- |
Casas Bahia Comercial Ltda. (v) |
- |
- |
|
55,243 |
120,605 |
Nova PontoCom |
15,059 |
308 |
|
- |
- |
Vancouver |
3,183 |
2,351 |
|
- |
- |
ECQD - sócios (vi) |
34,209 |
- |
|
34,209 |
- |
Nova Casa Bahia |
5 |
- |
|
- |
- |
Audax SP (xi) |
20,746 |
21,748 |
|
20,728 |
- |
Audax Rio (xi) |
- |
- |
|
9,378 |
- |
Outros |
6,421 |
1,203 |
|
2,325 |
32,293 |
|
1,143,031 |
804,556 |
|
133,415 |
176,241 |
Liabilities |
|
|
|
|
|
Novasoc Comercial (x) |
- |
34,867 |
|
- |
- |
Sé Supermercados (x) |
- |
48,936 |
|
- |
- |
Fundo Península (ii) |
15,256 |
14,410 |
|
15,772 |
14,894 |
Barcelona (x) |
- |
324,350 |
|
- |
- |
Globex (xii) |
153,212 |
79,689 |
|
- |
- |
FIC (iv) |
7,900 |
5,320 |
|
11,764 |
6,886 |
P.A. Publicidade |
7,601 |
- |
|
- |
- |
Nova Pontocom |
959 |
- |
|
- |
- |
Casas Bahia Comercial Ltda. (v) |
- |
- |
|
342 |
231,203 |
Outros |
3,344 |
6,248 |
|
- |
21,308 |
|
188,272 |
513,820 |
|
27,878 |
274,291 |
|
|
|
|
|
|
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Income statement |
|
|
|
|
|
Novasoc Comercial (x) |
7,715 |
8,580 |
|
- |
- |
Sé Supermercados (x) |
20,109 |
22,065 |
|
- |
- |
Sendas Distribuidora (x) |
51,937 |
37,062 |
|
- |
- |
Casino (i) |
(5,061) |
(5,225) |
|
(5,061) |
(5,225) |
Fundo Península (ii) |
(142,823) |
(138,256) |
|
(148,460) |
(142,632) |
Diniz Family (iii) |
(17,553) |
(13,053) |
|
(18,776) |
(6,346) |
Sendas S.A. |
- |
(37,715) |
|
- |
(58,566) |
Sykué Consultoria em Energia Lt. (viii) |
(382) |
- |
|
(824) |
|
Casas Bahia Comercial Ltda. (v) |
- |
- |
|
(141,183) |
(67,416) |
FIC (iv) |
- |
(6,802) |
|
(3,662) |
(13,832) |
Axialent |
(2,921) |
- |
|
(2,921) |
- |
Outros |
(8,400) |
(8,400) |
|
(8,400) |
(8,400) |
|
(97,379) |
(141,744) |
|
(329,287) |
(302,417) |
|
|
|
|
|
|
Page 88 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
14. Related Parties – Continued
b) Other transactions - Continued
i. Casino: Technical Assistance Agreement, signed between the Company and Casino at July 21, 2005, whereby, through the annual payment of US$2,727 thousand, it provides for the transfer of know-how in the administrative and financial area. This agreement is effective for 7 years, with automatic renewal for an indeterminate term. This agreement was approved at the Special Shareholders’ Meeting held at August 16, 2005.
ii. Península Fund: 59 real estate lease agreements with the Company, 1 property with Novasoc, 1 property with Sé and 1 property with Barcelona.
iii. Diniz Family: Leasing of 15 properties for the Company and 2 properties for Sendas Distribuidora.
iv. FIC: The impact in the income statement related to Banco Investcred represents: (i) refund of expenses deriving from the infrastructure agreement, such as: expenses related to cashiers payroll, and commissions on the sale of financial products (ii) financial expenses related to the receivables discount (named “financial rebate”) and (iii) revenues from property rental.
v. Casas Bahia: The subsidiary Nova Casa Bahia maintains lease agreements for warehouses, offices and administrative buildings with the Management of Casas Bahia Comercial Ltda.
vi. Nova Pontocom managers (ECQD): On November 2010, in the context of the restructuring of GPA e-commerce business, the Company granted to certain Nova Pontocom Comércio Eletrônico S.A statutory managers, a loan amounting in R$ 10,000 as well as celebrated a barter contract with return in the amount of R$ 20,000, both maturing on January 8, 2018, duly adjusted.
vii. Sykué Energy generation: Purchase of Electric Energy on the Free Market to supply several consumer units of the Company.
viii. Sykué Consultoria: energy planning services in order to supply electricity, including projection of energy consumption for each consumer unit , during 102 months (economic feasibility study of stores maintenance costs on the captive market or on the free market) and regulatory advisory with ANEEL, CCEE and NOS.
Page 89 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
14. Related Parties – Continued
b) Other transactions - Continued
ix. Other: Expenses paid by the Company to its subsidiaries and other associated companies. Other related parties not described in this Note did not state balances or transactions in the years.
x. Novasoc Comercial, Sé Supermercados, Sendas Distribuidora e Barcelona: include values arising from the use of shared central services such as treasury, accounting, legal and others.
xi. Audax: Barter values with football club Audax SP and Audax RJ, which invests in training professional athletes.
xii. Globex: The Company has an accounts payable for "First Amendment to the Association Agreement" between Globex and Casas Bahia Comercial, which guarantees the right to compensation of certain contingencies recognized that may be due by Globex starting from June 30, 2010.
Related party-transactions shown above mainly result from operations the Company and its subsidiaries maintain among themselves and with other related entities and were substantially accounted for according to the market prices, terms and conditions, agreed between the parties.
c) Management Compensation
The expenses related to the compensation of management’s key personnel (officers appointed pursuant to Bylaws and the Board of Directors), which were recorded in the income statement at the ended December 31, 2011, were as follows:
Board of Directors | ||||
|
Remuneration |
Other remuneration |
Shore based Payment |
Total |
Board of Directors (*) |
- |
7,574 |
- |
7,574 |
Directors |
23,660 |
30,289 |
13,133 |
67,082 |
Fiscal council |
432 |
- |
- |
432 |
(*) Variable according to the number of participation in the meeting.
Page 90 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
15. Investments
a) Breakdown of investments
|
Parent Company | |||||||
|
|
|
|
|
|
|
|
|
|
Sé |
Sendas |
Novasoc |
Globex |
Nova Pontocom |
NCB (*) |
Outros |
Total |
Balances at 12.31.2009 |
1,591,637 |
52,194 |
- |
803,936 |
- |
- |
18,393 |
2,466,160 |
Additions |
- |
- |
6,449 |
549,623 |
- |
- |
- |
556,072 |
Acquisition |
- |
- |
- |
- |
18,895 |
837,762 |
- |
856,657 |
Write-off |
(13,391) |
(18,343) |
- |
- |
- |
- |
- |
(31,734) |
Equity pick-up |
124,259 |
745 |
35,576 |
(14,222) |
(2,077) |
(2,073) |
4,228 |
146,436 |
Dividends receivable |
- |
782 |
- |
- |
- |
- |
- |
782 |
Gain (loss) Shareholding |
- |
- |
(11,984) |
(1,622) |
2,176 |
- |
1,235 |
(10,195) |
Balances at 12.31.2010 |
1,702,505 |
35,378 |
30,041 |
1,337,715 |
18,994 |
835,689 |
23,856 |
3,984,178 |
|
Parent Company | |||||||||
|
Sé |
Sendas |
Novasoc |
Globex |
Nova Pontocom |
NCB (*) |
GPA Malls |
API SPE |
Other |
Total |
Balances at 12.31.2010 |
1,702,505 |
35,378 |
30,041 |
1,337,715 |
18,994 |
835,689 |
- |
- |
23,856 |
3,984,178 |
Additions |
- |
- |
- |
- |
- |
- |
14,000 |
15,488 |
111 |
29,599 |
Exchange variation |
- |
- |
- |
- |
- |
- |
- |
- |
1,419 |
1,419 |
Write-off |
(152,074) |
(36,655) |
(11,271) |
- |
- |
- |
- |
- |
- |
(200,000) |
Equity pick-up |
220,394 |
36,014 |
36,407 |
43,327 |
10,478 |
20,815 |
(666) |
- |
7,916 |
374,685 |
Gain (loss) Shareholding |
- |
- |
- |
838 |
964 |
- |
- |
- |
- |
1,802 |
Balances at 12.31.2011 |
1,770,825 |
34,737 |
55,177 |
1,381,880 |
30,436 |
856,504 |
13,334 |
15,488 |
33,302 |
4,191,683 |
(*) Refers to the effects of fair value measurements of the business combination.
|
Consolidated | |||
|
FIC |
Binv/ Globex |
Other |
Total |
Balances at 12.31.2009 |
176,565 |
15,010 |
2,652 |
194,227 |
|
|
|
|
|
Additions |
12,777 |
- |
4,806 |
17,583 |
Write-off |
- |
(2,689) |
- |
(2,689) |
Equity pick-up |
35,032 |
(511) |
(22) |
34,499 |
Dividends receivable |
(11,080) |
- |
- |
(11,080) |
Balances at 12.31.2010 |
213,294 |
11,810 |
7,436 |
232,540 |
|
Consolidated | |||
|
FIC |
Binv/ Globex |
Other |
Total |
Balances at 12.31.2010 |
213,294 |
11,810 |
7,436 |
232,540 |
|
|
|
|
|
Additions |
- |
- |
112 |
112 |
Write-off |
- |
(14,223) |
(4) |
(14,227) |
Equity pick-up |
29,953 |
4,872 |
- |
34,825 |
Transfer |
(10,179) |
17,263 |
(7,084) |
- |
Balances at 12.31.2011 |
233,068 |
19,722 |
460 |
253,250 |
Page 91 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
15. Investments – Continued
b) Breakdown of investments – Continued
(i) FIC
The summarized financial information of FIC at December 31, 2011 and 2010 is as follows:
|
Consolidated | |
|
12.31.2011 |
12.31.2010 |
|
|
|
Current assets |
3,485,365 |
3,118,059 |
Noncurrent assets |
201,785 |
289,963 |
Total assets |
3,687,150 |
3,408,022 |
|
|
|
Current liabilities |
3,008,357 |
2,783,045 |
Noncurrent liabilities |
52,446 |
36,259 |
Shareholders’ equity |
626,347 |
588,718 |
Total liabilities and shareholders’ equity |
3,687,150 |
3,408,022 |
Operating results: |
|
|
Revenues |
911,643 |
918,415 |
Operating income |
75,849 |
145,756 |
Net income |
77,509 |
93,302 |
For purposes of calculating the investment the Shareholders’ Equity of investee should be reduced the goodwill reserve, whose reserve is the right of Itaú.
(ii) Sendas
Acquisition of non-controlling interest in Sendas Distribuidora
Sendas S.A. and Barcelona Comércio Varejista e Atacadista S.A. (Company’s subsidiary) entered into a Stock Purchase Agreement and Other Covenants, according to which Sendas Distribuidora´s shares held by Sendas S.A. may be transferred to Barcelona Comércio Varejista e Atacadista S.A.. The acquisition this minority participation was approve by the Board of Directors at February 23, 2011 and by Company´s General Meeting at March 14, 2011. Sendas S.A. transferred to Barcelona Comércio Varejista e Atacadista S.A. the totally its participation in the Sendas Distribuidora, corresponding to 42.57% of the capital stock for R$377,000 to be paid as follows: R$59,000 upon the transfer of shares and the remaining amount of R$318,000 in 6 annual and consecutive installments of R$53,000, the first installment shall mature in July 2011, adjusted by IPCA (Extended Consumer Price Index) as of the fourth installment, and as July to December 2010 as reference basis. This present value of obligation assumed at December 31, 2011 is R$238,863 (R$324,350 at December 31, 2010).
Page 92 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
15. Investments – Continued
Payables for acquisition of non-controlling shareholders
|
|
|
Consolidated | |
|
|
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
Interest acquisition in Assai (i) |
|
4,568 |
188,194 | |
Interest acquisition in Sendas Distribuidora (ii) |
|
238,863 |
324,350 | |
|
|
|
243,431 |
512,544 |
|
|
|
|
|
Current liabilities |
|
|
54,829 |
297,484 |
Noncurrent liabilities |
|
|
188,602 |
215,060 |
i. Accounts payable due to the acquisition of non-controlling interest in Assai, subsidiary that operates in the “cash and carry” segment for the Group.
ii. Accounts payable due to the acquisition of non-controlling interest in Sendas Distribuidora, which will be settled in 6 annual installments, and the last amortization will take place in December 2017.
16. Business combinations and acquisition of non-controlling interest
a) Association with Nova Casa Bahia
Context of the partnership
At December 4, 2009, Casas Bahia Comercial Ltda. (“CB”) and GPA entered into a Partnership Agreement (“Partnership Agreement”) aiming at merging their retail trade of durable goods and electronic commerce of durable goods businesses.
At February 3, 2010 the parties signed a Provisional Agreement for the Maintenance of Operation Reversibility (“APRO”) with the Administrative Council for Economic Defense (“CADE”), which determined that the following actions to be taken: (i) maintenance of “Casas Bahia” and “Ponto Frio” brands, as well as separate advertising campaigns, ensuring investments in propaganda and marketing at levels compatible with previous fiscal years, except for the assumptions resulting from the economic scenario; (iii) the maintenance of stores existing in 146 cities where both “Casas Bahia” and “Ponto Frio” are located; (iii) maintenance of respective warehouses and the Bartira’s furniture plant; (iv) maintenance of respective loan policies; and (v) maintenance of separate procurement structures and their commercial contractual instruments, even though they may jointly operate in this segment. Except for these specific conditions, both Globex and NCB may adopt the measures necessary to merge their activities and capture the synergies resulting from this operation. This present operation is pending approval from CADE.
At July 1, 2010, the parties entered into an addendum to the Partnership Agreement, in which the parties reviewed certain conditions of the partnership, as well as defined the actions required for their implementation.
Page 93 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
16. Business combinations and acquisition of non-controlling interest – Continued
a) Association with Nova Casa Bahia– Continued
As a preliminary phase of this businesses merger, at October 1, 2010, the operating assets of CB were transferred to NCB through a partial spin-off. This transfer included an equity interest of 25% in Bartira (remainder 75% still under the possession of CB).
Thus, as of October 1, 2010, NCB operates under the "Casas Bahia” brand, which was present at that time in 11 Brazilian states and in the Federal District, represented by 526 stores and 8 warehouses, selling a wide range of electronic products, home appliances and devices, such as furniture, electronic toys, office supplies, mobile phones, computers and accessories.
At November 9, 2010, as a preparatory phase of the process to merge NCB shares into Globex, CDB centralized the retail trade and the electronic commerce of durable goods in Globex. Thus, the Company injected capital into its subsidiary Globex, used in this specific transaction as intervening party and of the consideration transferred to the acquisition, in the following amount: (i) net assets from the Company’s electronic products operations, established by the “Extra-Eletro” brand, in the amount of R$89,826; (ii) financial investments of R$290,143; and (iii) receivables between the Company’s subsidiaries, in the amount of R$375,550. On the same date, the Globex shareholders’ approved the NCB’s shares incorporation. Globex started to operate with “Ponto Frio” and “Casas Bahia” banners.
Determination of the consideration transferred due to the takeover of NCB
With capital contributions established and as part of the merger process of NCB’s shares into the shareholders’equity of Globex, GPA transferred approximately 47.08% of its entire investment in Globex to members of CB, which is determined as total consideration transferred for the takeover of NCB (“total consideration transferred”).
Since Globex is a publicly held company, with its shares listed on stock exchanges, carried out by independent purchasers and sellers, for accounting purposes, the fair value of the consideration transferred was determined by the final price of Globex’s common share traded on Bovespa at November 9, 2010, as follows:
Page 94 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
16. Business combinations and acquisition of non-controlling interest – Continued
a) Association with Nova Casa Bahia– Continued
Determination of the consideration transferred due to the takeover of NCB - Continued
|
12.31.2010 |
|
|
Number of common shares held by CBD, corresponding to the 98.77% interest |
168,927,975 |
Globex common share quote at November 9, 2010 - R$ |
15.00 |
|
|
Market value (Bovespa) of investment in Globex – 98.77% |
2,533,920 |
|
|
47.08% of market value of investment in Globex assigned to CB’s shareholders |
1,193,082 |
|
|
|
|
Fixed mandatory dividends to Bartira’s shareholders (i) |
6,069 |
|
|
Assets received from CB considered as consideration transferred: |
|
|
|
Additional payment (ii) |
95,084 |
Call option for controlling interest in Bartira, net of income and social contribution taxes(iii) |
(200,864) |
Non-controlling interest over assets received |
95,523 |
|
|
Value of total consideration transferred |
1,188,894 |
(i) According to the Partnership Agreement, Bartira will disproportionally distribute mandatory dividends to its shareholders, in order to ensure that CB receives a total of R$12 million as dividends in the next three years. This mandatory minimum dividend that Bartira shall pay as a disproportional sharing was considered according to CPC 15 and IFRS 3R, as part of the total consideration transferred for takeover of NCB;
(ii) Payment Additional in kind pursuant to clause 6.3 of the shareholder’s agreement between GPA and the members of the Casas Bahia on December 4, 2009 and subsequently amended on December 1, 2010 by the 1st amendment to association between GPA and member of Casas Bahia.
(iii) Fair value of Bartira’s call option: the parties granted through the Partnership Agreement, call and put options for the interests held by GPA and CB in Bartira. The conditions are defined as follows:
• During the lock-up period defined in the Partnership Agreement as 36 months, NCB is eligible to sell is 25% interest in Bartira’s capital stock for one real (R$1.00);
• During the period from the end of the lock-up period and the end of the 6th year of the agreement, NCB may acquire the remaining 75% interest in the capital stock of Bartira, currently held by CB, for a total of R$175,000, adjusted by IPCA (Extended Consumer Index Price); e
• Should NCB do not exercise the aforementioned call option at the end of the 6th year, CB shall have to acquire the 25% interest from NCB for a total of R$58,500, adjusted by IPCA;
Page 95 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
16. Business combinations and acquisition of non-controlling interest -- Continued
a) Association with Nova Casa Bahia -- Continued
Fair values of acquired identifiable assets and liabilities
The fair values of identifiable assets and liabilities acquired from NCB, on the date of business combination were as follows:
|
Opening balance |
(iv) Fair value of investment held in Bartira |
(v) “Casas Bahia” banner |
(vi) Commercial rights |
(vii) Fair value of Property and equipment |
(viii) Supply agreement under favorable conditions |
(ix) Lease agreement under favorable conditions |
Balance after provisional allocation of purchase price |
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
64,957 |
- |
- |
- |
- |
- |
- |
64,957 |
Marketable securities |
586,536 |
- |
- |
- |
- |
- |
- |
586,536 |
Trade accounts receivable |
2,434,960 |
- |
- |
- |
- |
- |
- |
2,434,960 |
Inventories |
1,360,420 |
- |
- |
- |
- |
- |
- |
1,360,420 |
Recoverable taxes |
240,091 |
- |
- |
- |
- |
- |
- |
240,091 |
Deferred income tax |
152,291 |
(29,434) |
(549,242) |
(136,344) |
(31,376) |
(75,213) |
(87,075) |
(756,393) |
Prepaid expenses |
58,498 |
- |
- |
- |
- |
- |
- |
58,498 |
Other |
268,059 |
- |
- |
- |
- |
- |
- |
268,059 |
Investments in associated companies |
- |
86,572 |
- |
- |
- |
- |
- |
86,572 |
Property and equipment |
570,889 |
- |
- |
- |
92,281 |
- |
- |
663,170 |
Intangible assets |
57,217 |
- |
1,615,417 |
401,011 |
- |
221,214 |
256,103 |
2,550,962 |
|
5,793,918 |
57,138 |
1,066,175 |
264,667 |
60,905 |
146,001 |
169,028 |
7,557,832 |
Liabilities |
|
|
|
|
|
|
|
|
Trade accounts payable |
(1,063,178) |
- |
- |
- |
- |
- |
- |
(1,063,178) |
Loans and borrowings |
(1,438,859) |
- |
- |
- |
- |
- |
- |
(1,438,859) |
Taxes payable |
(448,565) |
- |
- |
- |
- |
- |
- |
(448,565) |
Deferred revenues |
(230,637) |
- |
- |
- |
- |
- |
- |
(230,637) |
Provision for contingencies |
(33,796) |
- |
- |
- |
- |
- |
- |
(33,796) |
Other |
(1,405,165) |
- |
- |
- |
- |
- |
- |
(1,405,165) |
|
(4,620,200) |
- |
- |
- |
- |
- |
- |
(4,620,200) |
Net assets |
1,173,718 |
57,138 |
1,066,175 |
264,667 |
60,905 |
146,001 |
169,028 |
2,937,632 |
Page 96 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
16. Business combinations and acquisition of non-controlling interest -- Continued
b) Association with Nova Casa Bahia -- Continued
Fair values of acquired identifiable assets and liabilities -- Continued
(iv) Fair value of investment held in Bartira (25%): it refers to the measurement of fair value of the investment currently held by NCB of 25% of Bartira’s capital stock. It was measured by the “Income Approach” method, considering the present value of future benefits generated directly or indirectly measured, quantified in the form of cash flow;
(v) “Casas Bahia” tradename: the tradename is traditional and well known in the Brazilian retail trade and is considered one of the most valuable brands, according to specialized brand valuation companies. Considering the strength and recognition of this brand, a market participant should not discontinue it. Its measurement was based on the royalties relief methodology, which represents the remuneration practiced by the market for using the brand, if it were not acquired;
(vi) Rights of use: points-of-sale, many of them are located in very busy and large shopping centers. Usually, shopping centers and street stores charge fees related to the assignment for the right to use the point-of-sale when this asset is transferred. These are measured according to information on comparable transactions in the market by the “Market Approach” method;
(vii) Fair Value of Property and equipment: calculated using the “Market Approach” method to determine the value of an asset through an analysis of transaction involving securities compatible performed based on table FIPE existing when held on the transaction with a discount of 10%;
(viii) Furniture supply agreement with Bartira: NCB has an exclusive supply agreement with Bartira. This agreement holds profitable conditions to NCB in the acquisition of furniture compared to the margins established in the sector. The amount was defined using information on comparable transactions in the market, based on “Income Approach” method; and
(ix) Advantageous signed with CB: this refers to CBs properties, which include stores, warehouses and buildings which are purposes of operating lease by NCB. This was measured according to information on comparable transactions in the market, based on “Income Approach” method;
No contingent liabilities or assets were identified and recognized on the acquisition date, and even if positive, this would be Indemnifiable by CB or GPA, where applicable.
The fair value of the non-controlling interest was measured by applying their interest, through the fair value of identifiable net assets of NCB on the business combination date, as follows:
|
12.31.2010 |
Fair value of acquired net assets |
2,937,632 |
Non-controlling interest |
47.56% |
Non-controlling interest – measured by the proportional amount method at fair value of acquired net assets |
1,397,020 |
Page 97 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
16. Business combinations and acquisition of non-controlling interest – Continued
a) Association with Nova Casa Bahia - Continued
Gain from a bargain purchase
As a result of: (i) measurement of the total consideration transferred due to takeover of NCB; (ii) measurement of non-controlling interest; and (iii) measurement of identifiable assets and liabilities at their fair value, the Company verified on an accounting basis a gain due to bargain price acquisition, in the amount of R$351,718, recognized in the statement of income for the fiscal year ended December 31, 2010, under Other operating expenses as follows:
|
12.31.2010 |
|
|
Total consideration transferred due to takeover of NCB |
(1,188,894) |
|
|
Non-controlling interest – measured by the proportional amount method at fair value of acquired net assets |
(1,397,020) |
|
|
Fair value of acquired net assets |
2,937,632 |
|
|
Bargain purchase resulting from takeover of NCB |
351,718 |
Subsequent measurement –allocation of purchase price
The NCB takeover was accounted for according to the method of acquisition, pursuant to IFRS 3R and CPC 15.
The provisional location of the purchase price was R$ 453,569 in December 31, 2010 which was reduced to R$ 351,718 because of the review intangibles Bartira methodology, surplus of trucks, and other contingent consideration. The measurement period ended on November 08, 2011.
Final allocation of the purchase price has generated the following difference related with allocation provision released in December 31, 2010.
Gain from a bargain purchase provisional in December 31,2010 |
|
453,569 |
|
|
|
Final valorization of the consideration paid: |
|
(133,851) |
Option to purchase - Bartira (ii) |
(111,665) |
|
Additional payment for indemnification (iv) |
(95,084) |
|
Income Tax and Social Contribution on the variations in the consideration paid |
37,850 |
|
Effect of non-controlling interest on the variations in the consideration paid |
35,048 |
|
|
|
|
Final identification of intangible assets: |
|
32,000 |
Supply contract Bartira (ii) |
80,121 |
|
Capital Gain investment Bartira (ii) |
(50,688) |
|
Capital Gain trucks NCB (iii) |
92,281 |
|
Other (i) |
(29,263) |
|
Income Tax and Social Contribution on the variations of intangible assets identified |
(31,433) |
|
Effect of non-controlling interest on the variance of intangible assets identified |
(29,018) |
|
|
|
|
Gain from a final bargain purchase in December 31,2010 |
|
351,718 |
Page 98 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
16. Business combinations and acquisition of non-controlling interest – Continued
a) Association with Nova Casa Bahia - Continued
Subsequent measurement –allocation of purchase price - Continued
(i) Adjustments in assets not recoverable from NCB;
(ii) Value of intangible assets related to Bartira supply contract, purchase option and investment of NCB in Bartira, using margin projected and discounted cash flow;
(iii) Fair Value of the truck fleet of NCB;
(iv) Expenses incurred by Globex related to periods preceding the base date of the business combination, which must be repaid the Klein family in proportion to their effects.
That gain obtained is justified for the CB mainly due to the extremely positive future developments arising from this association with GPA. This association will allow the NCB better access to financing and synergies in all areas such as trade, logistics, administrative and financial, among others.
Additionally, the association with CB will put Globex a new level of business, allowing greater national coverage, economies of scale and other benefits to be converted for the benefit of customers and employees that will result in a potentially better profitability, with the consequent valuation of the shares belonging to the CB. With participation of 47% on Globex, the CB will continue actively participating in the operation, either directly or through the Board of Directors.
The costs of the transactions, totaling R$100,100 were treated as expense and included in other operating expenses in the statement of income for the year ended December 31, 2010.
b) eHUB Business Combination
On November 8, 2010, Globex and the subsidiary Nova.com entered into an agreement for the acquisition of the remaining interest of 55% in E-Hub (an e-commerce service provider). E-Hub was a joint venture booked under investments in affiliated companies. E-Hub’s former owners gave 55% of their interest in this company, in addition to R$20,000 payable on January 8, 2013, in exchange for 6% of the subsidiary PF.com.
The parties have entered into a shareholders’ agreement, with a 7-year duration and mutual guarantee of preemptive rights in any offering related to this interest, always at market values.
The assets received refer to E-Hub’s net assets of liabilities at book value, totaling R$2,200, in addition the return of R$20,000, while the consideration paid was equivalent to 6% of Nova.Com, estimated at the fair value of R$31,530, including the book value. The transaction generated goodwill of R$9,230.
Page 99 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
17. Property and equipment
a) Parent Company:
|
Balance at: |
|
|
|
|
Balance at: |
|
12.31.2009 |
Additions |
Depreciation |
Write-offs |
Transfers |
12.31.2010 |
|
|
|
|
|
|
|
Land |
817,083 |
534 |
- |
(5,219) |
7,691 |
820,089 |
Buildings |
1,750,712 |
8,949 |
(59,852) |
(17,970) |
113,423 |
1,795,262 |
Leasehold improvements |
822,036 |
29 |
(59,035) |
(18,002) |
241,195 |
986,223 |
Machinery and equipment |
308,444 |
143,625 |
(30,771) |
(4,445) |
(53,714) |
363,139 |
Facilities |
51,445 |
42,912 |
30,319 |
(1,823) |
(30,749) |
92,104 |
Furniture and fixtures |
135,114 |
48,657 |
(42,651) |
(1,693) |
21,454 |
160,881 |
Vehicles |
16,705 |
8,404 |
(3,502) |
(2,201) |
(4,212) |
15,194 |
Property and equipment in progress |
274,279 |
572,049 |
- |
(21,703) |
(403,145) |
421,480 |
Other |
92,358 |
22,017 |
(3,952) |
(64) |
10,628 |
120,987 |
|
4,268,176 |
847,176 |
(169,444) |
(73,120) |
(97,429) |
4,775,359 |
|
|
|
|
|
|
|
Financial leasing: |
|
|
|
|
|
|
IT equipment |
4,771 |
- |
(1,106) |
- |
- |
3,665 |
Buildings |
24,343 |
- |
(1,369) |
- |
- |
22,974 |
|
29,114 |
- |
(2,475) |
- |
- |
26,639 |
Total property and equipment |
4,297,290 |
847,176 |
(171,919) |
(73,120) |
(97,429) |
4,801,998 |
|
Balance at: |
|
|
|
|
Balance at: |
|
12.31.2010 |
Additions |
Depreciation |
Write-offs |
Transfers |
12.31.2011 |
|
|
|
|
|
|
|
Land |
820,089 |
- |
- |
- |
(14,000) |
806,089 |
Buildings |
1,795,262 |
23,380 |
(57,085) |
(252) |
199,566 |
1,960,871 |
Leasehold improvements |
986,223 |
387 |
(71,054) |
(3,844) |
184,656 |
1,096,368 |
Machinery and equipment |
363,139 |
182,839 |
(67,235) |
(9,077) |
44,139 |
513,805 |
Facilities |
92,104 |
18,985 |
(9,610) |
(334) |
9,276 |
110,421 |
Furniture and fixtures |
160,881 |
54,887 |
(24,715) |
(1,596) |
19,464 |
208,921 |
Vehicles |
15,194 |
9,470 |
(4,748) |
(1,798) |
582 |
18,700 |
Property and equipment in progress |
421,480 |
429,934 |
- |
(10,404) |
(581,845) |
259,165 |
Other |
120,987 |
28,135 |
(6,962) |
(2) |
(105,962) |
36,196 |
|
4,775,359 |
748,017 |
(241,409) |
(27,307) |
(244,124) |
5,010,536 |
|
|
|
|
|
|
|
Financial leasing: |
|
|
|
|
|
|
IT equipment |
3,665 |
50,239 |
(14,127) |
(241) |
2,936 |
42,472 |
Buildings |
22,974 |
- |
(1,369) |
- |
- |
21,605 |
|
26,639 |
50,239 |
(15,496) |
(241) |
2,936 |
64,077 |
Total property and equipment |
4,801,998 |
798,256 |
(256,905) |
(27,548) |
(241,188) |
5,074,613 |
Page 100 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
17. Property and equipment -- Continued
a) Parent Company: -- Continued
|
Balances at 12.31.2011 |
|
Balances at 12.31.2010 | ||||
|
Cost |
Accumulated Depreciation |
Net |
|
Cost |
Accumulated |
Net |
Land |
806,089 |
- |
806,089 |
|
820,089 |
- |
820,089 |
Buildings |
2,649,382 |
(688,511) |
1,960,871 |
|
2,427,005 |
(631,743) |
1,795,262 |
Leasehold improvements |
1,937,875 |
(841,507) |
1,096,368 |
|
1,758,276 |
(772,053) |
986,223 |
Machinery and equipment |
1,223,421 |
(709,616) |
513,805 |
|
1,014,994 |
(651,855) |
363,139 |
Facilities |
285,015 |
(174,594) |
110,421 |
|
257,257 |
(165,153) |
92,104 |
Furniture and fixtures |
507,854 |
(298,933) |
208,921 |
|
439,258 |
(278,377) |
160,881 |
Vehicles |
29,318 |
(10,618) |
18,700 |
|
24,154 |
(8,960) |
15,194 |
Property and equipment in progress |
259,165 |
- |
259,165 |
|
421,480 |
- |
421,480 |
Other |
66,647 |
(30,451) |
36,196 |
|
144,464 |
(23,477) |
120,987 |
|
7,764,766 |
(2,754,230) |
5,010,536 |
|
7,306,977 |
(2,531,618) |
4,775,359 |
|
|
|
|
|
|
|
|
Financial leasing: |
|
|
|
|
|
|
|
IT equipment |
58,703 |
(16,231) |
42,472 |
|
5,527 |
(1,862) |
3,665 |
Buildings |
34,448 |
(12,843) |
21,605 |
|
34,448 |
(11,474) |
22,974 |
|
93,151 |
(29,074) |
64,077 |
|
39,975 |
(13,336) |
26,639 |
Total property and equipment |
7,857,917 |
(2,783,304) |
5,074,613 |
|
7,346,952 |
(2,544,954) |
4,801,998 |
b) Consolidated:
|
Balance at: |
|
|
|
|
|
Balance at: |
|
12.31.2009 |
Additions |
Depreciation |
Acquisition of Subsidiary |
Write-Offs |
Transfers |
12.31.2010 |
|
|
|
|
|
|
|
|
Land |
980,469 |
536 |
- |
- |
(5,420) |
7,420 |
983,005 |
Buildings |
1,842,073 |
11,146 |
(66,433) |
- |
(18,629) |
139,570 |
1,907,727 |
Leasehold improvements |
1,179,101 |
44,826 |
(108,084) |
72,090 |
(21,278) |
349,243 |
1,515,898 |
Machinery and equipment |
423,588 |
248,647 |
(65,865) |
57,420 |
(20,206) |
(34,836) |
608,748 |
Facilities |
99,738 |
66,774 |
24,452 |
96,460 |
(7,398) |
(35,502) |
244,524 |
Furniture and fixtures |
221,043 |
94,335 |
(63,048) |
131,655 |
(18,045) |
33,633 |
399,573 |
Vehicles |
21,445 |
14,278 |
(8,733) |
231,573 |
(2,508) |
(9,257) |
246,798 |
Property and equipment in progress |
361,346 |
779,352 |
- |
17,644 |
- |
(580,385) |
577,957 |
Other |
105,553 |
33,233 |
(9,405) |
- |
12,093 |
699 |
142,173 |
|
5,234,356 |
1,293,127 |
(297,116) |
606,842 |
(81,391) |
(129,415) |
6,626,403 |
|
|
|
|
|
|
|
|
Financial leasing: |
|
|
|
|
|
|
|
IT equipment |
35,273 |
2,944 |
(4,410) |
41,693 |
(155) |
(1,013) |
74,332 |
Hardware |
34,992 |
- |
(1,578) |
- |
- |
(1,519) |
31,895 |
Facilities |
1,232 |
- |
5 |
- |
- |
(151) |
1,086 |
Furniture and fixtures |
19,655 |
- |
(1,424) |
- |
- |
(367) |
17,864 |
Vehicles |
656 |
392 |
(1,553) |
14,635 |
(279) |
223 |
14,074 |
Buildings |
30,437 |
- |
(1,754) |
- |
- |
- |
28,683 |
|
122,245 |
3,336 |
(10,714) |
56,328 |
(434) |
(2,827) |
167,934 |
Total property and equipment |
5,356,601 |
1,296,463 |
(307,830) |
663,170 |
(81,825) |
(132,242) |
6,794,337 |
Page 101 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
17. Property and equipment -- Continued
b) Consolidated: -- Continued
|
Balance at: |
|
|
|
|
Balance at: |
|
12.31.2010 |
Additions |
Depreciation |
Write-Offs |
Transfers |
12.31.2011 |
|
|
|
|
|
|
|
Land |
983,005 |
210 |
- |
1,263 |
(36,308) |
948,170 |
Buildings |
1,907,727 |
27,755 |
(60,935) |
(149) |
241,150 |
2,115,548 |
Leasehold improvements |
1,515,898 |
87,352 |
(112,857) |
(22,164) |
329,263 |
1,797,492 |
Machinery and equipment |
608,748 |
316,900 |
(119,097) |
(19,429) |
132,060 |
919,182 |
Facilities |
244,524 |
41,994 |
(31,128) |
42 |
10,268 |
265,700 |
Furniture and fixtures |
399,573 |
101,518 |
(59,896) |
(21,358) |
17,569 |
437,406 |
Vehicles |
246,798 |
76,751 |
(43,723) |
(15,189) |
2,234 |
266,871 |
Property and equipment in progress |
577,957 |
596,847 |
- |
(8,427) |
(824,830) |
341,547 |
Other |
142,173 |
40,389 |
(12,940) |
(245) |
(88,068) |
81,309 |
|
6,626,403 |
1,289,716 |
(440,576) |
(85,656) |
(216,662) |
7,173,225 |
|
|
|
|
|
|
|
Financial leasing: |
|
|
|
|
|
|
IT equipment |
74,332 |
- |
(4,264) |
(887) |
(41,240) |
27,941 |
Hardware |
31,895 |
101,318 |
(21,992) |
(17,054) |
10,918 |
105,085 |
Facilities |
1,086 |
- |
(104) |
(1) |
(120) |
861 |
Furniture and fixtures |
17,864 |
- |
(1,506) |
(35) |
(6,176) |
10,147 |
Vehicles |
14,074 |
- |
(9,990) |
(2,564) |
12,544 |
14,064 |
Buildings |
28,683 |
- |
(1,756) |
- |
- |
26,927 |
|
167,934 |
101,318 |
(39,612) |
(20,541) |
(24,074) |
185,025 |
Total property and equipment |
6,794,337 |
1,391,034 |
(480,188) |
(106,197) |
(240,736) |
7,358,250 |
|
Balances at 12.31.2011 |
|
Balances at 12.31.2010 | ||||
|
Cost |
Accumulated Depreciation |
Net |
|
Cost |
Accumulated Depreciation |
Net |
Land |
948,170 |
- |
948,170 |
|
983,005 |
- |
983,005 |
Buildings |
2,907,817 |
(792,269) |
2,115,548 |
|
2,640,154 |
(732,427) |
1,907,727 |
Leasehold improvements |
3,116,923 |
(1,319,431) |
1,797,492 |
|
2,723,436 |
(1,207,538) |
1,515,898 |
Machinery and equipment |
1,892,180 |
(972,998) |
919,182 |
|
1,476,248 |
(867,500) |
608,748 |
Facilities |
512,834 |
(247,134) |
265,700 |
|
462,741 |
(218,217) |
244,524 |
Furniture and fixtures |
870,285 |
(432,879) |
437,406 |
|
784,316 |
(384,743) |
399,573 |
Vehicles |
319,889 |
(53,018) |
266,871 |
|
260,790 |
(13,992) |
246,798 |
Property and equipment in progress |
341,547 |
- |
341,547 |
|
577,957 |
- |
577,957 |
Other |
136,885 |
(55,576) |
81,309 |
|
182,983 |
(40,810) |
142,173 |
|
11,046,530 |
(3,873,305) |
7,173,225 |
|
10,091,630 |
(3,465,227) |
6,626,403 |
|
|
|
|
|
|
|
|
Financial leasing: |
|
|
|
|
|
|
|
IT equipment |
39,374 |
(11,433) |
27,941 |
|
83,673 |
(9,341) |
74,332 |
Hardware |
207,951 |
(102,866) |
105,085 |
|
109,544 |
(77,649) |
31,895 |
Facilities |
1,220 |
(359) |
861 |
|
1,292 |
(206) |
1,086 |
Furniture and fixtures |
15,373 |
(5,226) |
10,147 |
|
21,736 |
(3,872) |
17,864 |
Vehicles |
20,293 |
(6,229) |
14,064 |
|
18,910 |
(4,836) |
14,074 |
Buildings |
43,402 |
(16,475) |
26,927 |
|
43,403 |
(14,720) |
28,683 |
|
327,613 |
(142,588) |
185,025 |
|
278,558 |
(110,624) |
167,934 |
Total property and equipment |
11,374,143 |
(4,015,893) |
7,358,250 |
|
10,370,188 |
(3,575,851) |
6,794,337 |
Page 102 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
17. Property and equipment -- Continued
At December 31, 2011 and 2010, the Company and its subsidiaries had collateralized fixed assets and legal claims, as disclosed in the Note 23 (h).
The amount of Property and Equipment in progress R$ 78,917 refers to the Oracle Retail Project with completion scheduled in 2013.
The Company has not identified items of its fixed assets that require a provision for impairment at December 31, 2011.
The net transfer refers to software items that were written-off from Property and equipment in progress to addition in intangible group.
c) Capitalized borrowing costs
The amount of the borrowing costs capitalized for the period of nine months at December 31, 2011 was R$27,076 (R$9,580 in December 31, 2010). The rate used to determine the amount of borrowing costs eligible for capitalization was approximately 102.85% of CDI, corresponding to the effective interest rate of the Company’s borrowings.
d) Additions to Property and equipment
|
Parent Company |
|
Consolidated | ||||
|
12.31.2011 |
|
12.31.2010 |
|
12.31.2011 |
|
12.31.2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions (i) |
726,557 |
|
835,456 |
|
1,262,640 |
|
1,283,547 |
Financial Lease (ii) |
50,239 |
|
- |
|
101,318 |
|
3,336 |
Capitalized Interest |
21,461 |
|
11,720 |
|
27,076 |
|
9,580 |
|
|
|
|
|
|
|
|
Total |
798,257 |
|
847,176 |
|
1,391,034 |
|
1,296,463 |
(i) The additions made by the Company relate to the purchase of operating assets, acquisition of land and buildings for expansion of activities, building works for new stores and upgrading of existing distribution centers, stores reforms and investments in equipment and information technology; and
(ii) In the statements of cash flows were subtracted from asset additions made during the year, totaling R$ 101,318 at December 31,2011 (R$ 3,336 in December 31,2010), Parent Company and Consolidated, respectively, relating to acquisitions assets held through finance leases.
Page 103 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
17. Property and equipment -- Continued
e) Impairment testing
On December 31, 2011, the Company calculated the recoverable value of net assets to assess whether there were changes in the value of its assets arising from events or changes in the economic, operating and technological circumstances that might indicate impairment for all Cash Generating Units (“CGU”). These tests were conducted pursuant to IFRS 36/CPC 01 requirements, under the following assumptions:
Evidence of asset impairment (CGU)
· Asset Carrying Amount (CGU) x 30% of net revenue for the year.
Should the asset value exceed that one obtained through impairment test, the CGU undergoes test’s second phase, at this time on a comparative basis. Net value in use is determined by cash flow net present value to be generated from the use of assets in activities or production. Future revenue will be estimated and the costs related to revenue to be generated will be deducted in accordance with the There must be a prospect of future income and deduct the costs related to revenues that are generated by the "Income Approach".
· Asset carrying amount (CGU) X Cash Flow Statement + Outflow Multiple.
Cash Flow Statement Assumptions + Outflow Multiple: Discount Rate 10.4%; Future Revenue between 2012 and 2015; and Outflow Multiple of 9.5 x EBITDA of the fourth year.
In addition to the assessment of the value in use based on the Discounted Cash Flow of four future periods plus outflow multiple of 9.5 x EBITDA, the Company, comparatively and for recording purposes, recalculated the asset value, replacing the outflow multiple of 9.5 x EBITDA with perpetuity flow.
If necessary, the Company conducts a third valuation, now using the market approach methodology. This method is used to calculate the market value of an asset by analyzing transactions involving comparable assets. The Company’s management, based on all the aforementioned tests, did not find any indication of asset impairment (CGUs). Therefore, no provision had to be recorded for the impairment.
18. Intangible assets
a) Parent company:
|
Balance at: |
|
|
|
|
|
Balance at: |
|
12.31.2009 |
Additions |
Amortization |
Acquisition of Subsidiary |
Write-offs |
Transfers |
12.31.2010 |
|
|
|
|
|
|
|
|
Goodwill - electro |
279,851 |
9,233 |
- |
- |
(105,301) |
- |
183,783 |
Goodwill – retail |
502,962 |
- |
- |
- |
(2,348) |
(200,000) |
300,614 |
Commercial rights - retail |
4,617 |
- |
56 |
- |
(1,722) |
(2,951) |
- |
Software |
136,920 |
72,177 |
(114,197) |
- |
(37) |
100,395 |
195,258 |
|
924,350 |
81,410 |
(114,141) |
- |
(109,408) |
(102,556) |
679,655 |
Page 104 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
18. Intangible assets -- Continued
a) Parent company: -- Continued
|
Balance at: |
|
|
|
|
Balance at: |
|
12.31.2010 |
Additions |
Amortization |
Write-offs |
Transfers |
12.31.2011 |
|
|
|
|
|
|
|
Goodwill - electro |
183,781 |
- |
- |
- |
- |
183,781 |
Goodwill – retail |
300,614 |
- |
- |
- |
- |
300,614 |
Commercial rights - retail |
- |
- |
- |
- |
17,600 |
17,600 |
Software |
195,260 |
155,114 |
(53,493) |
(11,188) |
162,202 |
447,895 |
|
679,655 |
155,114 |
(53,493) |
(11,188) |
179,802 |
949,890 |
|
Balances at 12.31.2011 |
|
Balances at 12.31.2010 | ||||
|
Cost |
Accumulated Depreciation |
Net |
|
Cost |
Accumulated Depreciation |
Net |
|
|
|
|
|
|
|
|
Goodwill - electro |
183,781 |
- |
183,781 |
|
183,781 |
- |
183,781 |
Goodwill – retail |
1,148,825 |
(848,211) |
300,614 |
|
1,148,825 |
(848,211) |
300,614 |
Commercial rights - retail |
17,600 |
- |
17,600 |
|
- |
- |
- |
Software |
690,179 |
(242,284) |
447,895 |
|
390,413 |
(195,153) |
195,260 |
|
2,040,385 |
(1,090,495) |
949,890 |
|
1,723,019 |
(1,043,364) |
679,655 |
Page 105 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
18. Intangible assets -- Continued
b) Consolidated:
|
Balance at: |
|
|
|
|
|
Balance at: |
|
12.31.2009 |
Additions |
Amortization |
Acquisition of Subsidiary |
Write-offs |
Transfers |
12.31.2010 |
|
|
|
|
|
|
|
|
Goodwill – cash and carry |
358,965 |
|
|
|
|
- |
358,965 |
Goodwill – electro |
279,851 |
9,233 |
- |
|
|
- |
289,084 |
Goodwill – retail |
732,766 |
|
|
|
(3,677) |
(5,313) |
723,776 |
Banner – cash and carry |
38,639 |
- |
- |
- |
- |
- |
38,639 |
Banner – electro |
399,593 |
1,615,417 |
- |
- |
- |
- |
2,015,010 |
Commercial rights – electro |
196,654 |
401,011 |
- |
5,601 |
- |
- |
603,266 |
Customer relationship – electro |
31,127 |
- |
(6,282) |
- |
- |
- |
24,845 |
Profitable furniture supply agreement – Bartira |
- |
221,214 |
(8,562) |
- |
- |
- |
212,652 |
Lease agreement –stores and buildings under profitable condition – Nova casa Bahia |
- |
256,103 |
(4,109) |
- |
- |
- |
251,994 |
Fair Value of investment in Bartira |
- |
86,872 |
- |
- |
- |
- |
86,872 |
Software |
182,178 |
85,878 |
(130,360) |
46,239 |
15,956 |
110,986 |
310,877 |
Total Intangíble |
2,219,773 |
2,675,728 |
(149,313) |
51,840 |
12,279 |
105,673 |
4,915,980 |
|
Balance at: |
|
|
|
|
Balance at: |
|
12.31.2010 |
Additions |
Amortization |
Write-offs |
Transfers |
12.31.2011 |
|
|
|
|
|
|
|
Goodwill – cash and carry |
358,965 |
|
|
|
|
358,965 |
Goodwill – electro |
289,084 |
- |
- |
- |
- |
289,084 |
Goodwill – retail |
723,776 |
|
|
|
|
723,776 |
Banner – cash and carry |
38,639 |
- |
- |
- |
- |
38,639 |
Banner – electro |
2,015,010 |
82 |
- |
- |
- |
2,015,092 |
Commercial rights – electro |
603,266 |
7,779 |
(12,139) |
(10,793) |
4,997 |
593,110 |
Commercial rights - retail |
- |
- |
- |
- |
17,600 |
17,600 |
Customer relationship – electro |
24,845 |
- |
(6,283) |
- |
- |
18,562 |
Profitable furniture supply agreement – Bartira |
212,652 |
- |
(77,720) |
- |
- |
134,932 |
Lease agreement –stores and buildings under profitable condition – Nova casa Bahia |
251,994 |
- |
(50,992) |
- |
- |
201,002 |
Fair Value of investment in Bartira |
86,872 |
|
|
|
|
86,872 |
Software |
310,877 |
183,774 |
(79,173) |
(32,407) |
165,528 |
548,599 |
Total Intangíble |
4,915,980 |
191,635 |
(226,307) |
(43,200) |
188,125 |
5,026,233 |
Page 106 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
18. Intangible assets -- Continued
b) Consolidated: -- Continued
|
Balances at 12.31.2011 |
|
Balances at 12.31.2010 | ||||
|
Cost |
Accumulated Depreciation |
Net |
|
Cost |
Accumulated Depreciation |
Net |
|
|
|
|
|
|
|
|
Goodwill – cash and carry |
358,965 |
|
358,965 |
|
358,965 |
|
358,965 |
Goodwill – electro |
289,084 |
- |
289,084 |
|
289,084 |
- |
289,084 |
Goodwill – retail (*) |
1,842,279 |
(1,118,503) |
723,776 |
|
1,842,279 |
(1,118,503) |
723,776 |
Banner – cash and carry |
38,639 |
- |
38,639 |
|
38,639 |
- |
38,639 |
Banner – electro |
2,015,092 |
- |
2,015,092 |
|
2,015,010 |
- |
2,015,010 |
Commercial rights – electro |
646,488 |
(53,378) |
593,110 |
|
644,505 |
(41,239) |
603,266 |
Commercial rights - retail |
17,600 |
- |
17,600 |
|
- |
- |
- |
Customer relationship – electro |
34,268 |
(15,706) |
18,562 |
|
34,268 |
(9,423) |
24,845 |
Profitable furniture supply agreement – Bartira |
221,214 |
(86,282) |
134,932 |
|
221,214 |
(8,562) |
212,652 |
Lease agreement –stores and buildings under profitable condition – Nova casa Bahia |
256,103 |
(55,101) |
201,002 |
|
256,103 |
(4,109) |
251,994 |
Fair Value of investment in Bartira |
86,872 |
- |
86,872 |
|
86,872 |
|
86,872 |
Software |
892,793 |
(344,194) |
548,599 |
|
575,898 |
(265,021) |
310,877 |
Total Intangible |
6,699,397 |
(1,673,164) |
5,026,233 |
|
6,362,837 |
(1,446,857) |
4,915,980 |
(*) Amortization up to December 31, 2007.
c) Impairment testing of goodwill and intangible assets
On December 31, 2011, the Company calculated the recoverable value of goodwill arising from past acquisitions, whose balance was no longer amortized as of January 1, 2008 to determine whether there were changes in the value of its assets arising from events or changes in the economic, operating and technological circumstances that might indicate impairment for all Cash Generating Units (“CGU”). In accordance with the rule, a cash generating unit cannot be greater than the segment. For goodwill assessment purposes, management understands that the cash generating unit is equivalent to the entity that gave rise to the goodwill at the moment of acquisition, except if this entity already had been incorporated, in this case, the merging entity will be designated as a CGU and all operating assets (net property, plant and equipment, brand, commerce fund and software) will be considered for testing purposes. These tests were conducted pursuant to IFRS 36/CPC 01 requirements, under the following assumptions:
Page 107 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
18. Intangible assets -- Continued
c) Impairment testing of goodwill and intangible assets -- Continued
Evidence of asset impairment (CGU)
· Asset Carrying Amount (CGU) x 30% of Net Revenue for the year.
Should the asset value exceed that one obtained through impairment test, the CGU undergoes test’s second phase, i.e., now on a comparative basis. Net value in use is determined by cash flow net present value to be generated from the use of assets in activities or production. There must be a prospect of future income and deduct the costs related to revenues that are generated by the "Income Approach".
Asset Carrying Amount (CGU) X Cash Flow Statement + Outflow Multiple.
Cash Flow Statement Assumptions + Outflow Multiple:
· Discount Rate of 10.4%;
· Future Revenue Between 2012 and 2015
· Outflow Multiple 9.5 x EBITDA of the fourth year
In addition to the assessment of the value in use based on the discounted cash flow of future four periods plus outflow multiple of 9.5 x EBITDA of the fourth year, the Company, comparatively and for recording purposes, recalculated the asset value, replacing the outflow multiple of 9.5 x EBITDA with perpetuity flow, maintaining all the previous phase’s assumptions and considers the inflation index as a factor to subtract the discount rate to obtain perpetuity value.
Therefore, no provision had to be recorded for the impairment.
d) Tradename
The value was subjected to test assets recoverable through the methodology income approach - Relief Royalty form, which consists in determining the value of an asset by measuring the present value of future benefits. Given the indefinite life brand, considered in preparing the discounted cash flow perpetual growth of 2.5%. The royalty rate used was 0.9%
e) Right of use “Fundo de Comércio”
The funds were allocated to the CGU. The CGUs were tested with assets recoverable through the discounted cash flow.
d) Other intangible assets
Software was tested for impairment observing the same criteria set for property and equipment.
Other intangible assets, whose useful life is indefinite, were submitted to impairment test according to the same calculation criteria used in goodwill on investments, it is not necessary a provision for impairment.
Page 108 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
18. Intangible assets—Continued
d) Other intangible assets —Continued
· Definite useful life – store lease agreement and buildings under profitable conditions (10 years), furniture supply agreement under profitable condition (3 years) and customer relationship (5 to 7 years).
19. Loans and borrowings
a) Breakdown of debt
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Debentures (i) |
|
|
|
|
|
Debentures |
506,122 |
523,574 |
|
506,122 |
523,574 |
Swap contracts (c), (g) |
68 |
598 |
|
68 |
598 |
Funding fees |
(4,346) |
(3,497) |
|
(4,346) |
(3,497) |
|
501,844 |
520,675 |
|
501,844 |
520,675 |
Local currency |
|
|
|
|
|
BNDES (e) |
109,224 |
39,099 |
|
152,629 |
80,905 |
IBM (Note 24) |
- |
- |
|
6,815 |
6,810 |
Working capital (c) |
38,065 |
- |
|
126,892 |
259,077 |
Consume finance – CDCI (c) |
- |
- |
|
2,263,122 |
1,283,059 |
PAFIDC (Note 11) |
- |
- |
|
1,235,934 |
- |
Financial leasing (Note 24) |
55,800 |
20,789 |
|
81,643 |
64,467 |
Swap contracts (c), (g) |
(882) |
(3) |
|
(882) |
(439) |
Funding fees |
(6,424) |
(4,525) |
|
(8,670) |
(8,855) |
Anticipation of receivables |
- |
249,997 |
|
- |
249,997 |
Other |
- |
- |
|
2,346 |
2,085 |
|
195,783 |
305,357 |
|
3,859,829 |
1,937,106 |
Foreign currency |
|
|
|
|
|
Working capital (c) |
15,546 |
366,592 |
|
537,023 |
414,140 |
Swap contracts (c), (g) |
(197) |
35,778 |
|
19,163 |
43,856 |
Funding fees |
(298) |
(372) |
|
(361) |
(661) |
|
15,051 |
401,998 |
|
555,825 |
457,335 |
Total current |
712,678 |
1,228,030 |
|
4,917,498 |
2,915,116 |
Page 109 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings—Continued
a) Breakdown of debt—Continued
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Debentures (i) |
|
|
|
|
|
Debentures |
2,145,886 |
1,075,538 |
|
2,145,886 |
1,075,538 |
Funding fees |
(8,368) |
(8,066) |
|
(8,368) |
(8,066) |
|
2,137,518 |
1,067,472 |
|
2,137,518 |
1,067,472 |
Local currency |
|
|
|
|
|
BNDES (e) |
375,560 |
358,053 |
|
405,515 |
381,372 |
IBM (Note 24) |
- |
- |
|
5,112 |
11,917 |
Working capital (c) |
1,098,730 |
703,049 |
|
1,406,575 |
972,988 |
Consume finance – CDCI (c) |
- |
- |
|
129,300 |
102,106 |
FIDCs (Note 11) |
- |
- |
|
1,184,522 |
2,280,517 |
Financial leasing (Note 24) |
152,344 |
66,129 |
|
194,788 |
101,244 |
Swap contracts (c), (g) |
(17,129) |
7,967 |
|
(25,779) |
8,134 |
Funding fees |
(7,244) |
(9,486) |
|
(7,780) |
(12,272) |
|
1,602,261 |
1,125,712 |
|
3,292,253 |
3,846,006 |
|
|
|
|
|
|
Foreign currency |
|
|
|
|
|
Working capital (c) |
716,621 |
296,147 |
|
832,657 |
615,867 |
Swap contracts (c), (g) |
(26,729) |
35,055 |
|
(21,399) |
63,059 |
Funding fees |
(129) |
(426) |
|
(129) |
(468) |
|
689,763 |
330,776 |
|
811,129 |
678,458 |
|
|
|
|
|
|
Total noncurrent |
4,429,542 |
2,523,960 |
|
6,240,900 |
5,591,936 |
|
|
|
|
|
|
Total |
5,142,220 |
3,751,990 |
|
11,158,398 |
8,507,052 |
b) Schedule of loans and borrowings maturity recognized in liabilities noncurrent
Year |
Parent Company |
|
Consolidated |
2013 |
1,563,419 |
|
3,343,888 |
2014 |
1,621,954 |
|
1,644,908 |
2015 |
1,047,948 |
|
1,048,296 |
2016 |
177,837 |
|
178,239 |
After 2016 |
34,125 |
|
41,846 |
Subtotal |
4,445,283 |
|
6,257,177 |
|
|
|
|
Funding fees |
(15,741) |
|
(16,277) |
|
|
|
|
Total |
4,429,542 |
|
6,240,900 |
Page 110 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings
c) Financing of working capital, swap and funding for consumer intervention
|
|
Parent Company |
|
Consolidated | ||
Debt |
Rate |
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Local currency |
|
|
|
|
|
|
Itaú Unibanco |
|
|
- |
|
- |
14 |
Banco do Brasil |
11.8% per year |
809,769 |
703,049 |
|
1,856,869 |
1,188,303 |
Banco do Brasil |
98.5% CDI |
327,026 |
- |
|
327,026 |
- |
Bradesco |
12.6% per year |
- |
- |
|
1,041,287 |
657,967 |
Alfa |
CDI + 1.5% per year |
- |
- |
|
- |
11,040 |
HSBC |
10.3% per year |
- |
- |
|
- |
4,811 |
Santander |
104% CDI |
- |
- |
|
88,830 |
190,317 |
Safra |
10.4% per year |
- |
- |
|
611,877 |
564,778 |
|
|
1,136,795 |
703,049 |
|
3,925,889 |
2,617,230 |
Current |
|
38,065 |
- |
|
2,390,014 |
1,542,136 |
Noncurrent |
|
1,098,730 |
703,049 |
|
1,535,875 |
1,075,094 |
|
|
|
|
|
|
|
Foreign currency |
|
|
|
|
|
|
Itaú BBA |
USD + 3.2% per year |
534,989 |
296,147 |
|
534,989 |
296,147 |
Banco do Brasil |
USD + 3.9% per year and 2.3% per year |
- |
- |
|
317,373 |
143,612 |
Bradesco |
USD + 2.7% and 3.9% per year |
- |
- |
|
115,017 |
- |
Santander |
USD + 2.1% per year |
203 |
237,438 |
|
116,239 |
337,693 |
ABN AMRO |
YEN + 4.9% per year |
- |
129,154 |
|
89,086 |
252,555 |
HSBC |
USD + 2.4% per year |
196,975 |
- |
|
196,976 |
- |
|
|
732,167 |
662,739 |
|
1,369,680 |
1,030,007 |
Current |
|
15,546 |
366,592 |
|
537,023 |
414,140 |
Noncurrent |
|
716,621 |
296,147 |
|
832,657 |
615,867 |
|
|
|
|
|
|
|
Swap contracts |
|
|
|
|
|
|
Itaú Unibanco |
CDI 105.0% |
- |
598 |
|
- |
598 |
Itaú BBA |
CDI 102.8% |
(901) |
35,055 |
|
(901) |
35,055 |
Banco do Brasil |
CDI 103.2% |
(18,011) |
7,964 |
|
(15,681) |
18,808 |
Bradesco |
CDI 103.9% |
- |
- |
|
(4,348) |
- |
Santander |
CDI 110.7% |
- |
52,814 |
|
18,058 |
56,560 |
ABN AMRO |
CDI 104.3% |
68 |
(17,036) |
|
68 |
4,187 |
HSBC |
CDI 99.0% |
(26,025) |
- |
|
(26,025) |
- |
|
|
(44,869) |
79,395 |
|
(28,829) |
115,208 |
Current |
|
(1,011) |
36,373 |
|
18,349 |
44,015 |
Noncurrent |
|
(43,858) |
43,022 |
|
(47,178) |
71,193 |
|
|
|
|
|
|
|
|
|
1,824,093 |
1,445,183 |
|
5,266,740 |
3,762,445 |
Page 111 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings -- Continued
c) Financing of working capital, swap and funding for consumer intervention -- Continued
The funds to finance working capital are raised with local financial institutions, denominated in local or foreign currencies. Main operations classified into this item are working capital financing.
d) Consumer finance - CDCI
The operations of consumer finance correspond to the financing of credit sales to customers of subsidiary NCB, through a financial institution. Sales can be paid in up to 24 months and the average financial costs are charged 11.69% a.a. For such contracts, NCB retains substantially all the risks and benefits linked to loans financed with financial institutions secured by promissory notes issued by subsidiary and by assignment of receivables
e) BNDES
The line of credit agreements denominated in Reais, with the Brazilian Development Bank (BNDES), are subject to the indexation based on the TJLP rate (long-term rate), plus annual interest rates, or are denominated based on a basket of foreign currencies to reflect the BNDES, funding portfolio, plus annual fixed interest rates. Financing is paid in monthly installments after a grace period, as mentioned in the table below.
The Company cannot offer any assets as collateral for loans to other parties without the prior authorization of BNDES and it must comply with certain financial ratios, calculated based on the consolidated balance sheet, as follows: (i) maintenance of a capitalization ratio (shareholders' equity/total assets) equal to or in excess of 0.30 and (ii) EBITDA/Net debt equal to or greater than 0.35. The Company controls and monitors these indexes.
Page 112 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings- Continued
e) BNDES -- Continued
At December 31, 2011, the Company was in compliance with the aforementioned clauses.
|
|
|
Parent Company |
|
Consolidated | ||
Annual financial charges |
Number of monthly installments |
Maturity |
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
TJLP + 9.2% |
46 |
Nov/12 |
30,285 |
63,339 |
|
30,285 |
63,339 |
TJLP + 8.7% |
46 |
Nov/12 |
4,375 |
9,150 |
|
4,375 |
9,150 |
TJLP + 9.6% |
60 |
Dec/16 |
410,327 |
324,663 |
|
410,327 |
324,663 |
TJLP + 4.5% |
60 |
Dec/16 |
39,797 |
- |
|
39,797 |
- |
TJLP + 4.5% |
24 |
Jan/11 |
- |
- |
|
- |
147 |
TJLP + 4.5% |
11 |
Nov/11 |
- |
- |
|
- |
8,889 |
TJLP + 2.3% |
11 |
Nov/11 |
- |
- |
|
- |
1,109 |
TJLP + 2.8% |
48 |
Nov/11 |
- |
- |
|
- |
4,459 |
TJLP + 2.3% |
48 |
Jun/13 |
- |
- |
|
4,127 |
43,591 |
TJLP + 2.3% |
48 |
May/12 |
- |
- |
|
2,112 |
4,183 |
TJLP + 2.8% |
48 |
May/12 |
- |
- |
|
- |
2,725 |
|
|
|
|
|
|
|
|
TJLP + 1.9% |
30 |
Jun/14 |
- |
- |
|
28,234 |
- |
7% per year |
24 |
Oct/12 |
- |
- |
|
16,687 |
- |
TJLP + 1.9% + 1% |
30 |
Jun/14 |
- |
- |
|
12,105 |
- |
TJLP + 3.5% + 1% |
30 |
Jun/14 |
- |
- |
|
10,095 |
22 |
|
|
|
484,784 |
397,152 |
|
558,144 |
462,277 |
|
|
|
|
|
|
|
|
Current |
|
|
109,224 |
39,099 |
|
152,629 |
80,905 |
Noncurrent |
|
|
375,560 |
358,053 |
|
405,515 |
381,372 |
f) Guarantees
The Company signed promissory notes and letters of guarantee in the loans and borrowings took out with BNDES and IBM.
g) Swap contracts
The Company uses swap operations to exchange liabilities denominated in U.S. dollars and Yen and fixed interest rates with Real pegged to CDI floating interest rates. The Company contracts swap operations with the same counterparty, currency and interest rates. All these transactions are classified as hedge accounting, as disclosed in Note 20. The CDI annual benchmark rate at December 31, 2011 was 11.60% (9.75% in 2010).
Page 113 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings - Continued
h) Redeemable PAFIDC quotas
As per CPC 38 (IAS 39), the Company records the amounts related to the senior quotas as “Loans and borrowings”.
i) Debentures
|
Parent Company and Consolidated | ||||||
|
Type |
Outstanding debentures |
Annual financial charges |
Unit price |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
|
|
6th Issue – 1st Series |
No preference |
54,000 |
CDI + 0.5% |
6,917 |
|
373,529 |
559,195 |
6th Issue – 2ndSeries |
No preference |
23,965 |
CDI + 0.5% |
6,917 |
|
165,771 |
248,169 |
6th issue – 1st and 2nd Series |
Interest rate swap |
- |
104.96% CDI |
6,917 |
|
68 |
598 |
7th Issue – 1st Series |
No preference |
- |
119% of CDI |
1,056,320 |
|
- |
234,979 |
8th Issue – 1st Series |
No preference |
500 |
109.5% of CDI |
1,253,411 |
|
626,706 |
555,772 |
9th Issue – 1st Series |
No preference |
610 |
107.7%% CDI |
1,024,010 |
|
685,647 |
- |
10th Issue – 1st Series |
No preference |
80,000 |
108.5% CDI |
10,004 |
|
800,355 |
- |
|
|
|
|
|
|
|
|
Funding fees |
|
|
|
|
|
(12,714) |
(10,566) |
|
|
|
|
|
|
2,639,362 |
1,588,147 |
Current |
|
|
|
|
|
501,844 |
520,675 |
Noncurrent |
|
|
|
|
|
2,137,518 |
1,067,472 |
(i) Breakdown of outstanding debentures
|
|
Number of debentures |
|
Amount |
|
|
|
|
|
At 12.31.2010 |
|
78,665 |
|
1,588,147 |
Interest rate net of payments and fair value of swap |
|
- |
|
105,746 |
Amortisation of issue 6ª |
|
(25,988) |
|
(259,883) |
Amortisation of issue 7ª |
|
(200) |
|
(200,000) |
9ª Issue of Debentures |
|
610 |
|
610,000 |
|
|
|
|
|
10ª Issue of Debentures |
|
80,000 |
|
800,000 |
Funding fees of issue 10ª |
|
- |
|
(4,648) |
At 12.31.2011 |
|
133,087 |
|
2,639,362 |
Page 114 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings- Continued
i) Debentures — Continued
(i) Additional information
|
|
Data | ||||||||
Description |
|
6th issue |
|
7th issue |
|
8th issue |
|
9th issue |
|
10th issue |
|
|
At March 27, 2007, the Company’s Board of Directors approved the issue of 77,965 debentures, corresponding to the total amount of R$ 779,650. The debentures issued within the scope of the 6th issue have the following characteristics: |
|
At June 8, 2010, the Company’s Board of Directors approved the issue of a restricted offering of 200 non-convertible debentures, in the total amount of R$ 200,000. The debentures issued within the scope of the 7th issue have the following characteristics:
|
|
At December 4, 2010, the Company’s Board of Directors approved the issue of a restricted offering of 500 non-convertible debentures, in the total amount of R$500,000. The debentures issued within the scope of the 8th issue have the following characteristics:
|
|
At January 5, 2011, the Company’s Board of Directors approved the issue and the restricted offering of 610 non-convertible debentures, in the total amount of R$610,000. The debentures issued within the scope of the 9th issue have the following characteristics:
|
|
At December 14, 2011, the Company’s Board of Directors approved the issue and the restricted offering of 80.000 non-convertible debentures, in the total amount of R$800.000. The debentures issued within the scope of the 10th issue have the following characteristics:
|
|
|
|
|
|
|
|
|
|
|
|
Series: |
|
Two series: 54,000 and 23,965 debentures were issued in the first and second series, respectively.
|
|
Single. |
|
Single. |
|
Single. |
|
Single.
|
|
|
|
|
|
|
|
|
|
|
|
Class and Convertibility: |
|
Not convertible into shares issued by the Company.
|
|
Registered, book-entry and without issuing share certificates. The debentures are not converted into shares issued by the Company.
|
|
Registered, book-entry and without issuing share certificates. The debentures are not converted into shares issued by the Company.
|
|
Registered, book-entry and without issuing share certificates. The debentures are not converted into shares issued by the Company.
|
|
Registered, book-entry and without issuing share certificates. The debentures are not converted into shares issued by the Company. |
|
|
|
|
|
|
|
|
|
|
|
Type: |
|
Unsecured |
|
Unsecured |
|
Unsecured |
|
Unsecured |
|
Unsecured |
|
|
|
|
|
|
|
|
|
|
|
Issue date: |
|
March 1, 2007. |
|
June 15, 2009.
|
|
December 15, 2009.
|
|
January 5, 2011.
|
|
December 29, 2011.
|
Page 115 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings - Continued
i) Debentures — Continued
(i) Additional information
|
|
Data | ||||||||
Description |
|
6th issue |
|
7th issue |
|
8th issue |
|
9th issue |
|
10th issue |
Term and maturity: |
|
Seventy-two (72) months, thus maturing on March 1, 2013.
|
|
Seven hundred and twenty (720) days as of the issue date, thus maturing on June 5, 2011.
|
|
Sixty (60) months as of the issue date, thus maturing at December 15, 2014.
|
|
Thirty six (36) months as of the issue date, thus maturing on January 5, 2014.
|
|
Forty two (42) months as of the issue date, thus maturing on June 29, 2015.
|
|
|
|
|
|
|
|
|
|
|
|
Remuneration: |
|
Daily average rate of one-day DI – Interbank Deposits, known as “over extra group,” expressed as annual percentage, based on a year of 252 days, calculated and disclosed by CETIP – Clearing House for the Custody and Financial Settlement of Securities, plus annual spread of 0.5%, of principal, due half-yearly, as of the issue date, always at March and September 1 every year.
|
|
119% of average daily rates of one-day DI – Interbank Deposits, known as “over extra group,” expressed as a percentage per annum, based on a year of 252 days, daily calculated and published by CETIP.
|
|
109.5% average daily rates of one-day DI – Interbank Deposits, known as “over extra group,” expressed as annual percentage, based on a year of two hundred and fifty-two (252) days, calculated and published by CETIP. The Remuneration will be paid as of the thirty-sixth (36th) month after the issue date, on the following dates: (i) December 15, 2012; (ii) June 15, 2013; (iii) December 15, 2013; (iv) June 15, 2014; and (v) on the Maturity Date, December 15, 2014.
|
|
107.75% of average daily rates of one-day DI – Interbank Deposits, known as “over extra group,” expressed as a percentage per annum, based on a year of 252 days, daily calculated and published by CETIP.
|
|
108.5% of average daily rates of one-day DI – Interbank Deposits, known as “over extra group,” expressed as a percentage per annum, based on a year of 252 days, daily calculated and published by CETIP.
|
|
|
|
|
|
|
|
|
|
|
|
Page 116 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings - Continued
i) Debentures — Continued
(i) Additional information
|
|
Data | ||||||||
Description |
|
6th issue |
|
7th issue |
|
8th issue |
|
9th issue |
|
10th issue |
Amortization: |
|
To be amortized in three (3) annual installments: March 1, 2011, March 1, 2012, and March 1, 2013. At each amortization payment date, 25,988 debentures will be paid.
|
|
Amortization in a lump sum on the maturity date.
|
|
The unit face value of the debentures will be amortized on the following dates: (i) December 15, 2012; (ii) June 15, 2013; (iii) December 15, 2013; (iv) June 15, 2014. On each date, one fifth (1/5) of the unit face value of the debentures (R$1,000,000) will be paid.
|
|
The unit face value of debentures will not be partially amortized throughout the effectiveness term of debentures. The unit face value of each debenture will be fully and exclusively paid on the maturity date.
|
|
Amortization in a lump sum on the maturity date.
The remuneration will be paid annually on the following dates: (i) December 29, 2012; (ii) December 29, 2013; (iii) December 29, 2014; and (iv) June 29, 2015. |
Page 117 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings- Continued
i) Debentures — Continued
(i) Additional information
|
|
Data | ||||||||
Description |
|
6th issue |
|
7th issue |
|
8th issue |
|
9th issue |
|
10th issue |
Early redemption |
|
As of the 18th month after the issue date, the Company may fully or partially redeem in advance the debentures by paying (i) the Unit Face Value plus Remuneration, calculated on a “pro rata temporis” basis, as of the issue date or the last date of payment of the Remuneration, where applicable, until the date of its effective payment; or (ii) reimbursement of premium corresponding to, at most, 1.5%, calculated on a “pro rata temporis” basis, decreasing over time. The partial redemption, if applicable, may occur through a draw, pursuant to Paragraph 1 of Article 55 of Law 6,404 of December 15, 1976 (“Brazilian Corporation Law”) and other applicable rules.
|
|
Not applicable |
|
The Company is entitled to early redemption at any time, at its exclusive discretion, pursuant to the conditions established in the deed of issue.
|
|
The Company is entitled to early redemption at any time, at its exclusive discretion, pursuant to the conditions established in the deed of issue.
|
|
The Company is entitled to early redemption at any time, at its exclusive discretion, pursuant to the conditions established in the deed of issue.
|
Page 118 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings- Continued
i) Debentures — Continued
(i) Additional information
|
|
Data | ||||||||
Description |
|
6th issue |
|
7th issue |
|
8th issue |
|
9th issue |
|
10th issue |
Financial ratios: |
|
Calculated based on the Company’s consolidated financial statements in BR GAAP: (i) net debt (debt less cash and cash equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. At December 31, 2011 the Company was in full compliance with all these ratios.
|
|
Calculated based on the Company’s consolidated financial statements: (i) net debt (debt less cash and cash equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. At December 31, 2011, the Company was in full compliance with all these ratios.
|
|
Calculated based on the Company’s consolidated financial statements prepared under BR GAAP: (i) net debt (debt less cash and cash equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. At December 31, 2011, the Company was in full compliance with all these ratios.
|
|
Calculated based on the Company’s consolidated financial statements prepared in BR GAAP: (i) net debt (debt less cash and cash equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. At December 31, 2011, the Company was in full compliance with all these ratios.
|
|
Calculated based on the Company’s consolidated financial statements prepared in BR GAAP: (i) net debt (debt less cash and cash equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. At December 31, 2011, the Company was in full compliance with all these ratios.
|
|
|
|
|
|
|
|
|
|
|
|
Page 119 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
19. Loans and borrowings- Continued
i) Debentures — Continued
(ii) Additional information
|
|
Data | ||||||||
Description |
|
6th issue |
|
7th issue |
|
8th issue |
|
9th issue |
|
10th issue |
Utilization of funds: |
|
The funds raised through the series of the 6th issue of debentures will be used by the Company to strengthen working capital and to pay current debt.
|
|
Funds raised by means of the 7th issue shall be exclusively used by the Company to acquire farming and ranching products with its trade payables who are agricultural producers and/or cooperatives listed in the respective Deed of Issue within a term not exceeding five (5) months as of the issue date to be sold at the Company’s establishments.
|
|
The funds raised through the 8th issue of debentures shall be used by the Company to maintain its cash strategy and to strengthen its working capital.
|
|
Funds raised by means of the 9th issue shall be used by the Company to maintain its cash strategy and strengthen its working capital.
|
|
Funds raised by means of the 10th issue shall be used by the Company to maturity of the debt.
|
Page 120 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments
The Company uses financial instruments only for the indentified risk of protection limited to 100% of the risk. The derivative transactions are exclusively used to reduce the exposure to the foreign currency fluctuation and interest rate, aiming at sustaining a balanced capital structure.
The Company’s financial instruments are reported according to CPCs 38, 39 and 40 (IAS 9, IAS 32 and IFRS 7). The main financial instruments and their amounts recorded in the financial statements by category, are as follows:
|
Parent company | |||
|
Carrying amount |
Fair value | ||
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
|
|
|
|
|
Cash and cash equivalents |
2,328,783 |
1,757,576 |
2,328,783 |
1,757,576 |
Accounts Receivables and FIDC |
915,814 |
997,983 |
915,814 |
997,983 |
Related parties, assets |
1,143,031 |
804,556 |
1,143,031 |
804,556 |
Related parties, liabilities |
(188,272) |
(513,820) |
(188,272) |
(513,820) |
Trade payables |
(2,526,912) |
(2,219,699) |
(2,526,912) |
(2,219,699) |
Loans and borrowings |
(2,502,858) |
(2,163,843) |
(2,673,150) |
(2,170,748) |
Debentures |
(2,639,362) |
(1,588,147) |
(2,641,113) |
(1,580,328) |
Net exposure |
(3,469,776) |
(2,925,394) |
(3,641,819) |
(2,924,480) |
|
Consolidated | |||
|
Carrying amount |
Fair value | ||
|
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
|
|
|
|
|
Cash and cash equivalents |
4,969,955 |
3,817,994 |
4,969,955 |
3,817,994 |
Marketable securities |
- |
608,002 |
- |
608,002 |
Accounts Receivables and FIDC |
5,993,341 |
4,575,173 |
5,998,354 |
4,578,069 |
Related parties, assets |
133,415 |
176,241 |
133,415 |
176,241 |
Related parties, liabilities |
(27,878) |
(274,291) |
(27,878) |
(274,291) |
Trade payables |
(6,278,757) |
(5,368,738) |
(6,278,757) |
(5,368,738) |
Loans and borrowings |
(8,519,036) |
(6,918,905) |
(8,725,757) |
(7,011,300) |
Debentures |
(2,639,362) |
(1,588,147) |
(2,641,113) |
(1,580,328) |
Purchase option - Bartira |
304,339 |
304,339 |
304,339 |
304,339 |
Net exposure |
(6,063,983) |
(4,668,332) |
(6,267,442) |
(4,750,012) |
The fair value of other financial instruments described in Note 20 (b) allows to approximate carrying amount based on current payment terms. The classification of assets and liabilities at fair value are described in Note 20c.
Page 121 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – Continued
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries
The Company adopts risk control policies and procedures, as outlined below:
(i) Credit risk
· Cash and cash equivalents: in order to minimize credit risk of these investments, the Company adopts policies restricting the investments to a single financial institution, also taking into consideration monetary limits and financial institution evaluations, which are continuously updated (See Note 7).
· Accounts receivable: the Company sells directly to individual customers through post-dated checks, in a very small portion of sales, 0.09% at December 31, 2011 (0.59% in 2010).
· The Company also has counterparty risk related to the derivative instruments; such risk is mitigated by the Company’s policy of carrying out transactions with renowned financial institutions.
· Credit card and/or meal ticket sales are substantially destined to PAFIDC and Globex FIDC, the risk of which is related and limited to the amount of subordinated quotas held by the Company (See Note 11).
(ii) Interest rate risk
The Company and its subsidiaries raise loans and borrowings with main financial institutions in order to deal with cash needs for investments and growth. As a result, the Company and its subsidiaries are exposed to relevant interest rates fluctuation risk, especially in view of derivatives liabilities (foreign currency exposure hedge) and CDI-pegged debt. The balance of cash and cash equivalents, indexed to CDI, partially offsets this effect.
Page 122 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – Continued
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries - Continued
(iii) Exchange rate risk
The Company and its subsidiaries are exposed to exchange rate fluctuations, which may increase outstanding balances of foreign currency-denominated loans. The Company and its subsidiaries use derivatives, such as swaps, which aim at annulling the exchange exposure risk, transforming the cost of debt into domestic currency and interest rates.
(iv) Capital risk management
The main objective of the Company’s capital management is to ensure that the Company sustains its credit rating and a well-defined equity ratio, so that to support businesses and maximize shareholder value. The Company manages the capital structure and makes adjustments taking into account changes in the economic conditions.
There were no changes as to objectives, policies or processes during the year ended in December 31, 2011.
|
|
Parent company |
|
Consolidated | ||
|
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Loans and borrowings |
|
5,142,220 |
3,751,990 |
|
11,158,398 |
8,507,052 |
(-) Cash and cash equivalents |
|
(2,328,783) |
(1,757,576) |
|
(4,969,955) |
(3,817,994) |
Net debt |
|
2,813,437 |
1,994,414 |
|
6,188,443 |
4,689,058 |
|
|
|
|
|
|
|
Shareholders’ equity |
|
7,625,273 |
7,023,322 |
|
10,094,425 |
9,500,592 |
|
|
|
|
|
|
|
Shareholders’ equity and net debt |
|
10,438,710 |
9,017,736 |
|
16,282,868 |
14,189,650 |
(v) Liquidity management risk
The Company manages liquidity risk through the daily follow-up of cash flows, control of financial assets and liabilities maturities and a close relationship with main financial institutions.
The table below summarizes the maturity profile of financial liabilities of the Company on December 31,2011 and 2010:
a) Parent Company:
|
Parent Company | |||
|
Up to 1 year |
1 – 5 years |
More than 5 years |
Total |
Loans and borrowings |
398,155 |
1,409,411 |
522,483 |
2,330,049 |
Debentures |
570,582 |
1,325,276 |
- |
1,895,858 |
Derivatives |
32,034 |
53,464 |
- |
85,498 |
Leasing |
20,789 |
36,268 |
29,861 |
86,918 |
At 12.31.2010 |
1,021,560 |
2,824,419 |
552,344 |
4,398,323 |
Page 123 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – Continued
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries - Continued
(v) Liquidity management risk – Continued
a) Parent Company: – Continued
|
Parent Company | |||
|
Up to 1 year |
1 – 5 years |
More than 5 years |
Total |
Loans and borrowings |
92,100 |
2,828,530 |
- |
2,920,630 |
Debentures |
582,255 |
2,770,133 |
- |
3,352,388 |
Derivatives |
355 |
70,562 |
- |
70,917 |
Leasing |
55,800 |
118,000 |
34,100 |
207,900 |
At 12.31.2011 |
730,510 |
5,787,225 |
34,100 |
6,551,835 |
b) Consolidated:
|
Consolidated | |||
|
Up to 1 year |
1 – 5 years |
More than 5 years |
Total |
Loans and borrowings |
2,232,979 |
2,285,844 |
522,483 |
5,041,306 |
Debentures |
570,582 |
1,325,276 |
- |
1,895,858 |
Derivatives |
41,241 |
73,784 |
- |
115,025 |
Leasing |
71,577 |
77,687 |
37,982 |
187,246 |
At 12.31.2010 |
2,916,379 |
3,762,591 |
560,465 |
7,239,435 |
|
Consolidated | |||
|
Up to 1 year |
1 – 5 years |
More than 5 years |
Total |
Loans and borrowings |
3,248,159 |
3,478,612 |
- |
6,726,770 |
Debentures |
582,255 |
2,770,133 |
- |
3,352,388 |
Derivatives |
27,573 |
66,634 |
- |
94,206 |
Leasing |
88,847 |
158,140 |
41,800 |
288,788 |
At 12.31.2011 |
3,946,834 |
6,473,519 |
41,800 |
10,462,152 |
(vi) Derivative financial instruments
Few swap operations are classified as fair value hedge, whose objective is to hedge against foreign exchange exposure (U.S. dollars and YEN) and fixed interest rates, converting the debt into domestic interest rates and currency.
These contracts amount to R$2,057,826 at December 31, 2011 (R$1,797,564 in 2010). These operations are usually contracted under the same terms of amounts, maturities and fees, and preferably are carried out with the same financial institution, observing the limits set by Management.
Page 124 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – Continued
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries - Continued
(vi) Derivative financial instruments – Continued
The Company’s derivatives contracted before December 31, 2008, are measured at fair value through income statement, including: (i) Swap agreements of foreign currency debts (U.S. dollars and Japanese yen), to convert from fixed interest rates and foreign currencies to Brazilian Reais and domestic variable interest rates (CDI). These agreements amounted to a notional amount of R$607,184 at December 31, 2011 (R$962,585 in 2010) and (ii) The remaining swap agreements are primarily related to debentures and BNDES loans, exchanging variable domestic interest rates plus fixed interest rates with variable interest rates (CDI).
According to the Company’s treasury policies, swap caps, margins, as well as return clauses, double index, flexible options or any other types of transactions different from traditional swap operations to hedge against debts, including for speculative purposes.
The Company’s internal controls were designed so that to ensure that transactions are conducted in compliance with this treasury policy.
The Company calculates the effectiveness of operations whose hedge accounting is applied, upon contracting and on a continued basis. Hedge operations contracted in the year ended December 31, 2011 reported effectiveness in relation to the debts, which are purpose of this hedge. For derivative operations qualified as hedge accounting, according to CPC 38(IAS 39), the debt purpose of the hedge is also adjusted at fair value as per fair value hedge rules.
Page 125 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – continued
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries - Continued
(vi) Derivative financial instruments - Continued
|
|
Consolidated | ||||
|
|
Notional Value |
Fair Value | |||
|
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Fair value hedge |
|
|
|
|
|
|
Purpose of hedge (debt) |
|
2,057,826 |
1,797,564 |
|
2,398,836 |
1,853,749 |
|
|
|
|
|
|
|
Long position |
|
|
|
|
|
|
Pre-fixed rate |
3.3% p.a. |
685,000 |
980,000 |
|
810,335 |
1,021,220 |
USD + Fixed |
|
1,372,826 |
817,564 |
|
1,604,792 |
832,529 |
|
|
2,057,826 |
1,797,564 |
|
2,415,127 |
1,853,749 |
Short position |
|
|
|
|
|
|
|
CDI 103.7% p.a. |
(2,057,826) |
(1,797,564) |
|
(2,373,503) |
(1,861,447) |
Net position |
|
- |
- |
|
41,624 |
(7,698) |
|
|
Consolidated | ||||
|
|
Notional Value |
Fair Value | |||
|
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Swap agreements measured by fair value through income statement |
|
|
|
|
| |
Long position |
|
|
|
|
|
|
USD + Fixed |
5.92% p.a. |
67,884 |
74,704 |
|
89,474 |
85,404 |
YEN + Fixed |
1.69% p.a. |
- |
108,231 |
|
- |
127,371 |
CDI + Fixed |
100% CDI + 0.05% p.a. |
539,300 |
779,650 |
|
540,987 |
811,600 |
|
|
607,184 |
962,585 |
|
630,461 |
1,024,375 |
|
|
|
|
|
|
|
Short position |
CDI |
(607,184) |
(962,585) |
|
(643,191) |
(1,131,886) |
Swap net position |
|
- |
- |
|
(12,730) |
(107,511) |
|
|
|
|
|
|
|
Total swap net position |
|
- |
- |
|
28,894 |
(115,209) |
Page 126 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – Continued
a) Considerations on risk factors that may affect the business of the Company and its subsidiaries - Continued
(vi) Derivative financial instruments - Continued
Realized and unrealized gains and losses over these contracts during the year ended in December 31, 2011 are recorded in the net financial result and balance payable by fair value is R$28,894 (R$115,209 in December 31, 2010) and recorded under “loans and borrowings”.
Fair value hedge effects in the income for the year ended in December 31, 2011 were R$53,307 of gain, (R$98,794 of loss in December 31, 2010).
(vii) Fair values of derivative financial instruments
Fair value is the amount for which an asset could be exchanged, or a liability settled, between knowledgeable, willing parties in an arm’s length transaction.
Fair values are calculated by projecting the future cash flows of operations, using the curves of BM&F Bovespa and discounting them to present value, using CDI market rates for swaps disclosed by BM&F Bovespa.
Market values of swaps and currency coupons x CDI were obtained by using the market exchange rates in the date in which the quarterly information are raised and the rates projected by the market are calculated based on currency coupon curves. In order to calculate the coupon of foreign currency indexed-positions, the straight line convention - 360 consecutive days was adopted and to calculate the coupon of CDI indexed-positions the exponential convention - 252 business days was adopted.
b) Sensitivity analysis of financial instruments
Listed companies must disclose an illustrative chart of sensitivity analysis, for each type of market risk deemed as relevant by Management, to which the entity is exposed at the closing date of each period.
Page 127 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – Continued
b) Sensitivity analysis of financial instruments - Continued
In compliance with the aforementioned paragraph, according to the Management’s assessment the most probable scenario is what the market has been signaling through market curves (currency and interest rates) of BM&FBovespa, on the maturity dates of each operations. Therefore, in the probable scenario, there is no impact on the fair value of financial instruments already mentioned above. For scenarios II and III, for the exclusive sensitivity analysis effect, a deterioration of 25% and 50% was taken into account, respectively, on risk variables, up to the maturity date of financial instruments.
In order to calculate the fair value, debts and swaps are measured through rates disclosed in the financial market and projected up to their maturity date. The discount rate calculated through the interpolation method of foreign currency-denominated loans is developed through DDI curves, clean Cupom and DIxIene, indexes disclosed by BM&FBovespa (Securities, Commodities and Futures Exchange), and DI curve is used in domestic currency-denominated loans, an index published by CETIP (OTC Clearing House) and calculated through the exponential interpolation method.
In case of derivatives (aiming at hedging the financial debt),changes in scenarios are accompanied by respective hedges, indicating if effects are not significant, see note b(ii).
The Company disclosed the net exposure of the derivatives financial instruments, corresponding financial instruments and certain financial instruments in the sensitivity analysis chart below, for each of the scenarios mentioned:
(i) Fair value hedge (at maturity dates)
|
|
|
|
Market projection | ||||
Operations |
|
Risk |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
|
|
|
|
|
|
|
|
Debt at pre-fixed rate |
|
Rate increase |
|
(1,337,880) |
|
(1,456,936) |
|
(1,583,586) |
Swap (asset position in pre-fixed rate) |
|
Rate increase |
|
1,333,221 |
|
1,450,810 |
|
1,575,862 |
|
|
Net effect |
|
(4,659) |
|
(6,127) |
|
(7,724) |
|
|
|
|
|
|
|
|
|
Swap (liability position in CDI) |
|
CDI decrease |
(1.302.243) |
|
(1,425,186) |
|
(1,542,890) | |
Total net effect |
|
|
|
- |
|
(124,411) |
|
(243,712) |
Page 128 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – Continued
b) Sensitivity analysis of financial instruments - Continued
(iii) Derivatives accounted for at fair value through income statement
|
|
|
|
Market projection | ||||
Operations |
|
Risk |
|
Scenario I |
|
Scenario II |
|
Scenario III |
|
|
|
|
|
|
|
|
|
Debt at pre-fixed rate |
|
USD increase |
|
(1,570,021) |
|
(1,962,525) |
|
(2,355,030) |
Swap (asset position in pre-fixed rate) |
|
USD increase |
|
1,591,272 |
|
1,989,089 |
|
2,386,907 |
|
|
Net effect |
|
21,251 |
|
26,564 |
|
31,877 |
|
|
|
|
|
|
|
|
|
Swap (liability position in CDI) |
|
CDI decrease |
|
(1,417,923) |
|
(1,589,018) |
|
(1,675,124) |
|
|
|
|
|
|
|
|
|
Total net effect |
|
|
|
- |
|
(165,782) |
|
(246,575) |
|
|
|
|
|
|
|
|
|
Swap (short position in USD) |
|
USD decrease |
|
575,797 |
|
588,750 |
|
601,550 |
Swap (long position in CDI) |
|
CDI increase |
|
(575,816) |
|
(589,416) |
|
(602,861) |
|
|
Net effect |
|
(19) |
|
(666) |
|
(1,311) |
|
|
|
|
|
|
|
|
|
Net total effect |
|
|
|
- |
|
(647) |
|
(1,292) |
(iii) Other financial instruments
|
|
|
12.31.2011 |
Market projection | ||
Transactions |
|
Risk |
Scenario I |
Scenario II |
Scenario III | |
|
|
|
|
|
|
|
Loans and borrowings : |
|
|
|
|
|
|
Debentures: |
|
|
|
|
|
|
6th issue |
|
CDI + 0.5% |
539,300 |
600,640 |
685.286 |
800.490 |
8th issue |
|
109.50% of CDI |
626,706 |
760,494 |
945.369 |
1.203.189 |
9th issue |
|
107.75% of CDI |
685,647 |
832,019 |
1.034.282 |
1.316.350 |
10 |
|
108.5% of CDI |
800,355 |
971,215 |
1.207.316 |
1.536.573 |
Total debentures |
|
|
2,652,008 |
3,164,368 |
3.872.253 |
4.856.602 |
|
|
|
|
|
|
|
PAFIDC (Senior quotas) |
|
109.5% of CDI |
1,235,934 |
1,438,145 |
1.714.287 |
2.092.142 |
Total loans and borrowings exposure |
|
|
3,887,942 |
4,602,513 |
5.586.540 |
6.948.744 |
Cash and cash equivalents (*) |
|
100.9 % of CDI |
4,969,955 |
5,540,750 |
6.327.877 |
7.399.021 |
|
|
|
|
|
|
|
Total net exposure (and deterioration compared to balance recorded) |
1.082.013 |
(143.776) |
(196,900) |
(487,960) | ||
(*) weighted average |
|
|
|
|
|
|
Page 129 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments – Continued
b) Sensitivity analysis of financial instruments - Continued
Sensitivity assumptions
The Company’s net exposure corresponds to the CDI-pegged debt and total net effect represents the deterioration of scenarios II and III in relation to scenario I, which is considered the most probable scenario by the Company.
The Company used projected future interest and U.S. dollar rates, obtained with BM&FBovespa on the maturity date of each agreement, considering an increment of 25% in scenario II and an increment of 50% for scenario III.
In order to calculate the net exposure, all derivatives were considered at their fair value on respective maturity dates, as well as their related debts (hedged items) and other Company’s financial instruments.
c) Fair value measurements
Consolidated assets and liabilities measured at fair value are summarized below:
|
12.31.2011 |
|
Budgeted prices in active markets for identical instruments (level 1) |
Fair value measurement on the balance sheet date using other relevant observable assumptions (Level 2) |
Fair value measurement on the balance sheet date using other relevant observable assumptions (Level 3) |
|
|
|
|
|
|
Cash and cash equivalents |
4,969,955 |
|
4,969,955 |
- |
- |
Cross-currency interest rate swaps |
2,235 |
|
- |
2,235 |
- |
Interest rate swaps |
26,659 |
|
- |
26,659 |
- |
Loans and borrowings |
(11,366,870) |
|
- |
(11,366,870) |
- |
Purchase Option – Bartira |
304,339 |
|
- |
- |
304,339 |
|
(6,063,682) |
|
4,969,955 |
(11,337,976) |
304,339 |
There were no transactions between the levels of measuring fair value in the year.
Page 130 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments - Continued
d) Consolited position of operations with derivatives financial instruments.
At December 31, 2011, below, the consolidated position of derivative financial instruments operations:
Outstanding |
|
|
|
|
Amount payable or receivable |
Fair value | ||
Description |
Counterparties |
Notional Value |
Contracting Date |
Maturity |
12.31.2011 |
12.31.2010 |
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
|
|
|
Exchange swaps registered at CETIP (JPY x CDI) |
ABN AMRO |
YEN 6,281,550 |
10/30/2007 |
10/31/2011 |
- |
19,005 |
- |
17,037 |
|
|
|
|
|
|
|
|
|
Exchange swaps registered at CETIP (USD x CDI) |
Santander |
US$ 40,000 |
11/21/2007 |
4/29/2011 |
- |
(19,263) |
- |
(17,841) |
|
|
US$ 40,000 |
11/21/2007 |
5/31/2011 |
- |
(19,259) |
- |
(17,611) |
|
|
US$ 40,000 |
11/21/2007 |
6/30/2011 |
- |
(19,238) |
- |
(17,362) |
|
|
US$ 57,471 |
04/16/2010 |
4/10/2013 |
(5,680) |
(9,121) |
(5,330) |
(3,746) |
|
ABN AMRO |
US$ 40,000 |
3/14/2008 |
3/2/2012 |
(13,094) |
(15,284) |
(12,728) |
(13,146) |
|
|
US$ 15,000 |
3/14/2008 |
12/20/2011 |
- |
(5,749) |
- |
(5,008) |
|
|
US$ 10,000 |
3/14/2008 |
12/20/2011 |
- |
(3,631) |
- |
(3,071) |
|
Brasil |
US$ 84,000 |
3/31/2010 |
3/12/2012 |
(16,320) |
(19,317) |
(16,080) |
(11,113) |
|
Brasil |
U$ 78,500 |
2/9/2011 |
2/3/2012 |
4,964 |
- |
5,099 |
- |
|
Bradesco |
U$ 38,892 |
1/7/2011 |
1/4/2012 |
3,423 |
- |
4,348 |
- |
|
Itaú |
US$ 175,000 |
7/1/2010 |
9/7/2013 |
(28,938) |
(37,229) |
(29,306) |
(35,055) |
|
|
U$ 160,300 |
5/5/2011 |
4/16/2014 |
25,708 |
- |
30,207 |
- |
|
HSBC |
U$ 150,000 |
4/29/2011 |
4/22/2013 |
23,076 |
- |
25,827 |
- |
|
|
U$ 7,586 |
12/14/2011 |
12/07/2012 |
212 |
- |
197 |
- |
Interest rate swap registered at CETIP (Fixed rate x CDI) |
Banco do Brasil |
R$ 117,000 |
12/23/2010 |
12/24/2013 |
186 |
29 |
3,421 |
(1,253) |
|
(*) |
R$ 33,000 |
12/23/2010 |
12/24/2012 |
169 |
11 |
882 |
(95) |
|
|
R$ 160,000 |
12/23/2010 |
1/14/2013 |
804 |
52 |
4,408 |
(513) |
|
|
R$ 35,000 |
12/23/2010 |
2/28/2013 |
162 |
11 |
1,012 |
(154) |
|
|
R$ 45,000 |
12/28/2009 |
3/11/2011 |
- |
461 |
- |
437 |
|
|
R$ 80,000 |
6/28/2010 |
6/12/2013 |
394 |
404 |
2,091 |
(847) |
|
|
R$ 130,000 |
6/28/2010 |
6/6/2014 |
369 |
575 |
3,166 |
(2,190) |
|
|
R$ 130,000 |
6/28/2010 |
6/2/2015 |
161 |
511 |
3,031 |
(2,911) |
|
|
R$ 200,000 |
3/31/2010 |
3/7/2013 |
1,274 |
2,627 |
7,365 |
362 |
|
Unibanco |
R$ 779,650 |
6/25/2007 |
3/1/2013 |
(2) |
(6) |
(2) |
(598) |
|
Santander |
R$ 50,000 |
6/28/2010 |
6/12/2013 |
(35) |
297 |
1,286 |
(531) |
|
|
|
|
|
(3,167) |
(124,114) |
28,894 |
(115,209) |
(*) Renewal of contracts
Page 131 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
20. Financial instruments - Continued
e) Option Bartira
Applying Black & Scholes methodology using the following metrics:
• Exercise price: R $ 200,466 (updated by IPCA up until year date);
• The asset price in cash: R$ 591,071, equivalent to the valuation of 100% of the company Bartira conditions in which the asset can be delivered if the option is exercised, in other words, without the effects of unfavorable contract supply;
• Volatility: 28% based on companies in the same industry;
• Deadline for exercise: 3 years; and
• Risk free rate: 12% per year.
On 31 December 2011 was performed recalculation of the value of the option and no change in value.
Page 132 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
21. Income and social contribution taxes payable and tax installment payment
a) Payable taxes and contributions
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
PIS and COFINS payable |
53,152 |
120,749 |
|
140,261 |
216,194 |
Provision for income and social contribution taxes |
11,718 |
11,718 |
|
174,935 |
58,006 |
Other |
4,232 |
11,419 |
|
17,220 |
24,653 |
|
69,102 |
143,886 |
|
332,416 |
298,853 |
b) Installment payment
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Taxes paid by installments - Law no. 11,941/09 (iii) |
1,344,662 |
1,178,202 |
|
1,440,636 |
1,282,102 |
INSS |
- |
90,043 |
|
- |
90,043 |
CPMF (i) |
- |
29,505 |
|
- |
35,428 |
Other (ii) |
21,219 |
22,976 |
|
22,386 |
24,256 |
|
1,365,881 |
1,320,726 |
|
1,463,022 |
1,431,829 |
|
|
|
|
|
|
Current |
163,214 |
51,480 |
|
171,212 |
54,071 |
Noncurrent |
1,202,667 |
1,269,246 |
|
1,291,810 |
1,377,758 |
(i) CPMF – The Company waived certain lawsuits to file request for the Special Tax Installment Payment Program (“PAES”), pursuant to Law 10,684/2003. These installments were adjusted by TJLP (long-term interest rate) whose consolidated balance could be paid in 120 monthly installments.
(ii) Other – The Company filed request for installment payment according to the Incentive Tax Installment Payment Program (PPI). These taxes are adjusted by SELIC and are payable within 120 months.
Page 133 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
21. Taxes and social contribution and taxes by installments – Continued
b) Installment payment - Continued
(iii) Federal tax installment payment, Law 11,941/09 – The Law 11,941, published on May 27, 2009, through its Articles 1 to 13 enacted a special federal tax and social security debt installment payment overdue until November 2008, granting several benefits to its participants, such as reduction of fines, interest rates and legal charges, eventual utilization of credits calculated based on accumulated tax losses to settle default interest, ex-officio fine and interest rates, the term of up to 180 months to pay the consolidated balance, the utilization of escrow deposits to reduce the balance to be consolidated, besides the non-assessment of IRPJ/CSLL/PIS/COFINS over the gains deriving from debt decreases provided by the adhesion to this installment program.
Considering this scenario, the Company decided to reduce its tax exposure, by adhering to this installment payment in order to include some of its tax liabilities in said installment program. Therefore, during the year ended December 31, 2011, the Company jointly with legal counsels assessed the legal and administrative proceedings in progress with RFB (Brazilian Federal Revenue Office)/PGFN (National Treasury General Attorney Office) and the Federal Court, assessed as possible and/or probable risk of losses and decided to include certain cases in said installment payment program, which consolidation occurred between 07 to 30 of June of 2011.
Page 134 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
22. Income and social contribution taxes
a) Income and social contribution tax expense reconciliation
|
Parent company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Earnings before income and social contribution taxes |
803,299 |
656,153 |
|
804,655 |
670,452 |
Income and social contribution taxes at the notional rate of 25% for the parent company and 34% for subsidiaries |
(200,825) |
(164,038) |
|
(241,397) |
(201,136) |
Tax fines |
(2,371) |
(854) |
|
(3,053) |
(1,298) |
Surplus arising from business |
- |
87,930 |
|
- |
87,930 |
Reversal of provision for non-performance of Deferred from previous years |
- |
- |
|
106,196 |
- |
Recovery of loans |
30,098 |
- |
|
31,026 |
- |
Equity pick-up and provision for subsidiary’s capital deficiency |
93,671 |
36,609 |
|
10,448 |
10,350 |
Other permanent differences (undeductible) |
(5,653) |
2,698 |
|
11,781 |
19,632 |
Effective income and social contribution taxes |
(85,080) |
(37,655) |
|
(84,999) |
(84,522) |
|
|
|
|
|
|
Income and social contribution taxes for the year |
|
|
|
|
|
Current |
- |
(2,667) |
|
(142,117) |
(52,052) |
On amortized goodwill |
(104,903) |
(103,098) |
|
(104,903) |
(109,307) |
Deferred |
19,823 |
68,110 |
|
162,021 |
76,837 |
Deferred income and social contribution taxes expenses |
(85,080) |
(37,655) |
|
(84,999) |
(84,522) |
Effective rate |
10.6% |
5.7% |
|
10.6% |
12.6% |
(*) GPA does not pay social contribution tax (9%) based on a successful lawsuit in the past, which reduces the income tax to 25% for the Company.
b) Breakdown of deferred income and social contribution taxes
|
Parent company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Tax losses (i) |
61,470 |
54,375 |
|
764,524 |
720,530 |
Provision for contingencies |
70,326 |
117,334 |
|
208,639 |
232,548 |
Provision for derivative operations taxed on a cash basis |
21,905 |
(9,639) |
|
57,321 |
27,418 |
Allowance for doubtful accounts |
1,388 |
2,225 |
|
82,147 |
66,507 |
Goodwill tax amortization over investments |
64,804 |
52,124 |
|
59,601 |
57,410 |
Deferred income tax over adjustments under CPC |
(7,075) |
6,051 |
|
(1,207,770) |
(1,159,740) |
Surplus value of assets acquired through business combination |
- |
- |
|
- |
2,538 |
Income tax over Vieri goodwill |
- |
104,903 |
|
- |
104,903 |
Provision for goodwill decrease |
- |
- |
|
36,789 |
117,516 |
Other |
12,192 |
12,818 |
|
133,563 |
44,042 |
Deferred income and social contribution taxes |
225,010 |
340,191 |
|
134,814 |
213,672 |
|
|
|
|
|
|
Provision for realization of deferred income and social taxes |
- |
- |
|
- |
(106,196) |
|
|
|
|
|
|
Deferred income and social contribution taxes assets |
225,010 |
340,191 |
|
134,814 |
107,476 |
|
|
|
|
|
|
Noncurrent Assets |
225,010 |
340,191 |
|
1,249,687 |
1,136,462 |
Noncurrent Liabilities |
- |
- |
|
(1,114,873) |
(1,028,986) |
Income tax and deferred social contribution |
225,010 |
340,191 |
|
134,814 |
107,476 |
Page 135 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
22. Income and social contribution taxes -- Continued
b) Breakdown of deferred income and social contribution taxes -- Continued
(i) Tax loss carryforwards are related to the acquisition of Sé and Globex and those generated by the subsidiary Sendas Distribuidora. The realization of these net assets from the valuation reserve is deemed as probable according to Company’s business plan.
Based on these studies, the Company estimates to recover these tax credits, as follows:
Year |
Parent company |
|
Consolidated |
2012 |
54,114 |
|
381,461 |
2013 |
90,596 |
|
230,569 |
2014 |
29,126 |
|
207,075 |
2015 |
29,126 |
|
235,550 |
2016 |
22,048 |
|
195,032 |
|
225,010 |
|
1,249,687 |
Pursuant to CPC 32 (IAS 12) – Taxes on Income, approved by CVM Deliberation nº 599/09, the Company’s Management prepared a technical feasibility study about the future realization of deferred tax asset, considering the Company’s probable capacity of generating taxable income, according to the main variables of its businesses. This study was examined based on information extracted from the strategic planning report approved by the Board of Directors of the Company.
The balance of deferred income tax and social contribution assets and liabilities were
reclassified as of December 31, 2011 and 2010 in order to present the
net amount per entity, pursuant to CCP 32 (IAS 12).
23. Provision for contingencies
The provision for contingencies is estimated by the Company and corroborated by its legal counsels. The provision was set up in an amount considered sufficient to cover losses deemed as probable by the Company’s legal counsel:
· Parent Company
|
COFINS/PIS |
Taxes and Other |
Labor |
Civil and other |
Total |
Balance at 12.31.2009 |
34,842 |
42,692 |
43,599 |
33,485 |
154,618 |
|
- |
|
|
|
|
Additions |
- - |
213,891 |
27,433 |
2,340 |
243,664 |
Reversals |
- |
(9,517) |
(22,295) |
(9) |
(31,821) |
Monetary restatement |
3,101 |
3,919 |
6,945 |
6,727 |
20,692 |
|
|
|
|
|
|
Balance at 12.31.2010 |
37,943 |
250,985 |
55,682 |
42,543 |
387,153 |
Page 136 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
23. Provision for contingencies -- Continued
a) Parent Company -- Continued
|
COFINS/PIS |
Taxes and Other |
Labor |
Civil and other |
Total |
Balance at 12.31.2010 |
37,943 |
250,985 |
55,682 |
42,543 |
387,153 |
|
|
|
|
|
|
Additions |
- |
20,288 |
23,304 |
6,505 |
50,097 |
Installment 11,941/09 |
(39,762) |
(17,524) |
- |
- |
(57,286) |
Payments |
- |
(100,647) |
(14,669) |
- |
(115,316) |
Reversals |
- |
(42,036) |
2,275 |
(21,074) |
(60,835) |
Monetary restatement |
1,819 |
15,432 |
8,951 |
6,907 |
33,109 |
|
|
|
|
|
|
Balance at 12.31.2011 |
- |
126,498 |
75,543 |
34,881 |
236,922 |
b) Consolidated
|
COFINS/PIS |
Taxes and Other |
Labor |
Civil and other |
Total |
Balance at 12.31.2009 |
161,391 |
279,275 |
103,148 |
117,509 |
661,323 |
|
|
|
|
|
|
Additions |
5,640 |
224,918 |
43,859 |
23,989 |
298,406 |
Installment 11,941/09 |
(71,164) |
(10,610) |
- |
- |
(81,774) |
Reversals |
- |
(26,618) |
(48,758) |
(14,134) |
(89,510) |
Transfers |
- |
9,745 |
(264) |
(9,481) |
- |
Monetary restatement |
8,601 |
8,283 |
10,904 |
10,295 |
38,083 |
Business Combination - Globex |
- |
(20,140) |
1,744 |
1,205 |
(17,191) |
|
|
|
|
|
|
Balance 12.31.2010 |
104,468 |
464,853 |
110,633 |
129,383 |
809,337 |
|
COFINS/PIS |
Taxes and Other |
Labor |
Civil and other |
Total |
Balance at 12.31.2010 |
104,468 |
464,853 |
110,633 |
129,383 |
809,337 |
|
|
|
|
|
|
Additions |
8,754 |
38,360 |
52,930 |
79,046 |
179,090 |
Installment 11,941/09 |
(39,762) |
(17,524) |
- |
- |
(57,286) |
Payments |
- |
(105,478) |
(33,263) |
(17,599) |
(156,340) |
Reversals |
(2,723) |
(86,579) |
(11,374) |
(83,212) |
(183,888) |
Transfers |
- |
- |
- |
- |
- |
Monetary restatement |
7,313 |
52,496 |
13,927 |
15,474 |
89,210 |
|
|
|
|
|
|
Balance 12.31.2011 |
78,050 |
346,128 |
132,853 |
123,092 |
680,123 |
Page 137 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
23. Provision for contingencies -- Continued
c) Taxes
Tax claims are indexed to the Central Bank Overnight Rate (“SELIC”), 11.04% at December 31, 2011 (9.37% at December 31, 2010), and are subject, when applicable, to fines. In all cases, both interest charges and fines, when applicable, have been computed and fully accrued with respect to unpaid amounts.
Tax claims are subject to monthly adjustment to the amount of provisions for litigations according to the index rates used by each tax jurisdiction. The monetary adjustment is required by laws for all tax amounts, including provision for contingencies.
The main provisioned tax claims are as follow:
COFINS and PIS
With the non-cumulativeness treatment when calculating PIS and COFINS, the Company and its subsidiaries started calling into question the right to exclude the ICMS from the calculation basis of these two contributions.
In addition, the Company made a controlled compensation of tax debts of PIS and COFINS IPI credits - inputs subject to a zero rate or exempt - acquired from third parties (transferred on the basis of final decision). The value of the demands for PIS and COFINS in December 31, 2011 is R$78,050 (R$104,468 in December 31, 2010).
Page 138 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
23. Provision for contingencies - Continued
c) Taxes - Continued
Taxes and other
The Company and its subsidiaries have other tax claims, which after analysis of its legal counsels, were deemed as probable losses and accrued by the Company. These are: (i) tax assessment notices related to purchase, industrialization and sale of soybean and byproducts exports (PIS, COFINS and IRPJ); (ii) disagreement on the non-application of Accident Prevention Factor (FAP) for 2011; (iii) disagreement on the “Fundo de Combate à Pobreza” (State Government Fund Against Poverty), enacted by the Rio de Janeiro State government (transferred from other civil claims this year); (iv) question related to compensation of tax losses, as well as acquisition of supplier considered disqualified before the registration of the Secretary of State Farm, error in application rate, ancillary obligations by state and treasury departments and (v) other less relevant issues. The amount recorded at December 31, 2011 is R$161,460 (R$75,898 in December 31, 2010).
In addition, the Company discusses in court the eligibility to not pay the contributions provided for by Supplementary Law 110/2001, referring to the FGTS (Government Severance Indemnity Fund for Employees) costs. The accrued amount at December 31, 2011 is R$26,334 (R$31,088 in December 31, 2010).
Tax provisions for contingent liabilities were recorded in Globex subsidiary, which upon business combination are recorded, according to CPC 15 (IFRS 3) requirements. The Company re-evaluated Globex claims on the reference date of acquisition by CBD (July 6, 2009) and recognized at December 31, 2011 the amount of R$158,335 (R$159,244 in December 31, 2010) in tax contingent liabilities.
Main tax contingent liabilities recorded refer to administrative proceedings related to the offset of PIS contribution, under the protection of Decrees 2445/88 and 2449/88, generated in view of credits deriving from legal proceedings and the offset of tax debts with contribution credits incurring on coffee exports.
d) Labor
The Company is party to numerous lawsuits involving disputes with its employees, primarily arising from layoffs in the ordinary course of business. At December 31, 2011, the Company recorded a provision of R$118,574 (R$89,867 in December 31, 2010) referring to lawsuits whose risk of loss was considered probable. Management, assisted by its legal counsels, evaluates these contingencies and provides for losses where reasonably estimable, bearing in mind previous experiences in relation to the amounts sought. Labor claims are indexed to the Referential Interest Rate (“TR”) 1.20% accumulated in the year ended December 31, 2011 (0.69% in December 31, 2010) accrued of 1% monthly interest.
Page 139 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
23. Provision for contingencies – Continued
d) Labor – Continued
Labor provisions were recorded in Globex subsidiary referring to contingent liabilities recognized upon business combination amounting to R$14,279 at December 31, 2011 (R$20,765 in December 31, 2010).
e) Civil and other
The Company is a defendant, at several judicial levels, in lawsuits of civil nature, among others. The Company’s Management sets up provisions in amounts considered sufficient to cover unfavorable court decisions when its internal and external legal counsels consider losses to be probable.
Among these lawsuits, we point out the following:
· The Company files and answers various lawsuits in which it requests the review of lease amounts paid by the stores. In these lawsuits, the judge determines a provisional lease amount, which then is paid by the stores, until report and decision define the final lease amount. The set up provision of difference between the amount originally paid by the stores and that defined provisionally in these lawsuits. In other lawsuits, the Company recorded a provision for the difference between the amount paid as provisional rental and that one pleaded by adversary party, based on technical assistant’s report of the adversary party. At December 31, 2011, the accrual amount for these lawsuits is R$21,853 (R$33,349 in December 31, 2010), for which there are no escrow deposits;
· The subsidiary Globex is party in lawsuits involving the consumer relations rights (civil claims and assessments from PROCON) and few lawsuits involving contracts terminated with trade payables, and the amount referred to in said lawsuits totals R$50,017 at December 31, 2011 (R$35,084 in December 31, 2010); and
· Civil provisions were recorded in Globex subsidiary referring to contingent liabilities recognized upon business combination amounting to R$6,553 (R$10,745 in December 31, 2010).
Total civil actions and other at December 31, 2011 is R$123,092 (R$129,383 in December 31, 2010).
f) Other non-accrued contingent liabilities
The Company has other litigations which have been analyzed by the legal counsels and deemed as possible but not probable; therefore, they have not been accrued, amounting to R$4,776,416 at December 31, 2011 (R$2,994,455 at December 31, 2010), and are mainly related to:
Page 140 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
23. Provision for contingencies – Continued
f) Other non-accrued contingent liabilities– Continued
· INSS (Social Security Tax) – The Company was served notice regarding the non-levy of payroll charges on benefits granted to its employees, and the loss, considered possible, corresponds to R$252,599 at December 31, 2011 (R$237,690 in December 31, 2010). The proceedings are under administrative and court discussion;
· IRPJ, IRRF and CSLL – The Company has several assessment notices regarding offsetting proceedings, rules on the deductibility of provisions and payment discrepancies and overpayments; fine due to failure to comply with ancillary obligation, amongst other less significant taxes. These proceedings await decision in the administrative and court level. The amount of which corresponds to R$377,317 at December 31, 2011 (R$255,393 in December 31, 2010);
· COFINS, PIS and CPMF – The Company has been called into question in motion for offsetting, collection of taxes on soybean export operations, tax payment discrepancies and overpayments; fine due to failure to comply with ancillary obligation, among other less significant taxes. These proceedings await decision in the administrative and court level. The amount involved in these assessments is R$861,096 at December 31, 2011 (R$722,322 in December 31, 2010);
· ICMS – The Company was served notice by the state tax authorities regarding: (i) the appropriation of electricity credits; (ii) acquisitions from trade payables considered to be incapable according to the state treasury’s records; (iii) refund of tax replacement without due compliance of ancillary obligations brought by CAT Ordinance 17 of the State of São Paulo; (iv) resulting from the sale of extended warranty, (v) goods purchased from trade payables who enjoy the tax benefits in states where they are located, (vi) difference in tax classification, (vii) among others, not relevant. The total amount of these assessments is R$2,516,572 at December 31, 2011 (R$1,488,728 in December 31,2010), which await a final decision in the administrative and court levels. The difference in value is due to proceedings and reclassification of probability and updates;
· ISS, Municipal Real Estate Tax (“IPTU”), Property Transfer Tax (“ITBI”) and other – These are related to assessments on third parties retention, IPTU payment discrepancies, fines due to failure to comply with ancillary obligations and sundry taxes, the amount of which is R$354,578 at December 31, 2011 (R$140,046 in December 31, 2010) and await administrative and court decisions;
· Other litigations – They are related to administrative lawsuits, shares estate where pleads the renewal of leases and setting rents according to the values prevailing in the market and the shares under the civil court scope, special civil court, Consumer Protection Agency (“PROCON”) (in many states), Weight and Measure Institute (“IPEM”), National Institute of Metrology, Standardization and Industrial Quality (“INMETRO”) and National Health Surveillance Agency (“ANVISA”), amounting to R$414,254 (R$150,276 in December 31, 2010);
Page 141 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
23. Provision for contingencies – Continued
f) Other non-accrued contingent liabilities - Continued
· The Company has also to labor with estimated risk of loss as possible the amount of R$144,550 (R$ 92,730 in December 31,2010)
Occasional adverse changes in the expectation of risk of the referred lawsuits may require that additional provision for litigations be set up. The aforementioned lawsuits were not included in REFIS (Tax Recovery Program).
g) Escrow Deposits
The Company is challenging the payment of certain taxes, contributions and labor-related obligations and has made court escrow deposits (restricted deposits) of corresponding amounts pending final court decisions, in addition to collateral deposits related to provisions for lawsuits.
The Company registered in its assets amounts related to escrow deposits not linked to the litigations recorded in liabilities, on December 31, 2011 the amount of escrow deposits was R$ 737,688 (R$ 645,920 in December 31,2010).
h) Guarantees
Lawsuits |
|
Real Properties |
|
Equipment |
|
Letter of Guarantee |
|
Total |
|
|
|
|
|
|
|
|
|
Tax |
|
835,857 |
|
1,814 |
|
1,354,693 |
|
2,192,364 |
Labor |
|
6,156 |
|
3,130 |
|
68,751 |
|
78,037 |
Civil and other |
|
11,201 |
|
2,197 |
|
38,724 |
|
52,122 |
Total |
|
853,214 |
|
7,141 |
|
1,462,168 |
|
2,322,523 |
i) Tax audit
According to current tax laws, municipal, federal, state taxes and social security contributions are subject to auditing in periods varying between 5 and 30 years.
Page 142 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
24. Leasing transactions
a) Operating Lease
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
|
|
12.31.2011 |
|
|
12.31.2010 |
12.31.2010 | |||
Gross liability from operating lease Minimum rental payment |
|
|
|
|
|
Up to 1 year |
299,462 |
372,817 |
|
940,567 |
762,313 |
1 - 5 years |
786,833 |
1,061,168 |
|
2,444,897 |
2,172,858 |
More than 5 years |
1,331,426 |
1,570,758 |
|
3,972,034 |
4,003,939 |
|
2,417,721 |
3,004,743 |
|
7,357,498 |
6,939,110 |
The non-cancellable minimum operating lease payments refers to the period of contract in normal course of operation, this obligation is shown in the chart above, as required by CPC 06 (IAS 17).
All contracts have penalty clauses in the event of breach to contract, ranging from one to six months of rent. If the Company had terminated these contracts at December 31, 2011, the fine would be R$943,275 (R$656,060 in December 31, 2010).
(i) Contingent payments
The Management considers additional rental payments as contingent payments, which vary between 0.5% and 2.5% of sales.
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Contingent payments as expense in the year |
245,486 |
229,275 |
|
474,656 |
433,340 |
(ii) Clauses with renewal or adjustment option
The terms of the agreements for the year ended at December 31, 2011 vary between 5 and 25 years and the agreements may be renewed according to the rental law. The agreements have periodic adjustment clauses according to inflation indexes.
Page 143 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
24. Leasing transactions - Continued
b) Financial lease
Financial lease agreements amounted to R$396,350 at December 31, 2011 (R$292,895 in 2010), according to the chart below:
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Finance leasing liability –minimum rental payments |
|
|
|
|
|
Up to 1 year |
55,800 |
20,789 |
|
81,643 |
64,467 |
1 - 5 years |
118,217 |
36,268 |
|
152,944 |
63,262 |
More than 5 years |
34,127 |
29,861 |
|
41,844 |
37,982 |
Actual value of financial lease agreements |
208,144 |
86,918 |
|
276,431 |
165,711 |
|
|
|
|
|
|
Future borrowing charges |
102,522 |
115,458 |
|
119,919 |
127,184 |
Gross amount of financial lease agreements |
310,666 |
202,376 |
|
396,350 |
292,895 |
|
Parent Company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Contingent payments as expense in the year |
2,918 |
2,529 |
|
2,918 |
3,950 |
The term of the agreements in the year ended at December 31, 2011 vary between 5 and 25 years and the agreements may be renewed according to the rental Law 12,122 of 2010.
|
|
Parent Company |
|
Consolidated | ||
|
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
|
Minimum rentals |
|
299,462 |
298,118 |
|
470,719 |
395,309 |
Contingent rentals |
|
36,353 |
15,059 |
|
646,664 |
222,030 |
Sublease rentals |
|
(81,186) |
(97,418) |
|
(110,806) |
(122,797) |
|
254,629 |
215,759 |
|
1,006,577 |
494,542 |
At October 3, 2005, the Company sold 60 properties (28 Extra hypermarkets and 32 Pão de Açúcar supermarkets), the net carrying amount of which was R$1,017,575 to the Península Fund (controlled by Diniz Family). The Company received R$1,029,000. The sold properties were leased back to the Company for a 25-year period, and may be renewed for two further consecutive periods of 10 years each. As a result of this sale, the Company paid R$25,517, at the inception date of the store lease agreement, as an initial fee for entering into a long term contract. The initial fee was recorded in deferred charges and is being amortized through the lease agreement of the related stores.
Page 144 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
24. Leasing transactions - Continued
b) Financial lease - Continued
Pursuant to the agreement of this transaction, the Company and Casino Group received a “golden share”, which provided to both veto rights that ensure the properties will be used in the manner the parties intend for the term of the lease agreement.
The Company is permitted to rescind the lease agreement, paying a penalty of 10% of the remaining rents limited to 12 months.
25. Prepaid Revenue
The direct and indirect subsidiaries Globex and NCB, respectively received in advance values of trading partners on exclusivity in the intermediation services or extended warranties and additional subsidiary Barcelona received in advance values for the rental of rack and light panel (Back Lights) for exhibition of products from their suppliers.
|
Consolidated | |
|
12.31.2011 |
12.31.2010 |
|
|
|
Additional or extended warranties |
446,747 |
245,716 |
Finasa agreement |
1,714 |
- |
Correspondent banking |
- |
4,771 |
Barter contract |
2,382 |
- |
Back Lights |
12,478 |
- |
|
463,321 |
250,487 |
|
|
|
Current |
81,915 |
63,021 |
Noncurrent |
381,406 |
187,466 |
|
463,321 |
250,487 |
Management estimates that the value classified as noncurrent will be recognized in the result in the following proportions:
|
Consolidated |
|
12.31.2011 |
2013 |
60,438 |
2014 |
63,188 |
2015 |
68,244 |
2016 |
73,703 |
2017 |
79,599 |
2018 |
36,234 |
|
381,406 |
Page 145 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
26. Shareholders’ Equity
a) Capital stock
The subscribed and paid-up capital is represented by 260,239 at December 31, 2011 (257,774 in December 31, 2010) in thousands of registered shares with no par value, of which 99,680 in thousands of common shares at December 31, 2011 and 2010, and 160,559 in thousands of preferred shares at December 31, 2011 (158,094 in December 31, 2010).
The Company is authorized to increase its capital stock up to the limit of 400,000 (in thousands of shares), regardless of the amendment to the Company’s Bylaws, by resolution of the Board of Directors, which will establish the issue conditions.
At the Board of Directors Meeting held at May 5, 2011, the capital was increased by R$11,797 by means of the issue of 831,884 preferred shares.
At the Board of Directors Meeting held at July 28, 2011, the capital was increased by R$10,925 by means of the issue of 258,792 preferred shares.
At the Board of Directors Meeting held at November 03, 2011, the capital was increased by R$249 by means of the issue of 20,100 preferred shares.
b) Share rights
Preferred shares (“PNA”) are non-voting and entitle the following rights and advantages to its holders: (i) priority in the reimbursement of capital should the Company be liquidated; (ii) priority in the receipt of a non-cumulative annual minimum dividend of R$0.08 per share; (iii) right to receive a dividend 10% greater than the dividend attributed to common shares, including the preferred dividend paid pursuant to item (ii) above for the purposes of calculating the respective amount.
c) Capital reserve – special goodwill reserve
At the Special Shareholders’ Meeting held at March 31, 2011, the shareholders approved the capital increase in the amount of R$105,675 through the capitalization of special goodwill reserve. Out of this total, R$21,135 will be capitalized without the issue of new shares, to the benefit of all shareholders, and R$84,540 will be capitalized to the benefit of the Company’s controlling shareholder, Wilkes Participações S.A., pursuant to Article 7 of CVM Rule 319/99, by means of issue of 1,354 thousands new preferred shares.
This reserve was generated by the corporate restructuring and represents the future tax benefit through the amortization of incorporated goodwill. The special goodwill reserve corresponding to the benefit already received shall be capitalized at the end of each year to the benefit of controlling shareholders, with the issue of new shares.
Page 146 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
26. Shareholders’ Equity – Continued
c) Capital reserve – special goodwill reserve – Continued
The corporate restructuring mentioned above occurred in 2006 and consisted of merging the former holding company, resulting in deferred income tax assets savings of R$103,398. The effect of this operation was deferred tax assets and a special goodwill reserve of R$ 238,930 at December 31, 2011 (R$344,606 in December 31, 2010), which shall be converted into shares and delivered to shareholders according to the deferred tax benefit.
The capital increase is subject to the preemptive right of non-controlling shareholders, according to each one's interest by type and class of share at the time of issue and the amounts paid by non-controlling shareholders will be directly delivered to the controlling shareholder.
d) Recognized granted options
The “options granted” account recognizes the effects of the Company’s executives share-based payment under CPC 10 (IFRS 2).
e) Revenue reserve
(i) Legal reserve: is formed based on appropriations from retained earnings of 5% of net income of each year, limited to 20% of the capital.
(ii) Expansion reserve: is formed based on appropriations of the amount determined by shareholders to reserve funds to finance additional capital investments and working and current capital through the appropriation of up to 100% of the net income remaining after the appropriations determined by law and supported by capital budget, approved at meeting.
At the Annual and Special Shareholders’ Meeting held at March 31, 2011, the shareholders approved the Management proposal referring to the capital stock increase, in the amount of R$421,500, without issuing new shares, by capitalizing the Expansion Reserve and the Profit Retention Reserve based on the Capital Budget, both of them creased at the Annual General Meeting held at April 29, 2010.
f) Stock option plan for preferred shares
(i) Original stock option plan
The Company granted stock option plans for the purchase of preferred shares to the Management. Shares issued due to the exercise of stock option plans will grant its holders the same rights of existing PN shares. The Stock Option Plans are managed by an internal committee designated by the Board of Directors.
Page 147 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
26. Shareholders’ Equity - Continued
f) Stock option plan for preferred shares - Continued
The granting price for each share is, at least, 60% of the weighted average price of the preferred shares traded in the week the option is granted.
The number of shares may vary for each beneficiary or series. The vesting right to exercise the option may occur as follows and according to the following terms: (i) 50% in the last month of third year subsequent to the granting date (1st tranche) and ii) until 50% in the last month of fifth year subsequent to the granting date (2nd tranche), and the remaining portion of the second tranche subject to restraint on alienation until the beneficiary’s retirement, as per formula defined in the regulation.
Shares subject to restraint on alienation (Q), upon the options exercise are calculated using the following formula:
Where:
Q = Number of shares to be encumbered by restraint on alienation.
Q1 = 50% of the Company total shares on the granting date.
Pm = Company share market price on the exercise date.
Pe = Share original exercise price, determined on the granting date, observing the terms of the Plan.
The option price is updated by reference to the General Market Price Index – IGP-M variation to the date of its actual exercise, less dividends attributed for the year.
There are no options under the original Stock Option Plan, approved by Ordinary and Extraordinary General Meeting held on April 28, 1997, since July 28, 2011, which corresponded to the exercise deadline of the last series of options as the Board of Directors Meeting of the same date.
(ii) New stock option plan for preferred shares
Pursuant to the resolutions at the Special Shareholders’ Meeting, held at December 20, 2006, the amendment to the Company’s Stock Option Plan was approved, and originally approved by the Special Shareholders’ Meeting held at April 28, 1997.
As of 2007, the granting of stock options to the Management and employees will take place as follows:
Shares will be classified as follows: Silver and Gold, and the quantity of Gold-type shares may be decreased and/or increased (reducer or accelerator), at the discretion of the Plan management committee, in the course of 35 months following the granting date.
Page 148 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
26. Shareholders’ Equity – Continued
f) Stock option plan for preferred shares - Continued
(ii) New stock option plan for preferred shares - Continued
The price for the Silver-type share will correspond to the average of trading closing price of the Company preferred shares occurred over the last 20 trading sessions of BOVESPA, prior to the date on which the Committee resolves on the granting of option, with a 20% discount. The price for the Gold-type share will correspond to R$0.01 and the granting of these options are additional to the Silver options, and the granting or the exercise of Gold options is not possible separately. In both cases, the prices will not be restated.
The Silver and Gold options shall be effective as of the date of the respective agreement. The number of shares resulting from the Silver option is fixed (established in the agreement). The number of shares resulting from the Gold option is variable, establishing on the granting date a number of shares that may be increased or decreased, according to the Return on Invested Capital (“ROIC”) verified at the end of the 36th month as of the granting date.
The previous plan series are still effective until the respective maturity dates.
At the Board of Directors Meeting held at May 7, 2010, the increase of the global limit of shares allocated to the Company's General Stock Option Plan was approved, from 10,118 thousand class A preferred shares to 11,618 thousand shares, an increase of 1,500 thousand new preferred shares.
Information on the stock option plans is summarized below:
|
|
|
|
|
|
|
Price |
|
Lot of shares | |||||
Series granted |
Date granted |
|
1st date of exercise |
|
2nd date of exercise and expiration |
|
On the date granted |
End of the year |
|
Number of shares granted |
Exercised |
Not exercised by dismissal |
Expired |
Total in effect |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
| |||
Series IX |
5/15/2005 |
|
5/15/2008 |
|
5/15/2010 |
|
26.00 |
30.52 |
|
989 |
(435) |
(554) |
- |
- |
Series X |
6/7/2006 |
|
6/7/2009 |
|
6/7/2011 |
|
33.00 |
42.43 |
|
901 |
(229) |
(402) |
- |
270 |
Series A1 - Gold |
4/13/2007 |
|
4/30/2010 |
|
4/29/2011 |
|
0.01 |
0.01 |
|
326 |
(279) |
(6) |
- |
41 |
Series A1 - Silver |
4/13/2007 |
|
4/30/2010 |
|
4/29/2011 |
|
24.63 |
24.63 |
|
1,122 |
(900) |
(107) |
- |
115 |
Series A2 - Gold |
3/3/2008 |
|
3/31/2011 |
|
3/30/2012 |
|
0.01 |
0.01 |
|
848 |
(567) |
(6) |
- |
275 |
Series A2 - Silver |
3/3/2008 |
|
3/31/2011 |
|
3/30/2012 |
|
26.93 |
26.93 |
|
950 |
(647) |
(6) |
- |
297 |
Series A3 - Gold |
5/13/2009 |
|
5/31/2012 |
|
5/31/2013 |
|
0.01 |
0.01 |
|
668 |
(178) |
- |
- |
490 |
Series A3 - Silver |
5/13/2009 |
|
5/31/2012 |
|
5/31/2013 |
|
27.47 |
27.47 |
|
693 |
(198) |
- |
- |
495 |
Series A4 - Gold |
5/24/2010 |
|
5/31/2013 |
|
5/31/2014 |
|
0.01 |
0.01 |
|
514 |
(91) |
- |
- |
423 |
Series A4 - Silver |
5/24/2010 |
|
5/31/2013 |
|
5/31/2014 |
|
46.49 |
46.49 |
|
182 |
(76) |
- |
- |
106 |
|
|
|
|
|
|
|
|
|
|
7,193 |
(3,600) |
(1,081) |
- |
2,512 |
Page 149 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
26. Shareholders’ Equity – Continued
f) Stock option plan for preferred shares - Continued
(ii) New stock option plan for preferred shares - Continued
|
|
|
|
|
|
|
Price |
|
Lot of shares |
| |||||||
Series granted |
Date granted |
|
1st date of exercise |
|
2nd date of exercise and expiration |
|
On the date granted |
End of the year |
|
Number of shares granted |
Exercised |
Not exercised by dismissal |
Expired |
Total in effect | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Balance at December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
| ||||||
Series X |
7/7/2006 |
|
7/7/2009 |
|
7/7/2011 |
|
33.00 |
43.15 |
|
901 |
(478) |
(412) |
(11) |
- | |||
Series A1 - Gold |
4/13/2007 |
|
4/30/2010 |
|
4/29/2011 |
|
0.01 |
0.01 |
|
326 |
(320) |
(6) |
- |
- | |||
Series A1 - Silver |
4/13/2007 |
|
4/30/2010 |
|
4/29/2011 |
|
24.63 |
24.63 |
|
1,122 |
(1,000) |
(108) |
(14) |
- | |||
Series A2 - Gold |
3/3/2008 |
|
3/31/2011 |
|
3/30/2012 |
|
0.01 |
0.01 |
|
848 |
(835) |
(6) |
- |
7 | |||
Series A2 - Silver |
3/3/2008 |
|
3/31/2011 |
|
3/30/2012 |
|
26.93 |
26.93 |
|
950 |
(937) |
(7) |
- |
6 | |||
Series A3 - Gold |
5/13/2009 |
|
5/31/2012 |
|
5/31/2013 |
|
0.01 |
0.01 |
|
668 |
(212) |
- |
- |
456 | |||
Series A3 - Silver |
5/13/2009 |
|
5/31/2012 |
|
5/31/2013 |
|
27.47 |
27.47 |
|
693 |
(237) |
- |
- |
456 | |||
Series A4 - Gold |
5/24/2010 |
|
5/31/2013 |
|
5/31/2014 |
|
0.01 |
0.01 |
|
514 |
(162) |
- |
- |
352 | |||
Series A4 - Silver |
5/24/2010 |
|
5/31/2013 |
|
5/31/2014 |
|
46.49 |
46.49 |
|
182 |
(94) |
- |
- |
88 | |||
Series A5 - Gold |
5/31/2011 |
|
5/31/2014 |
|
5/31/2015 |
|
0.01 |
0,01 |
|
299 |
- |
- |
- |
299 | |||
Series A5 - Silver |
5/31/2011 |
|
5/31/2014 |
|
5/31/2015 |
|
54.69 |
54.69 |
|
299 |
- |
- |
- |
299 | |||
|
|
|
|
|
|
|
|
|
|
6,802 |
(4,275) |
(539) |
(25) |
1,963 | |||
According to the attributions provided for in the Stock Option Plan rules, the Management Committee of the Plan at April 29, 2010 approved the accelerator at 1.5%, referring to A1 Series.
At March 30, 2011, the Committee approved that no reduction occurred and or acceleration referring to Series A2.
At December 31, 2011, the Company preferred share price at BM&FBovespa was R$67.00 per share.
At December 31, 2011 there were 232,586 treasury preferred shares which may be used as spread for the options granted in the plan.
(iii) Consolidated information on the stock option plans – GPA
The chart below show the maximum percentage of interest dilution to which current shareholders will eventually be subject to in the event of exercise up to 2011 of all options granted:
Page 150 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
26. Shareholders’ Equity – Continued
f) Stock option plan for preferred shares - Continued
(iii) Consolidated information on the stock option plans – GPA- Continued
|
12.31.2011 |
|
12.31.2010 |
Number of shares |
260,239 |
|
257,774 |
Balance of granted series in effect |
1,963 |
|
2,512 |
Maximum percentage of dilution |
0.75% |
|
0.97% |
The fair value of each option granted is estimated on the granting date, by using the options pricing model “Black&Scholes” taking into account the following assumptions: (a) expectation of dividends of 1.09% (0.72% - 2010), (b) expectation of volatility of nearly 25.14% (40.47% - 2010) and (c) the risk-free weighted average interest rate of 12.43% (9.66% - 2010). The expectation of average remaining of the series outstanding at December 31,2011 was 1.77 year (in 2010 was 1.40 year). The weighted average fair value of options granted during 2011 was R$ 44.96 (in 2010 was R$ 46.98).
|
Shares |
Weighted average of exercise price |
Weighted average remaining contractual term |
Intrinsic Value added |
12.31.2010 |
|
|
|
|
Outstanding at the beginning of the year |
3,664 |
18.08 |
1.26 |
169,035 |
Granted during the year |
696 |
12.17 |
|
|
Cancelled during the year |
(38) |
36.14 |
|
|
Exercised during the year |
(1,810) |
19.40 |
|
|
Expired during the year |
- |
30.52 |
|
|
Outstanding at the ended of the year |
2,512 |
14.31 |
1.40 |
133,214 |
Acquired or to be acquired |
2,512 |
14.31 |
1.40 |
133,214 |
Exercisable at December 31, 2010 |
1,174 |
20.56 |
1.24 |
57,222 |
|
|
|
|
|
12.31.2011 |
|
|
|
|
Granted during the year |
598 |
27.36 |
|
|
Cancelled during the year |
(11) |
42.32 |
|
|
Exercised during the year |
(1,111) |
20.68 |
|
|
Expired during the year |
(25) |
32.64 |
|
|
Outstanding at the ended of the year |
1,963 |
16.90 |
1.77 |
98,371 |
Acquired or to be acquired |
1,963 |
16.90 |
1.77 |
98,371 |
Exercisable at December 31, 2010 |
1,221 |
14.88 |
1.02 |
63,653 |
Technical Pronouncement CPC 10 (IFRS 2)– Share-based Payment determines that the effects of share-based payment transactions are recorded in income and in the Company’s balance sheet. The amounts recorded as income of Parent Company and Consolidated at December 31, 2011 were R$26,870 (R$27,278 in December 31, 2010).
Page 151 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
26. Shareholders’ Equity – Continued
g) Dividends
The meeting of Board of Directors held on May 12, 2011 the payment of interim dividends for the first quarter of 2011 was approved in the amount of R$22,485, being R$0.09 per preferred share and R$0.08 per common stock, previously approved at the Board of Directors Meeting at February 23, 2011, according to Company’s dividend policy. The payment of dividend was held on May 27, 2011. On May 20, 2011, the shares though of as negotiated "ex-rights" to the dividends payment date.
The meeting of Board of Directors held on July 25, 2011 the payment of interim dividends for the second quarter of 2011 was approved in the amount of R$22,560, R$0.09 per preferred share and R$0.08 per common stock, previously approved at the Board of Directors Meeting at February 23, 2011, according to Company’s dividend policy. The payment of dividend was held on August 10, 2011. On August 02, 2011, the shares though of as negotiated "ex-rights" to the dividends payment date.
The meeting of Board of Directors held on November 03, 2011 the payment of interim dividends for the third quarter of 2011 was approved in the amount of R$22,583, R$0.09 per preferred share and R$0.08 per common stock, previously approved at the Board of Directors Meeting at February 23, 2011, according to Company’s dividend policy. The payment of dividend was held on November 28, 2011. On November 16, 2011, the shares though of as negotiated "ex-rights" to the dividends payment date.
The Management proposed the dividends to be paid calculated as follows, considering the dividends prepaid to its shareholders in the amount R$67,628 in 2011. The dividend payable at December 31, 2011 is R$ 102,949 (R$ 114,654 in December 31, 2010), which corresponds to a remuneration of R$ 0.372950601 for common shares and R$ 0.41024566126 for preferred A shares.
|
Dividends proposed | ||
|
2011 |
|
2010 |
Net income for the years |
718,219 |
|
722,422 |
Legal reserve |
(35,911) |
|
(36,122) |
Calculation basis of dividends |
682,308 |
|
686,300 |
Mandatory minimum dividends – 25% |
170,577 |
|
171,575 |
(R$ 0.617945 per common share) |
61,596 |
|
- |
(R$ 0.679740 per preferred A share) |
108,980 |
|
- |
(R$ 0.627728 per common share) |
- |
|
62,572 |
(R$ 0.690501 per preferred A share) |
- |
|
109,003 |
Page 152 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
27. General and administrative selling expenses
|
Parent company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
Selling expenses |
|
|
|
|
|
Personnel expenses |
(1.310.146) |
(1.159.760) |
|
(3.564.889) |
(2.184.284) |
Commercial expenses |
(364.237) |
(323.090) |
|
(535.285) |
(471.745) |
Functional expenses |
(747.165) |
(671.870) |
|
(1.123.910) |
(1.023.960) |
Outsourced services |
(64.914) |
(96.394) |
|
(2.319.582) |
(1.000.168) |
Other expenses |
(56.831) |
(123.935) |
|
(392.981) |
(186.132) |
|
(2.543.293) |
(2.375.049) |
|
(7.936.647) |
(4.866.289) |
|
|
|
|
|
|
General and administrative expenses |
|
|
|
|
|
Personnel expenses |
(316.301) |
(327.559) |
|
(973.403) |
(557.250) |
Outsourced services |
(237.951) |
(191.500) |
|
(673.327) |
(341.807) |
Other expenses |
(42.109) |
(15.380) |
|
(36.367) |
(51.902) |
|
(596.361) |
(534.439) |
|
(1.683.097) |
(950.959) |
28. Other operating expenses, net
|
Parent company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Gain on bargain purchase arising from business combination |
- |
351,718 |
|
- |
351,718 |
Provision for contingencies - net of gains from the fine and interest amnesty – Law 11,941/09 |
- |
(43,115) |
|
- |
(43,115) |
Provision for lawsuits |
- |
(272,574) |
|
- |
(272,574) |
Escrow Deposits write-offs |
- |
(19,910) |
|
- |
(23,116) |
Business combination expenses |
- |
(23,601) |
|
- |
(24,064) |
Tax installment payment (i) |
(36,716) |
(19,257) |
|
(27,951) |
(77,263) |
Indemnifiable liabilities (ii) |
(168,230) |
(55,490) |
|
(89,162) |
29,649 |
Restructuring |
(14,478) |
(13,657) |
|
(83,393) |
(8,039) |
Result from permanent assets write-off |
(14,255) |
(27,962) |
|
(48,820) |
(73,517) |
Other |
(511) |
(25,817) |
|
(9,367) |
12,454 |
|
(234,190) |
(149,665) |
|
(258,693) |
(127,867) |
(i) Mainly composed by the review of 2009 tax payment installments - Refis, according to Law 11,941/09.
(ii) Recording of Indemnifiable liability referring to the “First Amendment to the Partnership Agreement” between Globex, CBD and Casas Bahia, by CBD ensuring the right of indemnification to Globex of certain recognized contingencies to be due by Globex as of June 30, 2010.
Page 153 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
29. Financial result
|
Parent company |
|
Consolidated | ||
|
12.31.2011 |
12.31.2010 |
|
12.31.2011 |
12.31.2010 |
|
|
|
|
|
|
Financial Expenses |
|
|
|
|
|
Financial Charges-BNDES |
(41,898) |
(15,539) |
|
(43,309) |
(19,243) |
Financial Charges-Debentures |
(225,427) |
(156,400) |
|
(225,427) |
(156,400) |
Interest on loan |
(135,227) |
(77,066) |
|
(423,493) |
(106,708) |
Swap operations |
(61,664) |
(31,078) |
|
(98,534) |
(71,341) |
Mark-to-market of financial instruments |
2,761 |
(14,030) |
|
(10,150) |
(3,082) |
Capitalized interest |
21,461 |
11,720 |
|
27,076 |
9,580 |
Receivables securitization |
(105,046) |
(95,818) |
|
(280,154) |
(113,807) |
Credit card prepayment |
(18,448) |
(4,962) |
|
(419,798) |
(352,574) |
Financial charges on contingencies and taxes |
(173,853) |
(141,207) |
|
(257,160) |
(211,439) |
Interest on financial leasing |
(14,081) |
(7,390) |
|
(14,831) |
(14,225) |
Tax on financial transactions and bank services |
(28,394) |
(17,736) |
|
(99,859) |
(49,818) |
Present value adjustment |
- |
(820) |
|
(26,512) |
(820) |
Other financial expenses |
(11,659) |
(17,969) |
|
(53,807) |
(64,822) |
Total financial expenses |
(791,475) |
(568,295) |
|
(1,925,958) |
(1,154,699) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial revenues |
|
|
|
|
|
Interest on cash and cash equivalents |
178,105 |
112,145 |
|
343,088 |
144,326 |
Subordinated quotas-PAFIDC |
6,663 |
11,484 |
|
27,029 |
12,828 |
Financial discounts obtained |
43,366 |
42,874 |
|
114,802 |
57,344 |
Financial charges on taxes and judicial deposits |
23,772 |
28,699 |
|
76,691 |
90,435 |
Interest on installment sales |
5,254 |
6,076 |
|
7,330 |
7,863 |
Interest on loan |
46,538 |
58,102 |
|
- |
- |
Present value adjustment |
952 |
(4,104) |
|
1,607 |
(4,830) |
Other financial revenues |
13,890 |
2,604 |
|
22,703 |
23,732 |
Total financial income |
318,540 |
257,880 |
|
593,250 |
331,698 |
|
|
|
|
|
|
Financial result |
(472,935) |
(310,415) |
|
(1,332,708) |
(823,001) |
Page 154 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
30. Earnings per share
Basic earnings per share are calculated based on the weighted average number of shares outstanding during the period, excluding shares issued in payment of dividends and treasury shares.
Equity instruments that will or may be settled in Company’s shares are included in the calculation only when their settlement has a dilutive impact on earnings per share.
In Brazil, preferred and common shares confer different voting rights and settlement.
The Company computes earnings per share by dividing the net income pertaining to each class of share by the weighted average of the respective class of shares outstanding during the period.
The Company granted a share-based compensation plan to its employees (See Note 26), whose dilutive effects are reflected in diluted earnings per share by applying the "treasury stock" method.
When the stock option exercise price is greater than the average market price of the preferred shares, diluted earnings per share are not affected by the stock options.
As of 2003, preferred shares are entitled to a dividend 10% greater than that distributed to the common shares. As such earnings may be capitalized or otherwise appropriated, there can be no assurance that preferred shareholders will receive the 10% premium referred to above, unless earnings are fully distributed, and, accordingly, earnings per share have been calculated for preferred shares.
Under the treasury stock method, earnings per share are calculated as if options were exercised at the beginning of the period, or at time of issuance, if later, and as if the funds received were used to purchase the Company's own stock.
Page 155 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
30. Earnings per share - Continued
The table below presents the determination of net income available to common and preferred shareholders and weighted average common and preferred shares outstanding used to calculate basic and diluted earnings per share for each of the periods reported:
|
12.31.2011 |
|
12.31.2010 | ||||
|
Preferred |
Common |
Total |
|
Preferred |
Common |
Total |
Basic numerator |
|
|
|
|
|
|
|
Dividends proposed |
109,037 |
61,540 |
170,577 |
|
109,003 |
62,572 |
171,575 |
Basic earnings allocated and not distributed |
349,447 |
198,195 |
547,642 |
|
283,283 |
163,640 |
446,923 |
Net income allocated available for common and preferred shareholders |
458,484 |
259,735 |
718,219 |
|
392,286 |
226,212 |
618,498 |
|
|
|
|
|
|
|
|
Basic denominator (thousands of shares) |
|
|
|
|
|
|
|
Weighted average of shares |
159,775 |
99,680 |
259,455 |
|
156,873 |
99,680 |
256,553 |
|
|
|
|
|
|
|
|
Basic earnings per thousands of shares (R$) |
2.87 |
2.61 |
|
|
2.50 |
2.27 |
|
|
|
|
|
|
|
|
|
Diluted numerator |
|
|
|
|
|
|
|
Dividends proposed |
109,037 |
61,540 |
170,577 |
|
109,003 |
62,572 |
171,575 |
Net income allocated and not distributed |
349,447 |
198,195 |
547,642 |
|
283,283 |
163,640 |
446,923 |
Net income allocated available for common and preferred shareholders |
458,484 |
259,735 |
718,219 |
|
392,286 |
226,212 |
618,498 |
|
|
|
|
|
|
|
|
Diluted denominator |
|
|
|
|
|
|
|
Weighted average of shares (thousands) |
159,775 |
99,680 |
259,455 |
|
156,873 |
99,680 |
256,553 |
Stock call option |
909 |
- |
909 |
|
1,616 |
- |
1,616 |
|
|
|
|
|
|
|
|
Diluted weighted average of shares (thousands) |
160,684 |
99,680 |
260,364 |
|
158,489 |
99,680 |
258,169 |
|
|
|
|
|
|
|
|
Diluted earnings per thousands of shares (R$) |
2.85 |
2.61 |
|
|
2.48 |
2.27 |
|
Page 156 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
31. Insurance coverage
Coverage at December 31, 2011 is considered sufficient by Management to meet possible losses and is summarized as follows:
|
|
|
|
Parent Company |
|
Consolidated |
Insured assets |
|
Covered risks |
|
Amount insured |
|
Amount insured |
Property, equipment and inventories |
|
Assigning profit |
|
6,462,100 |
|
15,203,123 |
Profit |
|
Loss of profits |
|
1,379,175 |
|
2,425,559 |
Cars and other |
|
Damages |
|
193,893 |
|
748,438 |
In addition, the Company maintains specific policies referring to civil liability and Directors & Officers liability amounting to R$173,750.
32. Private pension plan of defined contribution
In July 2007, the Company established a supplementary private pension plan of defined contribution on behalf of its employees to be managed by the financial institution Brasilprev Seguros e Previdência S.A. The Company pays monthly contributions on behalf of its employees. Contributions made by the Company referring to the year ended at December 31, 2011 amounted to R$2,791 (R$2,348 in December 31, 2010), employees contributions amounted to R$3,990 (R$3,462 in December 31, 2010). The plan had 881 participants at December 31, 2011 (840 in December 31, 2010).
33. Segment information
The Management divided the entities recently acquired into four segments, as follows.
· Retail – Includes the banners Pão de Açúcar, CompreBem, Extra, Sendas and explores the retail activity;
· Electro– Includes the banners Ponto Frio and Casas Bahia;
· Cash & Carry – Includes the banner ASSAI; and
· E-commerce includes the sites www.pontofrio.com.br, www.extra.com.br and www.casasbahia.com.br.
Page 157 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
33. Segment information - Continued
Management monitors the operating results of its business units separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on operating profit or loss and is measured consistently with operating profit or loss in the consolidated quarterly financial information. GPA financing (including financial costs and financial income) and income taxes are managed on a segment basis.
The Company is engaged in operations of retail stores located in 20 states and the Federal District of Brazil. Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker who has been identified as the chief executive officer.
The chief operating decision-maker allocates resources and assesses performance by reviewing results and other information related to four segments. These four segments are identified based on the decentralization of management of the businesses. These three segments include the Retail segment operating principally under the trade names “Pão de Açúcar”, “Comprebem”, “Extra”, “Extra Perto”, “Extra Fácil”, and “Sendas”, the Cash & Carry segment which includes the Barcelona and operates under the trade name “Assai”, and the Home Appliances segment which includes the Globex and Nova Casa Bahia that operate under the trade names “Ponto Frio” and “Casas Bahia”. Operating segments have not been aggregated to form the reportable segments.
In 2010, the Company identified the e-commerce segment separate from the home appliances segment due to different strategy and business management, which includes the sites pontofrio.com.br, extra.com.br and casasbahia.com.br.
The Company measures the results of segments using the accounting practices adopted in Brazil and IFRS, among other measures, each segment’s operating profit, which includes certain corporate overhead allocations. At times, the Company revises the measurement of each segment’s operating profit, including any corporate overhead allocations, as dictated by the information regularly reviewed by the chief operating decision-maker. When revisions are made, the results of operating for each segment affected by the revisions is restated for all periods presented to maintain comparability. Information for our segments is included in the following table:
Page 158 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
33. Segment information - Continued
|
Balance at 12.31.2011 | ||||||
Description |
Retail |
Cash and carry |
Electro |
E-commerce |
Total |
Removal |
Total |
Sales net revenue |
21,675,732 |
3,902,038 |
17,827,516 |
3,189,200 |
46,594,486 |
- |
46,594,486 |
Gross profit |
6,078,608 |
534,017 |
5,558,397 |
490,500 |
12,661,522 |
- |
12,661,522 |
Depreciation and amortization |
(515,662) |
(31,703) |
(125,765) |
(7,417) |
(680,547) |
- |
(680,547) |
Operating income |
1,193,017 |
75,204 |
662,621 |
171,696 |
2,102,538 |
- |
2,102,538 |
Equity Pickup |
18,918 |
- |
15,907 |
- |
34,825 |
- |
34,825 |
Financial expenses |
(925,401) |
(98,655) |
(816,192) |
(131,871) |
(1,972,119) |
46,161 |
(1,925,958) |
Financial income |
372,360 |
10,873 |
254,307 |
1,871 |
639,411 |
(46,161) |
593,250 |
Earnings before income tax and social contribution |
658,893 |
(12,577) |
116,643 |
41,696 |
804,655 |
- |
804,655 |
Income tax and social contribution |
(34,580) |
4,066 |
(39,623) |
(14,862) |
(84,999) |
- |
(84,999) |
Net Income (Loss) |
624,313 |
(8,511) |
77,022 |
26,832 |
719,656 |
- |
719,656 |
Current assets |
8,225,596 |
833,336 |
7,554,846 |
847,119 |
17,460,897 |
(184,505) |
17,276,392 |
Noncurrent assets |
12,994,362 |
581,258 |
3,152,688 |
120,278 |
16,848,586 |
(355,973) |
16,492,613 |
Current liabilities |
6,483,758 |
679,817 |
5,988,761 |
888,716 |
14,041,052 |
(539,850) |
13,501,202 |
Noncurrent liabilities |
7,536,680 |
515,388 |
2,121,200 |
738 |
10,174,006 |
(628) |
10,173,378 |
Shareholders’ Equity |
7,199,520 |
219,389 |
2,597,573 |
77,943 |
10,094,425 |
- |
10,094,425 |
Page 159 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
33. Segment information - Continued
|
Balance at 12.31.2010 | ||||||
Description |
Retail |
Cash and carry |
Electro |
E-commerce |
Total |
Removal |
Total |
Sales net revenue |
20,542,598 |
2,943,034 |
6,903,714 |
1,702,328 |
32,091,674 |
- |
32,091,674 |
Gross profit |
5,524,740 |
421,695 |
1,627,189 |
276,574 |
7,850,198 |
- |
7,850,198 |
Depreciation and amortization |
(354,937) |
(24,680) |
(64,346) |
(2,166) |
(446,129) |
- |
(446,129) |
Operating income |
1,106,222 |
62,618 |
212,744 |
77,371 |
1,458,955 |
- |
1,458,955 |
Equity Pickup |
21,700 |
- |
12,799 |
- |
34,499 |
- |
34,499 |
Financial expenses |
(659,978) |
(53,647) |
(376,149) |
(73,460) |
(1,163,234) |
8,535 |
(1,154,699) |
Financial income |
298,651 |
7,244 |
34,023 |
315 |
340,233 |
(8,535) |
331,698 |
Income tax and social contribution |
766,595 |
16,214 |
(116,583) |
4,226 |
670,452 |
- |
670,452 |
Financial income |
(123,118) |
(7,951) |
51,880 |
(5,333) |
(84,522) |
- |
(84,522) |
Net Income (Loss) |
643,476 |
8,264 |
(64,703) |
(1,107) |
585,930 |
- |
585,930 |
Current assets |
6,309,707 |
721,364 |
7,131,628 |
510,368 |
14,673,067 |
- |
14,673,067 |
Noncurrent assets |
12,720,825 |
712,728 |
2,090,405 |
72,282 |
15,596,240 |
(497,044) |
15,099,196 |
Current liabilities |
4,933,300 |
740,627 |
4,715,670 |
533,840 |
10,923,437 |
- |
10,923,437 |
Noncurrent liabilities |
7,346,136 |
512,849 |
1,986,126 |
167 |
9,845,278 |
(497,044) |
9,348,234 |
Shareholders’ Equity |
6,751,096 |
180,616 |
2,520,237 |
48,643 |
9,500,592 |
- |
9,500,592 |
Page 160 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
33. Segment information - Continued
· Eliminations are composed of intercompany’s balances;
· Mainly related to the classification of deferred income tax from current to non-current;
Entity general information
The Company operates primarily as a retailer of food, clothing, home appliances and other products. Total revenues are composed of the following types of products:
|
12.31.2011 |
12.31.2010 |
Food |
54.9% |
73.2% |
Non-food |
45.1% |
26.8% |
Total |
100.0% |
100.0% |
34. Subsequent Event
Issue of Debentures Globex
On January 27, 2012, the Board of Directors of the subsidiary Globex Utilities S.A. approved the 3rd issue of debentures in the amount of R$400,000, which will be subject to public distribution with restricted placement efforts by CVM Deliberation nº 476/2009.
The proceeds from the issuance will be used to increase working capital and extended the debt profile of the Subsidiary.
The characteristics and condition of the issuance of the debenture are:
Description |
|
3rd issue |
Issuer |
|
Globex Utilidades S.A. |
Guarantor |
|
Companhia Brasileira de Distribuição. |
Coordinator |
|
Banco Itaú BBA S.A. |
Title |
|
Debênture on a firm guarantee of placement in accordance with CVM Instruction nº 476, January 2009. |
Issue Amount |
|
R$ 400,000,000.00 (four hundred million reais) |
Allocation of Funds |
|
Extended profile of debt and working capital |
Species |
|
Unsecured. |
Guarantee |
|
Personal Guarantee |
Series |
|
Single |
Placement Regime |
|
Firm commitment to total volume of R$ 400,000,000.00 (four hundred million reais). |
Unit at Face Value |
|
R$ 10,000.00 (ten thousand reais) |
Data of issue |
|
To be determined (TBD) |
Term |
|
42 months. |
Amortization |
|
Amortization of the total amount at maturity at the end of 42 (forty-second) months (bullet). |
Remuneration |
|
Rate Variation Over DI of 252, calculated and published by CETIP S.A., plus a spread exponentially equivalent to 1.00% (one percent) per year. |
Payment of Remuneration |
|
Semester |
Renegotiation |
|
There won’t be. |
Page 161 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
SFS –– Standard Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Companhia Brasileira de Distribuição
Notes to the consolidated financial statements
December 31, 2011 and 2010
(In thousands of Reais, except when otherwise stated)
34. Subsequent Event -- Continued
Change of Corporate Name – Globex Utilidades S.A.
On February 15, 2012 the subsidiary Globex approved at Extraordinary General Meeting the change the corporate name of the company Globex Utilidades S.A. to Viavarejo S.A., with the consequent amendment of Article 1 of its bylaws.
Page 162 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Other Information Deemed as Relevant by the Company
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES, UP TO THE INDIVIDUAL LEVEL | ||||||
COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO (Publicly-held company) |
Shareholding at 12/31/2011 | |||||
Shareholder |
Common Shares |
Preferred Shares |
Total | |||
Number |
% |
Number |
% |
Number |
% | |
WILKES PARTICIPAÇÕES S.A. |
65,400,000 |
65.61% |
- |
0.00% |
65,400,000 |
25.13% |
SUDACO PARTICIPAÇÕES LTDA. |
28,619,178 |
28.71% |
3,091,566 |
1.93% |
31,710,744 |
12.19% |
ONYX 2006 PARTICIPAÇÕES LTDA. |
- |
0.00% |
20,635,313 |
12.85% |
20,635,313 |
7.93% |
CASINO GUICHARD PERRACJON RACHON * |
5,600,052 |
5.62% |
- |
0.00% |
5,600,052 |
2.15% |
SEGISOR * |
- |
0.00% |
5,091,754 |
3.17% |
5,091,754 |
1.96% |
STANHORE TRADING INTERNATIONAL S.A.* |
- |
0.00% |
7,398,417 |
4.61% |
7,398,417 |
2.84% |
RIO PLATE EMPREENDIMENTOS E PARTICIPAÇÕES LTDA. |
- |
0.00% |
4,076,494 |
2.54% |
4,076,494 |
1.57% |
PENÍNSULA PARTICIPAÇÕES LTDA. |
- |
0.00% |
2,622,182 |
1.63% |
2,622,182 |
1.01% |
PAIC PARTICIPAÇÕES LTDA. |
- |
0.00% |
652,140 |
0.41% |
652,140 |
0.25% |
BENGAL LLC * |
- |
0.00% |
1,550,000 |
0.97% |
1,550,000 |
0.60% |
OREGON LLC * |
- |
0.00% |
2,483,761 |
1.55% |
2,483,761 |
0.95% |
KING LLC*
|
- |
0.00% |
4,752,590 |
2.96% |
4,752,590 |
1,83% |
LOBO I LLC* |
- |
0.00% |
6,566,493 |
4,09% |
6,566,493 |
2.52% |
PINCHER LLC* |
- |
0.00% |
1,550,000 |
0,97% |
1,550,000 |
0.60% |
PARKER I LLC* |
- |
0.00% |
3,907,123 |
2,43% |
3,907,123 |
1.50% |
TREASURY SHARES |
- |
0.00% |
232,586 |
0.14% |
232,586 |
0.09% |
OTHER |
60,621 |
0.06% |
95,948,331 |
59.76% |
96,008,952 |
36.89% |
TOTAL |
99,679,851 |
100.00% |
160,558,750 |
100.00% |
260,238,601 |
100.00% |
(*) Foreign Company
CORPORATE’S CAPITAL STOCK DISTRIBUTION (COMPANY’S SHAREHOLDER), UP TO THE INDIVIDUAL LEVEL | ||||||
WILKES PARTICIPAÇÕES S.A |
Shareholding at 12/31/2011 | |||||
Shareholder/Quotaholder |
Common Shares |
Preferred Shares |
Total | |||
Number |
% |
Number |
% |
Number |
% | |
PENINSULA PARTICIPAÇÕES LTDA. |
20,375,000 |
50.00 |
- |
- |
20,375,000 |
27.00 |
SUDACO PARTICIPAÇÕES LTDA. |
20,375,000 |
50.00 |
34,723,824 |
100.00 |
55,098,824 |
73.00 |
TOTAL |
40,750,000 |
100.00 |
34,723,824 |
100.00 |
75,473,824 |
100.00 |
CORPORATE’S CAPITAL STOCK DISTRIBUTION (COMPANY’S SHAREHOLDER), UP TO THE INDIVIDUAL LEVEL | ||||
SUDACO PARTICIPAÇÕES S.A |
Shareholding at 12/31/2011 | |||
Shareholder/Quotaholder |
Quotas |
Total | ||
Number |
% |
Number |
% | |
PUMPIDO PARTICIPAÇÕES LTDA |
3,585,804,573 |
100.00 |
3,585,804,573 |
100.00 |
TOTAL |
3,585,804,573 |
100.00 |
3,585,804,573 |
100.00 |
CORPORATE’S CAPITAL STOCK DISTRIBUTION (COMPANY’S SHAREHOLDER), UP TO THE INDIVIDUAL LEVEL | ||||
ONYX 2006 PARTICIPAÇÕES LTDA. |
Shareholding at 12/31/2011 | |||
Shareholder/Quotaholder |
Quotas |
Total | ||
Number |
% |
Number |
% | |
RIO PLATE EMPREEND. E PARTIC. LTDA |
515,580,242 |
99.99 |
515,580,242 |
99.99 |
ABILIO DOS SANTOS DINIZ |
10,312 |
0.01 |
10,312 |
0.01 |
TOTAL |
515,590,554 |
100.00 |
515,590,554 |
100.00 |
CORPORATE’S CAPITAL STOCK DISTRIBUTION (COMPANY’S SHAREHOLDER), UP TO THE INDIVIDUAL LEVEL | ||||||
PENÍNSULA PARTICIPAÇÕES LTDA |
Shareholding at 12/31/2011 | |||||
Shareholder/Quotaholder |
Common Shares |
Preferred Shares |
Total | |||
Number |
% |
Number |
% |
Number |
% | |
ABILIO DOS SANTOS DINIZ |
29,889,429 |
11.26 |
3,000,000 |
42.86 |
32,889,429 |
12.07 |
JOÃO PAULO F.DOS SANTOS DINIZ |
39,260,447 |
14.79 |
1,000,000 |
14.29 |
40,260,447 |
14.78 |
ANA MARIA F.DOS SANTOS DINIZ D'ÁVILA |
39,260,447 |
14.79 |
1,000,000 |
14.29 |
40,260,447 |
14.78 |
PEDRO PAULO F.DOS SANTOS DINIZ |
39,260,447 |
14.79 |
1,000,000 |
14.29 |
40,260,447 |
14.78 |
ADRIANA F.DOS SANTOS DINIZ |
39,260,447 |
14.79 |
1,000,000 |
14.29 |
40,260,447 |
14.78 |
RAFAELA MARCHESI DINIZ |
39,260,447 |
14.79 |
- |
|
39,260,447 |
14.41 |
MIGUEL MARCHESI DINIZ |
39,260,447 |
14.79 |
- |
|
39,260,447 |
14.41 |
TOTAL |
265,452,111 |
100.00 |
7,000,000 |
100.00 |
272,452,111 |
100.00 |
Page 163 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Other Information Deemed as Relevant by the Company
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES, UP TO THE INDIVIDUAL LEVEL | |||||
|
PUMPIDO PARTICIPAÇÕES LTDA |
Shareholding at 12/31/2011 | |||
Shareholder/Quotaholder |
Quotas |
Total | |||
Number |
% |
Number |
% | ||
SEGISOR** |
|
3,633,544,694 |
100.00 |
3,633,544,694 |
100.00 |
TOTAL |
|
3,633,544,694 |
100.00 |
3,633,544,694 |
100.00 |
(**) Foreign Company
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES, UP TO THE INDIVIDUAL LEVEL | ||||
RIO PLATE EMPREENDIMENTOS E PARTICIPAÇÕES LTDA |
Shareholding at 12/31/2011 | |||
Shareholder/Quotaholder |
Quotas |
Total | ||
Number |
% |
Number |
% | |
PENÍNSULA PARTICIPAÇÕES LTDA |
566,610,599 |
100.00 |
566,610,599 |
100.00 |
ABILIO DOS SANTOS DINIZ |
1 |
0.00 |
1 |
- |
TOTAL |
566,610,600 |
100.00 |
566,610,600 |
100.00 |
SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES, UP TO THE INDIVIDUAL LEVEL | ||||
SEGISOR |
Shareholding at 12/31/2011 | |||
Shareholder/Quotaholder |
Quotas |
|
Total |
|
Number |
% |
Number |
% | |
CASINO GUICHARD PERRACHON (*) |
937,121,094 |
100.00 |
937,121,094 |
100.00 |
TOTAL |
937,121,094 |
100.00 |
937,121,094 |
100.00 |
CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES | ||||||
Shareholder |
Common Shares |
Preferred Shares |
Total | |||
Number |
% |
Number |
% |
Number |
% | |
Controlling Parties |
99,619,331 |
99.94% |
64,396,451 |
40.11% |
164,015,782 |
63.03% |
|
|
|
|
|
|
|
Management |
|
|
|
|
|
|
Board of Directors |
- |
0.00% |
4,388 |
0.00% |
4,388 |
0.00% |
Board of Executive Officers |
- |
0.00% |
528,732 |
0.33% |
528,732 |
0.20% |
|
|
|
|
|
|
|
Fiscal Council |
- |
0.00% |
- |
0.00% |
- |
0.00% |
|
|
|
|
|
|
|
Treasury Shares |
- |
0.00% |
232,586 |
0.14% |
232,586 |
0.09% |
|
|
|
|
|
|
|
Other Shareholders |
60,520 |
0.06% |
95,396,593 |
59.42% |
95,457,113 |
36.68% |
|
|
|
|
|
|
|
Total |
99,679,851 |
100.00% |
160,558,750 |
100.00% |
260,238,601 |
100.00% |
|
|
|
|
|
|
|
Outstanding Shares |
60,520 |
0.06% |
95,396,593 |
59.42% |
95,457,113 |
36.68% |
CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES | ||||||||
Shareholder |
Common Shares |
Class A Preferred Shares |
Class B Preferred Shares |
Total | ||||
Number |
% |
Number |
% |
Number |
% |
Number |
% | |
Controlling Parties |
99,619,331 |
99.94% |
41,757,179 |
26.98% |
1,043,038 |
31.15% |
142,419,548 |
55.25% |
|
|
|
|
|
|
|
|
|
Management |
|
|
|
|
|
|
|
|
Board of Directors |
- |
0.00% |
4,371 |
0.00% |
- |
0.00% |
4,371 |
0.00% |
Board of Executive Officers |
- |
0.00% |
402,605 |
0.26% |
1,343 |
0.04% |
403,948 |
0.16% |
|
|
|
|
|
|
|
|
|
Fiscal Council |
- |
0.00% |
- |
0.00% |
- |
0.00% |
- |
0.00% |
|
|
|
|
|
|
|
|
|
Treasury Shares |
- |
0.00% |
232,586 |
0.15% |
- |
0.00% |
232,586 |
0.09% |
|
|
|
|
|
|
|
|
|
Other Shareholders |
60,520 |
0.06% |
112,348,266 |
72.60% |
2,304,430 |
68.81% |
114,713,216 |
44.50% |
|
|
|
|
|
|
|
|
|
Total |
99,679,851 |
100.00% |
154,745,007 |
100.00% |
3,348,811 |
100.00% |
257,773,669 |
100.00% |
|
|
|
|
|
|
|
|
|
Outstanding Shares |
60,520 |
0.06% |
112,348,266 |
72.60% |
2,304,430 |
68.81% |
114,713,216 |
44.50% |
Page 164 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Reports and Statements/Report of Fiscal Council or Related Body
(A free translation from Portuguese into English of Independent Auditor’s Report on Individual Financial Statements prepared in Brazilian currency in accordance with accounting practices adopted in Brazil, and on Consolidated Financial Statements prepared in Brazilian currency in accordance with International Financial Reporting Standards (IFRS), issued by International Accounting Standards Board – IASB and accounting practices adopted in Brazil).
INDEPENDENT AUDITOR'S REPORT ON FINANCIAL STATEMENTS
The Board of Directors and Shareholders of
Companhia Brasileira de Distribuição
We have audited the accompanying individual and consolidated financial statements of Companhia Brasileira de Distribuição (“Company”), which comprise the balance sheet as at December 31, 2011, and the related income statement, statement of changes in equity and cash flow statement for the year then ended, and a summary of significant accounting practices and other explanatory information.
Management's responsibility for the financial statements
Management is responsible for the preparation and fair presentation of the individual financial statements in accordance with the accounting practices adopted in Brazil and the consolidated financial statements in accordance with International Financial Reporting Standards (IFRS), issued by International Accounting Standards Board – IASB and accounting practices adopted in Brazil, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditor's responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with Brazilian and International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether these financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company's preparation and fair presentation of the Company’s financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. An audit also includes evaluating the appropriateness of accounting practices used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
Page 165 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Reports and Statements/Report of Fiscal Council or Related Body
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Opinion on the individual financial statements
In our opinion, the individual financial statements referred above present fairly, in all material respects, the financial position of Companhia Brasileira de Distribuição as at December 31, 2011, and its financial performance and its cash flows for the year then ended in accordance with the accounting practices adopted in Brazil.
Opinion on the consolidated financial statements
In our opinion, the consolidated financial statements referred above present fairly, in all material respects, the financial position of Companhia Brasileira de Distribuição as at December 31, 2011, and its financial performance and its cash flows for the year then ended in conformity with International Financial Reporting Standards (IFRS), issued by International Accounting Standards Board – IASB and accounting practices adopted in Brazil.
Emphasis of Matter
As mentioned in Note 2, the individual financial statements were prepared in accordance with the accounting practices adopted in Brazil. In these financial statements, the practices differ from IFRS, applicable to separate financial statements, only to the equity method valuation applied for investments in subsidiaries, associates and joint ventures. For IFRS, these investments would be measured at cost or fair value. Our opinion is not qualified in respect of this matter.
Other matters
Statements of value added
We have also audited the individual and consolidated statements of value added for the year ended as at December 31, 2011. Management is responsible for the preparation of these statements, which is required by Brazilian corporation law for publicly held companies, and as supplemental information for IFRS, which do not require the disclosure of the statements of value added. These statements were subject to the same audit procedures previously described and, in our opinion, are presented fairly, in all material respects, in relation to the overall financial statements.
São Paulo, February 16, 2012.
Ernst & Young Terco
Auditores Independentes S.S.
CRC2SP015199/O-6
Antonio Carlos Fioravante
Accountant
CRC nº 1SP184973/O-0
Page 166 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Reports and Statements/Report of Fiscal Council or Related Body
Reports and Statements/Report of Fiscal Council or Related Body
REPORT OF FISCAL COUNCIL
Companhia Brasileira de Distribuição
In compliance with legal and statutory provisions, the Fiscal Council reviewed the Management Report and the Financial Statements of Companhia Brasileira de Distribuição for the fiscal year ended December 31, 2011. Based on these review and in view of the Independent Auditors’Report, Ernst & Young Terço, the Fiscal Council’s opined in favor to approve of those documents by the General Assembly of Shareholders.
São Paulo, February 16, 2012.
FISCAL COUNCIL MEMBERS
Fernando Maida Dall Acqua
Mario Probst
Raimundo Lourenço Maria Christians
Page 167 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Reports and Statements/Officers Statement on the Financial Statements
Reports and Statements/Officers Statement on the Financial Statements
Board of Executive Officers statement on the Financial Statements
In compliance with section VI of Article 25 of CVM Ruling 480 of December 7, 2009, the Board of Executive Officers states that it has reviewed, discussed and agreed with the Company's 2011 Financial Statements, authorizing their conclusion on this date.
São Paulo, February 16, 2012.
Board of Executive Officers
Enéas César Pestana Neto
Chief Executive Officer
Hugo Antônio Jordão Bethlem
Vice Chief Executive Officer of Corporate Relations
José Antônio de Almeida Filippo
Corporate Services, Finance and IT Officer
Vitor Fagá de Almeida
Investor Relations Officer
Page 168 of 178
(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)
FS –– Financial Statements – 12/31/2011 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO
|
Version: 1 |
Reports and Statements/Officers Statement on the Independent Auditors’ Report
Reports and Statements/Officers Statement on the Independent Auditors’ Report
Board of Executive Officers statement on the Independent Auditors’ Report
In compliance with section VI of Article 25 of CVM Ruling 480 of December 7, 2009, the Board of Executive Officers states that it has reviewed, discussed and agreed with the independent auditors' report on the Company's 2011 Financial Statements, issued on this date.
São Paulo, February 16, 2012.
Board of Executive Officers
Enéas César Pestana Neto
Chief Executive Officer
Hugo Antônio Jordão Bethlem
Vice Chief Executive Officer of Corporate Relations
José Antônio de Almeida Filippo
Corporate Services, Finance and IT Officer
Vitor Fagá de Almeida
Investor Relations Officer
Page 169 of 178
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: February 22, 2012 | By: /s/ Enéas César Pestana Neto Name: Enéas César Pestana Neto Title: Chief Executive Officer | |
By: /s/ Vitor Fagá de Almeida Name: Vitor Fagá de Almeida Title: Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.