cbditr2q12_6k.htm - Generated by SEC Publisher for SEC Filing

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Report of Foreign Private Issuer

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

For the month of August, 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  


 
 

 

Quarterly Financial Information

Companhia Brasileira de Distribuição

With Unqualified Report of Independent Registered
Accounting Firm over the Quarterly Financial Information
 

June 30, 2012

 

 

 

Page 0 of 162


 
 

 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information –June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

Table of Contents

Company Information

 

Capital Breakdown

1

Cash Dividends

2

Individual Quarterly Financial Information

 

Balance Sheet – Assets

3

Balance Sheet – Liabilities

4

Income Statement

6

Comprehensive Income for the Period

7

Statement of Cash Flows

8

Statement of Changes in Shareholders’ Equity

 

1/1/2012 to 06/30/2012

9

1/1/2011 to 06/30/2011

10

Statement of Value Added

11

Consolidated Quarterly Financial Information

 

Balance Sheet - Assets

12

Balance Sheet - Liabilities

13

Income Statement

15

Comprehensive Income for the Period

16

Statement of Cash Flows

17

Statement of Changes in Shareholders’ Equity

 

1/1/2012 to 06/30/2012

18

1/1/2011 to 06/30/2011

19

Statement of Value Added

20

Comments on the Company’s Performance

 

21

Notes to the Quarterly Financial Information

 

39

Other Information Deemed as Relevant by the Company

155

Unqualified report of independent registered accounting firm

157

 

 

                                                                                                                                                                                                                                                                                                        


 
 

CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR –– Quarterly Financial Information –June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

Company Information / Capital Breakdown

 

Number of Shares

(thousand)

Current Quarter

06/30/2012

 

Paid in Capital

 

 

Common

99,680

 

Preferred

163,368

 

Total

263,048

 

Treasury Shares

 

 

Common

-

 

Preferred

232

 

Total

232

 

 

 

 

Page 1 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – 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

05/07/2012

Dividend

06/20/2012

Preferred

-

0.11000

Board of Directors Meeting

05/07/2012

Dividend

06/20/2012

Common

-

0.10000

Board of Directors Meeting

04/10/2012

Dividend

06/26/2012

Preferred

-

0.41025

Board of Directors Meeting

04/10/2012

Dividend

06/26/2012

Common

-

0.37295

 

Page 2 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Individual Quarterly Financial Information/ Balance Sheet - Assets

  

R$ (in thousands)

Code

Description

Current Quarter

06/30/2012

Previous Year

12/31/2011

1

Total Assets

18,733,814

17,752,180

1.01

Current Assets

5,404,220

5,550,707

1.01.01

Cash and Cash Equivalents

2,688,426

2,328,783

1.01.03

Accounts Receivable

640,535

825,083

1.01.03.01

Trade Accounts Receivable

617,584

791,538

1.01.03.02

Other Accounts Receivable

22,951

33,545

1.01.04

Inventories

1,768,419

1,914,938

1.01.06

Recoverable Taxes

205,191

413,721

1.01.06.01

Current Recoverable Taxes

205,191

413,721

1.01.07

Prepaid Expenses

75,341

50,404

1.01.08

Other Current Assets

26,308

17,778

1.01.08.03

Other

26,308

17,778

1.02

Noncurrent Assets

13,329,594

12,201,473

1.02.01

Long-term Assets

2,692,449

1,985,287

1.02.01.03

Accounts Receivable

47,390

30,800

1.02.01.03.02

Other Accounts Receivable

47,390

30,800

1.02.01.06

Deferred Taxes

211,690

225,010

1.02.01.06.01

Deferred Income and Social Contribution Taxes

211,690

225,010

1.02.01.07

Prepaid Expenses

37,040

31,979

1.02.01.08

Receivables from Related Parties

1,610,881

1,139,687

1.02.01.08.02

Receivables from Subsidiaries

1,552,953

1,074,517

1.02.01.08.03

Receivables from Controlling Shareholders

829

829

1.02.01.08.04

Receivables from Other Related Parties

57,099

64,341

1.02.01.09

Other Noncurrent Assets

785,448

557,811

1.02.01.09.03

Receivables from Securitization Fund

127,651

124,276

1.02.01.09.04

Recoverable Taxes

200,596

24,526

1.02.01.09.05

Restricted deposits for legal proceeding

457,201

409,009

1.02.02

Investments

4,526,628

4,301,137

1.02.02.01

Shareholding Interest

4,526,628

4,301,137

1.02.02.01.02

Interest in Subsidiaries

4,526,628

4,301,137

1.02.03

Property and Equipment, net

5,252,619

5,074,613

1.02.03.01

In Operation

4,967,081

4,751,371

1.02.03.02

Leased

57,263

64,077

1.02.03.03

In Progress

228,275

259,165

1.02.04

Intangible Assets

857,898

840,436

1.02.04.01

Intangible Assets

857,898

840,436

1.02.04.01.02

Intangible Assets

857,898

840,436

 

Page 3 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Individual Quarterly Financial Information /Balance Sheet – Liabilities

 

R$ (in thousands)

Code

Description

Current Quarter

06/30/2012

Previous Year

12/31/2011

2

Total Liabilities

18,733,814

17,752,180

2.01

Current Liabilities

4,490,782

4,245,814

2.01.01

Payroll and related charges

279,754

297,300

2.01.01.01

Payroll Liabilities

39,138

43,360

2.01.01.02

Social security Liabilities

240,616

253,940

2.01.02

Trade Accounts Payable

1,855,912

2,526,912

2.01.02.01

Local Trade Accounts Payable

1,787,096

2,498,452

2.01.02.02

Foreign Trade Accounts Payable

68,816

28,460

2.01.03

Taxes and Contributions Payable

59,521

69,102

2.01.03.01

Federal Tax Liabilities

59,521

69,102

2.01.03.01.02

Other (PIS, COFINS, IOF, INSS, Funrural)

59,521

69,102

2.01.04

Loans and Financing

1,768,051

712,678

2.01.04.01

Loans and Financing

1,035,310

155,034

2.01.04.01.01

In Local Currency

467,352

139,983

2.01.04.01.02

In Foreign Currency

567,958

15,051

2.01.04.02

Debentures

678,559

501,844

2.01.04.03

Financing by Leasing

54,182

55,800

2.01.05

Other Liabilities

356,914

463,651

2.01.05.01

Related Parties

180,990

184,928

2.01.05.01.01

Debts with Associated Companies

4,162

4,556

2.01.05.01.02

Debts with Subsidiaries

164,876

161,772

2.01.05.01.03

Debts with Controlling Shareholders

11,952

15,256

2.01.05.01.04

Debts with Other Related Parties

-

3,344

2.01.05.02

Other

175,924

278,723

2.01.05.02.01

Dividends and Interest on Equity Payable

575

103,387

2.01.05.02.04

Utilities

5,997

2,968

2.01.05.02.05

Rent payable

24,362

24,929

2.01.05.02.06

Advertisement payable

39,743

29,253

2.01.05.02.07

Transfer to Third Parties

7,999

6,784

2.01.05.02.08

Financing related to acquisition of Real Estate

14,211

14,211

2.01.05.02.09

Other Accounts Payable

83,037

97,191

2.01.06

Provisions

170,630

176,171

2.01.06.02

Other Provisions

170,630

176,171

2.01.06.02.02

Provisions for Restructuring

9,413

12,957

2.01.06.02.05

Taxes Payable in Installments

161,217

163,214

2.02

Noncurrent Liabilities

6,191,991

5,881,093

2.02.01

Loans and Financing

4,757,649

4,429,542

2.02.01.01

Loans and Financing

1,615,723

2,139,680

2.02.01.01.01

In Local Currency

1,454,431

1,449,917

2.02.01.01.02

In Foreign Currency

161,292

689,763

2.02.01.02

Debentures

3,012,343

2,137,518

2.02.01.03

Financing by Leasing

129,583

152,344

2.02.02

Other Liabilities

1,185,586

1,214,629

2.02.02.02

Other

1,185,586

1,214,629

2.02.02.02.03

Taxes Payable by Installments

1,155,279

1,202,667

2.02.02.02.04

Other Accounts Payable

30,307

11,962

 

 

Page 4 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Individual Quarterly Financial Information /Balance Sheet – Liabilities

 

R$ (in thousands)

 

Code

Description

Current Quarter

06/30/2012

Previous Year

12/31/2011

2.02.04

Provision for Contingencies

248,756

236,922

2.02.04.01

Tax, Social Security, Labor and Civil Provisions

248,756

236,922

2.02.04.01.01

Tax Provisions

91,393

90,426

2.02.04.01.02

Social Security and Labor Provisions

85,332

75,543

2.02.04.01.03

Benefits to Employees Provisions

33,046

36,072

2.02.04.01.04

Civil Provisions

38,985

34,881

2.03

Shareholders’ Equity

8,051,041

7,625,273

2.03.01

Paid-in Capital Stock

6,701,571

6,129,405

2.03.02

Capital Reserves

202,124

384,342

2.03.02.02

Special Goodwill Reserve

38,023

238,930

2.03.02.04

Granted Options

156,703

138,014

2.03.02.07

Capital Reserve

7,398

7,398

2.03.04

Profit Reserves

753,919

1,111,526

2.03.04.01

Legal Reserve

248,249

248,249

2.03.04.05

Retention of Profits Reserve

45,112

80,147

2.03.04.10

Expansion Reserve

460,558

783,130

2.03.05

Retained Earnings/ Accumulated Losses

393,427

-

 

 

Page 5 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Individual Quarterly Financial Information / Income Statement

 

R$ (in thousands)

Code

Description

YTD Current

Year

4/1/2012 to 06/30/2012

YTD Current

Year

1/1/2012 to 06/30/2012

YTD Previous

Year

4/1/2011 to 06/30/2011

YTD Previous

Year

1/1/2011 to 06/30/2011

3.01

Net Sales from Goods and/or Services

4,560,301

9,140,379

4,331,752

8,529,545

3.02

Cost of Goods Sold and/or Services Sold

(3,382,413)

(6,773,662)

(3,233,237)

(6,353,015)

3.03

Gross Profit

1,177,888

2,366,717

1,098,515

2,176,530

3.04

Operating Income/Expenses

(761,504)

(1,627,079)

(910,684)

(1,700,049)

3.04.01

Selling Costs

(688,093)

(1,369,159)

(653,054)

(1,256,077)

3.04.02

General and Administrative

(138,228)

(288,385)

(130,307)

(273,250)

3.04.04

Other Operating Expense

(14,114)

(16,367)

(71,115)

(76,393)

3.04.04.01

Income related to fixed assets

(12,601)

(14,856)

(936)

(422)

3.04.04.02

Other Operating Income

-

2

5,826

-

3.04.04.03

Noncurrent Income

(1,513)

(1,513)

(76,005)

(75,971)

3.04.05

Other Operating Expenses

(91,879)

(177,166)

(69,538)

(144,319)

3.04.05.01

Depreciation/Amortization

(91,923)

(176,006)

(68,352)

(139,484)

3.04.05.02

Allowance for doubtful accounts

98

(1,106)

(1,154)

(4,835)

3.04.05.03

Other Operating Expenses

(54)

(54)

(32)

-

3.04.06

Equity Pickup

170,810

223,998

13,330

49,990

3.05

Profit before Net Financial Expenses and Social Contribution Taxes

416,384

739,638

187,831

476,481

3.06

Net financial expenses

(107,035)

(223,529)

(106,610)

(230,383)

3.06.01

Financial revenue

92,019

174,344

85,778

163,819

3.06.02

Financial expenses

(199,054)

(397,873)

(192,388)

(394,202)

3.07

Earnings efore income and social contribution taxes

309,349

516,109

81,221

246,098

3.08

Income and Social Contribution Taxes

(54,700)

(94,868)

9,821

(22,656)

3.08.01

Current

(47,982)

(81,548)

889

-

3.08.02

Deferred

(6,718)

(13,320)

8,932

(22,656)

3.09

Net Income from Continued Operations

254,649

421,241

91,042

223,442

3.11

Net Income for the Period

254,649

421,241

91,042

223,442

3.99

Earnings per Share - (Reais/Share)

 

 

 

 

3.99.01

Earnings Basic per Share

 

 

 

 

3.99.01.01

ON

0.92000

1.52000

0.33000

0.82000

3.99.01.02

PN

1.01000

1.67000

0.36000

0.89000

3.99.02

Earnings Diluted per Share

 

 

 

 

3.99.02.01

ON

0.92000

1.52000

0.33000

0.82000

3.99.02.02

PN

1.00000

1.66000

0.36000

0.89000

 

Page 6 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Individual Quarterly Financial Information / Comprehensive Income for the Period

 

R$ (in thousands)

 

Code

Description  

YTD Current

Year

4/1/2012 to 06/30/2012

YTD Current

Year

1/1/2012 to 06/30/2012

YTD Previous

Year

4/1/2011 to 06/30/2011

YTD Previous

Year

1/1/2011 to 06/30/2011

4.01

Net Income for the Period

254,649

421,241

91,042

223,442

4.03

Comprehensive Income for the Period

254,649

421,241

91,042

223,442


 

Page 7 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE) 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

Individual Quarterly Financial Information /Statement of Cash Flows – Indirect Method

 

R$ (in thousands)

 

Code

Description  

YTD Current

Year

1/1/2012 to 06/30/2012

YTD Previous

Year

1/1/2011 to 06/30/2011

6.01

Cash Flow provided by Operating Activities

(257,576)

(328,741)

6.01.01

Cash provided by the Operations

742,564

467,422

6.01.01.01

Net Income for the Period

421,241

223,442

6.01.01.02

Deferred Income and social contribution taxes

13,320

(2,113)

6.01.01.03

Results from Disposal of Fixed Assets

14,856

431

6.01.01.04

Depreciation/Amortization

176,006

139,484

6.01.01.05

Net finance expenses

306,458

137,130

6.01.01.06

Adjustment to Present Value

(3,162)

(17,756)

6.01.01.07

Equity Pickup

(223,998)

(49,990)

6.01.01.08

Provision for Contingencies

25,050

27,163

6.01.01.09

Provision for impairment of Property and Equipment

(3,304)

-

6.01.01.10

Share-based Payment

18,688

12,787

6.01.01.11

Allowance for Doubtful Accounts and Breakage

(2,599)

(3,156)

6.01.01.12

Gain (loss) in Equity Interest Dilution

8

-

6.01.02

Changes in Assets and Liabilities

(1,000,140)

(796,163)

6.01.02.01

Accounts Receivable

168,891

430,784

6.01.02.02

Inventories

149,255

(7,429)

6.01.02.03

Recoverable Taxes

34,551

3,799

6.01.02.04

Other Assets

(38,528)

(45,278)

6.01.02.05

Related Parties

(497,466)

(626,171)

6.01.02.06

Restricted Deposits for Legal Proceeding

(58,661)

(29,030)

6.01.02.07

Trade Accounts Payable

(671,000)

(509,818)

6.01.02.08

Payroll Charges

(17,546)

(13,794)

6.01.02.09

Taxes and Social Contributions Payable

(56,970)

132,756

6.01.02.10

Other Accounts Payable

(12,666)

(131,982)

6.02

Cash flow provided by (used in) Investment Activities

(376,202)

(34,260)

6.02.01

Capital Increase in Subsidiaries

-

282,211

6.02.02

Acquisition of Property and Equipment

(377,485)

(309,306)

6.02.03

Increase Intangible Assets

(3,473)

(22,899)

6.02.04

Sales of Property and Equipment

4,756

15,734

6.03

Net Cash Provided by (used in) from Financing Activities

993,421

259,446

6.03.01

Capital Increase/Decrease

12,847

11,797

6.03.02

Additions

1,522,006

1,464,303

6.03.03

Payments

(357,564)

(682,611)

6.03.04

Interest Paid

(53,243)

(398,752)

6.03.05

Payment of Dividends

(130,625)

(135,291)

6.05

Net Increase (Decrease) in Cash and Cash Equivalents

359,643

(103,555)

6.05.01

Cash and Cash Equivalents at beginning of Period

2,328,783

1,757,576

6.05.02

Cash and Cash Equivalents at end of Period

2,688,426

1,654,021

 

 

Page 8 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE) 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

Individual Quarterly Financial Information / Statement of Changes in Shareholders’ Equity  – 01/01/2012 to 06/30/2012

 

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

6,129,405

384,342

1,111,526

-

-

7,625,273

5.03

Adjusted Opening Balance

6,129,405

384,342

1,111,526

-

-

7,625,273

5.04

Capital Transactions with Partners

572,166

(182,218)

(358,413)

(27,814)

-

3,721

5.04.01

Capital Increases

12,847

-

-

-

-

12,847

5.04.03

Recognized Granted Options

-

18,688

-

-

-

18,688

5.04.06

Dividends

-

-

-

(27,814)

-

(27,814)

5.04.08

Capitalization of reserve

559,319

(200,906)

(358,413)

-

-

-

5.05

Total Comprehensive Income

-

-

-

421,241

-

421,241

5.05.01

Net Income for the period

-

-

-

421,241

-

421,241

5.06

Internal Changes of Shareholders’ Equity

-

-

806

-

-

806

5.06.04

Gain (loss) in equity interest

-

-

806

-

-

806

5.07

Closing Balance

6,701,571

202,124

753,919

393,427

-

8,051,041

 

 

Page 9 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE) 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

Individual Quarterly Financial Information /Statement of Changes in Shareholders’ Equity  – 01/01/2011 to 06/30/2011

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

1,056,182

-

-

7,098,589

5.03

Adjusted Opening Balance

5,579,259

463,148

1,056,182

-

-

7,098,589

5.04

Capital Transactions with Partners

538,973

(92,888)

(421,501)

(22,485)

-

2,099

5.04.01

Capital Increases

11,797

-

-

-

-

11,797

5.04.03

Recognized Granted Options

-

12,787

-

-

-

12,787

5.04.06

Dividends

-

-

-

(22,485)

-

(22,485)

5.04.08

Capitalization of reserve

527,176

(105,675)

(421,501)

-

-

-

5.05

Total Comprehensive Income

-

-

-

223,442

-

223,442

5.05.01

Net Income for the period

-

-

-

223,442

-

223,442

5.06

Internal Changes of Shareholders’ Equity

-

-

3,468

-

-

3,468

5.06.01

Capitalization of Reserves

-

-

3,468

-

-

3,468

5.07

Closing Balance

6,118,232

370,260

638,149

200,957

-

7,327,598

 

 

 

Page 10 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Individual Quarterly Financial Information /Statement of Value Added

 

R$ (in thousands)

 

Code

Description  

YTD Current

Year

1/1/2012 to 06/30/2012

YTD Previous

Year

1/1/2011 to 06/30/2011

7.01

Revenues

9,337,744

8,661,702

7.01.01

Sales of Goods, Products and Services

9,296,943

8,701,023

7.01.02

Other Revenues

41,907

(34,486)

7.01.04

Allowance for/Reversal of Doubtful Accounts

(1,106)

(4,835)

7.02

Raw Materials Acquired from Third Parties

(7,282,594)

(6,855,221)

7.02.01

Costs of Products, Goods and Services Sold

(6,528,008)

(6,131,307)

7.02.02

Materials, Energy, Outsourced Services and Other

(754,586)

(723,914)

7.03

Gross Added Value

2,055,150

1,806,481

7.04

Retention

(176,006)

(139,484)

7.04.01

Depreciation and Amortization

(176,006)

(139,484)

7.05

Net Added Value Produced

1,879,144

1,666,997

7.06

Added Value Received in Transfers

398,342

213,809

7.06.01

Equity Pickup

223,998

49,990

7.06.02

Financial revenue

174,344

163,819

7.07

Total Added Value to Distribute

2,277,486

1,880,806

7.08

Distribution of Added Value

2,277,486

1,880,806

7.08.01

Personnel

849,141

711,272

7.08.01.01

Direct Compensation

588,850

492,491

7.08.01.02

Benefits

193,268

164,333

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

52,442

40,075

7.08.01.04

Other

14,581

14,373

7.08.02

Taxes, Fees and Contributions

425,441

384,890

7.08.02.01

Federal

296,090

213,781

7.08.02.02

State

81,235

128,682

7.08.02.03

Municipal

48,116

42,427

7.08.03

Value Distributed to Providers of Capital

581,663

561,202

7.08.03.01

Interest

397,873

394,200

7.08.03.02

Rentals

183,790

167,002

7.08.04

Value Distributed to Shareholders

421,241

223,442

7.08.04.03

Retained Earnings for the period

421,241

223,442

 

 

Page 11 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

Consolidated Quarterly Financial Information /Balance Sheet - Assets

 

R$ (in thousands)

  

Code

Description

Current Quarter

06/30/2012

Previous Year

12/31/2011

1

Total Assets

33,955,039

33,769,005

1.01

Current Assets

16,757,631

17,267,393

1.01.01

Cash and Cash Equivalents

5,473,383

4,969,955

1.01.03

Accounts Receivable

5,269,323

5,708,122

1.01.03.01

Trade Accounts Receivable

5,023,011

5,437,500

1.01.03.02

Other Accounts Receivable

246,312

270,622

1.01.04

Inventories

4,939,249

5,552,769

1.01.06

Recoverable Taxes

889,880

907,702

1.01.06.01

Current Recoverable Taxes

889,880

907,702

1.01.07

Prepaid Expenses

140,940

105,794

1.01.08

Other Current Assets

44,856

23,051

1.01.08.03

Other

44,856

23,051

1.02

Noncurrent Assets

17,197,408

16,501,612

1.02.01

Long-term Assets

4,341,650

3,863,879

1.02.01.03

Accounts Receivable

636,310

621,267

1.02.01.03.01

Trade Accounts Receivable

556,062

555,841

1.02.01.03.02

Other Accounts Receivable

80,248

65,426

1.02.01.04

Inventories

110,810

14,000

1.02.01.06

Deferred Taxes

1,185,012

1,249,687

1.02.01.06.01

Deferred Income and Social Contribution Taxes

1,185,012

1,249,687

1.02.01.07

Prepaid Expenses

43,114

36,898

1.02.01.08

Receivables from Related Parties

146,351

133,584

1.02.01.08.03

Receivables from Controlling Shareholders

84,102

-

1.02.01.08.04

Receivables from Other Related Parties

62,249

133,584

1.02.01.09

Other Noncurrent Assets

2,220,053

1,808,443

1.02.01.09.04

Recoverable Taxes

965,950

729,998

1.02.01.09.05

Restricted deposits for legal proceeding

898,716

774,106

1.02.01.09.07

Financial Instruments - Option to Put/Call

355,387

304,339

1.02.02

Investments

269,450

253,250

1.02.02.01

Equity Interest

269,450

253,250

1.02.02.01.02

Interest in Subsidiaries

268,991

252,790

1.02.02.01.04

Other Equity Interest

459

460

1.02.03

Property and Equipment, net

7,554,011

7,358,250

1.02.03.01

In Operation

7,105,841

6,831,678

1.02.03.02

Leased

168,095

185,025

1.02.03.03

In Progress

280,075

341,547

1.02.04

Intangible Assets

5,032,297

5,026,233

1.02.04.01

Intangible Assets

5,032,297

5,026,233

1.02.04.01.02

Intangible Assets

5,032,297

5,026,233

 

 

Page 12 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

Consolidated Quarterly Financial Information /Balance Sheet – Liabilities

 

R$ (in thousands)

 

Code

Description

Current Quarter

06/30/2012

Previous Year

12/31/2011

2

Total Liabilities

33,955,039

33,769,005

2.01

Current Liabilities

11,297,303

13,501,202

2.01.01

Payroll and related charges

836,817

758,663

2.01.01.01

Payroll Liabilities

75,529

96,376

2.01.01.02

Social security liabilities

761,288

662,287

2.01.02

Trade Accounts Payable

4,569,706

6,220,599

2.01.02.01

Local Trade Payable

4,481,842

6,171,638

2.01.02.02

Foreign Trade Payable

87,864

48,961

2.01.03

Taxes and contribution payable

180,175

332,416

2.01.03.01

Federal Tax Liabilities

171,564

324,826

2.01.03.01.01

Income and Social Contribution Taxes Payable

35,053

151,052

2.01.03.01.02

Other (PIS, COFINS, IOF, INSS, Funrural)

136,511

173,774

2.01.03.03

Municipal Tax Liabilities

8,611

7,590

2.01.04

Loans and Financing

4,600,168

4,917,498

2.01.04.01

Loans and Financing

3,734,110

4,334,011

2.01.04.01.01

In Local Currency

3,038,196

3,778,186

2.01.04.01.02

In Foreign Currency

695,914

555,825

2.01.04.02

Debentures

792,251

501,844

2.01.04.03

Financing by Leasing

73,807

81,643

2.01.05

Other Liabilities

854,649

1,005,942

2.01.05.01

Related Parties

52,145

86,036

2.01.05.01.01

Debts with Subsidiaries

39,829

11,764

2.01.05.01.03

Debts with Controlling Shareholders

12,316

15,772

2.01.05.01.04

Debts with Other Related Parties

-

58,500

2.01.05.02

Other

802,504

919,906

2.01.05.02.01

Dividends

585

103,396

2.01.05.02.04

Utilities

19,313

18,917

2.01.05.02.05

Rent payable

43,595

48,991

2.01.05.02.06

Advertisement payable

85,255

89,682

2.01.05.02.07

Transfer to Third Parties

164,936

158,134

2.01.05.02.08

Financing related to acquisition of real estate

14,211

14,211

2.01.05.02.09

Other Accounts Payable

416,851

431,746

2.01.05.02.10

Companies’ Acquisition

57,758

54,829

2.01.06

Provisions

255,788

266,084

2.01.06.02

Other Provisions

255,788

266,084

2.01.06.02.02

Provisions for Restructuring

9,413

12,957

2.01.06.02.05

Taxes Payable in Installments

169,147

171,212

2.01.06.02.06

Deferred Revenues

77,228

81,915

2.02

Noncurrent Liabilities

12,150,958

10,173,378

2.02.01

Loans and Financing

8,210,852

6,240,900

2.02.01.01

Loans and Financing

4,234,696

3,908,594

2.02.01.01.01

In Local Currency

4,033,492

3,097,465

2.02.01.01.02

In Foreign Currency

201,204

811,129

2.02.01.02

Debentures

3,813,692

2,137,518

2.02.01.03

Financing by Leasing

162,464

194,788

2.02.02

Other Liabilities

1,740,588

1,756,076

2.02.02.02

Other

1,740,588

1,756,076

2.02.02.02.03

Taxes Payable by Installments

1,243,629

1,291,810

2.02.02.02.04

Other Accounts Payable

298,137

275,664

2.02.02.02.05

Companies’ Acquisition

198,822

188,602

2.02.03

Deferred Taxes

1,103,607

1,114,873

       

 

 

 

Page 13 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

Consolidated Quarterly Financial Information /Balance Sheet – Liabilities

 

R$ (in thousands)

  

Code

Description

 

Current Quarter

06/30/2012

 

Previous Year

12/31/2011

2.02.03.01

Deferred Income and Social Contribution Taxes

1,103,607

1,114,873

2.02.04

Provisions for Contingencies

721,071

680,123

2.02.04.01

Tax, Social Security, Labor and Civil Provisions

721,071

680,123

2.02.04.01.01

Tax Provisions

394,165

375,510

2.02.04.01.02

Social security and labor Provisions

157,774

132,853

2.02.04.01.03

Employee Benefits Provision

43,573

48,669

2.02.04.01.04

Civil Provisions

125,559

123,091

2.02.06

Deferred Revenues

374,840

381,406

2.02.06.02

Deferred Revenues

374,840

381,406

2.03

Consolidated Shareholders’ Equity

10,506,778

10,094,425

2.03.01

Paid-in Capital Stock

6,701,571

6,129,405

2.03.02

Capital Reserves

202,124

384,342

2.03.02.02

Special Goodwill Reserve

38,023

238,930

2.03.02.04

Granted Options

156,703

138,014

2.03.02.07

Capital Reserve

7,398

7,398

2.03.04

Profit Reserves

753,919

1,111,526

2.03.04.01

Legal Reserve

248,249

248,249

2.03.04.05

Profit Retention Reserve

45,112

80,147

2.03.04.10

Expansion Reserve

460,558

783,130

2.03.05

Retained Earnings/ Accumulated Losses

393,427

-

2.03.09

Non-Controlling Interest

2,455,737

2,469,152

 

 

Page 14 of 150


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)                                                                           

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Consolidated Quarterly Financial Information / Income Statement

R$ (in thousands)

 

Code

Description  

YTD Current

Year

4/1/2012 to 06/30/2012

YTD Current

Year

1/1/2012 to 06/30/2012

YTD Previous

Year

4/1/2011 to 06/30/2011

YTD Previous

Year

1/1/2011 to 06/30/2011

3.01

Net sales from Goods and/or Services

12,037,419

24,184,870

11,269,779

22,138,573

3.02

Cost of Goods Sold and/or Services Sold

(8,779,217)

(17,688,157)

(8,282,678)

(16,303,468)

3.03

Gross Profit

3,258,202

6,496,713

2,987,101

5,835,105

3.04

Operating Income/Expenses

(2,655,476)

(5,312,384)

(2,556,372)

(4,981,195)

3.04.01

Selling costs

(1,957,008)

(3,966,374)

(1,878,406)

(3,726,664)

3.04.02

General and Administrative

(416,296)

(853,632)

(431,119)

(809,197)

3.04.04

Other Operating Income

20,726

31,482

(43,750)

(41,396)

3.04.04.01

Income related to fixed assets

(9,694)

(2,967)

760

1,246

3.04.04.02

Other Operating Income

31,932

35,961

4,881

6,715

3.04.04.03

Noncurrent Income

(1,512)

(1,512)

(49,391)

(49,357)

3.04.05

Other Operating Expenses

(300,231)

(526,045)

(205,781)

(417,169)

3.04.05.01

Depreciation/Amortization

(206,274)

(375,020)

(149,600)

(307,357)

3.04.05.02

Allowance for doubtful accounts

(79,995)

(131,257)

(36,759)

(76,005)

3.04.05.03

Other Operating Expenses

(13,962)

(19,768)

(19,442)

(33,807)

3.04.06

Equity Pickup

(2,667)

2,185

2,684

13,231

3.05

Profit before Net Financial Expenses and Social Contribution Taxes

602,726

1,184,329

430,729

853,910

3.06

Net finance expenses

(284,728)

(620,478)

(336,012)

(661,737)

3.06.01

Financial revenue

151,013

296,637

138,801

272,173

3.06.02

Financial expenses

(435,741)

(917,115)

(474,813)

(933,910)

3.07

Earnings before income and social contribution taxes

317,998

563,851

94,717

192,173

3.08

Income and social contribution taxes

(72,714)

(156,396)

(8,586)

4,808

3.08.01

Current

(50,905)

(102,986)

(17,779)

(35,938)

3.08.02

Deferred

(21,809)

(53,410)

9,193

40,746

3.09

Net Income from Continued Operations

245,284

407,455

86,131

196,981

3.11

Consolidated Net Income/Loss for the period

245,284

407,455

86,131

196,981

3.11.01

Attributed to Partners of Parent Company

254,649

421,241

91,042

223,442

3.11.02

Attributed to Non-controlling Shareholders

(9,365)

(13,786)

(4,911)

(26,461)

3.99

Earnings per Share - (Reais / Share)

 

 

 

 

3.99.01

Earnings Basic per Share

 

 

 

 

3.99.01.01

ON

0.92000

1.52000

0.33000

0.82000

3.99.01.02

PN

1.01000

1.67000

0.36000

0.89000

3.99.02

Earnings Diluted per Share

 

 

 

 

3.99.02.01

ON

0.92000

1.52000

0.33000

0.82000

3.99.02.02

PN

1.00000

1.66000

0.36000

0.89000

 

Page 15 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)                                                                           

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Consolidated Quarterly Financial Information / Comprehensive Income for the Period

 

R$ (in thousands)

 

Code

Description  

YTD Current

Year

4/1/2012 to 06/30/2012

YTD Current

Year

1/1/2012 to 06/30/2012

YTD Previous

Year

4/1/2011 to 06/30/2011

YTD Previous

Year

1/1/2011 to 06/30/2011

4.01

Net Income for the Period

245,284

407,455

86,131

196,981

4.03

Comprehensive Income for the Period

245,284

407,455

86,131

196,981

4.03.01

Attributed to controlling shareholders

254,649

421,241

91,042

223,442

4.03.02

Attributed to Non-Controlling Shareholders

(9,365)

(13,786)

(4,911)

(26,461)

 

Page 16 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)                                                                           

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Consolidated Quarterly Financial Information /Statement of Cash Flows – Indirect Method

 

R$ (in thousands)

 

Code

Description  

YTD Current

Year

1/1/2012 to 06/30/2012

YTD Previous

Year

1/1/2011 to 06/30/2011

6.01

Cash Flow Provided by Operating Activities

60,609

(310,399)

6.01.01

Cash provided by the Operations

1,574,969

863,099

6.01.01.01

Net Income for the Period

407,455

196,981

6.01.01.02

Deferred income and social contribution taxes

53,410

(40,746)

6.01.01.03

Results from disposal of fixed assets

2,957

(28,643)

6.01.01.04

Depreciation/Amortization

392,170

308,148

6.01.01.05

Net finance expenses

562,522

250,120

6.01.01.06

Adjustment to Present Value

(587)

(11,616)

6.01.01.07

Equity Pickup

(2,185)

(13,231)

6.01.01.08

Payment Provision for Contingencies

66,745

62,466

6.01.01.09

Provision for impairment of Property and Equipment

(308)

36,158

6.01.01.10

Share-Based payment

18,688

12,787

6.01.01.11

Allowance for doubtful accounts and breakage

195,050

90,675

6.01.01.12

Gain (loss) in equity interest dilution

(24,138)

-

6.01.01.13

Barter Revenue

(96,810)

-

6.01.02

Changes in Assets and Liabilities

(1,514,360)

(1,173,498)

6.01.02.01

Accounts Receivable

298,569

(863,099)

6.01.02.02

Inventories

545,089

(2,376)

6.01.02.03

Recoverable Taxes

(214,935)

(443,569)

6.01.02.04

Financial Instruments

(51,048)

-

6.01.02.05

Other Assets

(82,327)

293,066

6.01.02.06

Related Parties

(59,356)

(203,152)

6.01.02.07

Restricted deposits for legal proceeding

(96,203)

(87,409)

6.01.02.08

Marketable securities

-

658,778

6.01.02.09

Trade accounts payable

(1,652,536)

(831,264)

6.01.02.10

Payroll Charges

77,728

56,241

6.01.02.11

Taxes and social contributions payable

(200,422)

381,522

6.01.02.12

Other Accounts Payable

(78,919)

(132,236)

6.02

Cash flow used in Investing Activities

(546,781)

(584,220)

6.02.01

Companies Acquisition

3,149

-

6.02.02

Capital Increase in Subsidiaries

52

-

6.02.03

Acquisition of Property and Equipment

(557,329)

(531,733)

6.02.04

Increase Intangible Assets

(30,301)

(81,512)

6.02.05

Sales of Property and Equipment

37,477

29,025

6.02.06

Net cash acquisition

171

-

6.03

Net Cash Provided by (used in) from Financing Activities

989,600

1,039,692

6.03.01

Capital Increase/Decrease

12,847

11,797

6.03.02

Additions

4,569,563

4,009,834

6.03.03

Payments

(3,326,062)

(2,394,201)

6.03.04

Interest Paid

(136,123)

(451,096)

6.03.05

Payment of Dividends

(130,625)

(136,642)

6.05

Net Increase (Decrease) in Cash and Cash Equivalents

503,428

145,073

6.05.01

Cash and Cash Equivalents at beginning of Period

4,969,955

3,817,994

6.05.02

Cash and Cash Equivalents at end of Period

5,473,383

3,963,067

 

 

Page 17 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)                                                                           

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

 

 

Consolidated Quarterly Financial Information /Statement of Changes in Shareholders’ Equity  – 01/01/2012 to 06/30/2012

 

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

6,129,405

384,342

1,111,526

-

-

7,625,273

2,469,152

10,094,425

5.03

Adjusted Opening Balance

6,129,405

384,342

1,111,526

-

-

7,625,273

2,469,152

10,094,425

5.04

Capital Transactions with Partners

572,166

(182,218)

(358,413)

(27,814)

-

3,721

-

3,721

5.04.01

Capital Increases

12,847

-

-

-

-

12,847

-

12,847

5.04.03

Recognized Granted Options

-

18,688

-

-

-

18,688

-

18,688

5.04.06

Dividends

-

-

-

(27,814)

-

(27,814)

-

(27,814)

5.04.08

Capitalization of reserves

559,319

(200,906)

(358,413)

-

-

-

-

-

5.05

Total Comprehensive Income

-

-

-

421,241

-

421,241

(13,786)

407,455

5.05.01

Net Income for the Period

-

-

-

421,241

-

421,241

(13,786)

407,455

5.06

Internal Changes of Shareholders’ Equity

-

-

806

-

-

806

371

1,177

5.06.05

Gain (loss) in equity interest

-

-

806

-

-

806

371

1,177

5.07

Closing Balance

6,701,571

202,124

753,919

393,427

-

8,051,041

2,455,737

10,506,778

 

 

Page 18 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO  

 Version: 1

 

 

Consolidated Quarterly Financial Information /Statement of Changes in Shareholders’ Equity – 01/01/2011 to 06/30/2011

 

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

1,056,182

-

-

7,098,589

2,485,181

9,583,770

5.03

Adjusted Opening Balance

5,579,259

463,148

1,056,182

-

-

7,098,589

2,485,181

9,583,770

5.04

Capital Transactions with Partners

538,973

(92,888)

(421,501)

(22,485)

-

2,099

(9,969)

(7,870)

5.04.01

Capital Increases

11,797

-

-

-

-

11,797

-

11,797

5.04.03

Recognized Granted Options

-

12,787

-

-

-

12,787

-

12,787

5.04.06

Dividends

-

-

-

(22,485)

-

(22,485)

-

(22,485)

5.04.08

Capitalization of reserve

527,176

(105,675)

(421,501)

-

-

-

-

-

5.04.09

Non-controlling Interest

-

-

-

-

-

-

(9,969)

(9,969)

5.05

Total Comprehensive Income

-

-

-

223,442

-

223,442

(26,461)

196,981

5.05.01

Net Income for the Period

-

-

-

223,442

-

223,442

(26,461)

196,981

5.06

Internal Changes of Shareholders’ Equity

-

-

3,468

-

-

3,468

-

3,468

5.06.01

Reserves Constitution

-

-

3,468

-

-

3,468

-

3,468

5.07

Closing Balance

6,118,232

370,260

638,149

200,957

-

7,327,598

2,448,751

9,776,349

 

 

 

Page 19 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO  

 Version: 1

 

 

 

Consolidated Quarterly Financial Information /Statement of Value Added

 

R$ (in thousands)

 

Code

Description  

YTD Current

Year

1/1/2012 to 06/30/2012

YTD Previous

Year

1/1/2011 to 06/30/2011

7.01

Revenues

27,145,572

24,917,667

7.01.01

Sales of Goods, Products and Services

27,171,747

24,977,380

7.01.02

Other Revenues

105,082

16,292

7.01.04

Allowance for/Reversal of Doubtful Accounts

(131,257)

(76,005)

7.02

Raw materials Acquired from Third Parties

(20,563,143)

(19,279,981)

7.02.01

Costs of Products, Goods and Services Sold

(18,142,776)

(16,943,355)

7.02.02

Materials, Energy, Outsourced Services and Other

(2,420,367)

(2,336,626)

7.03

Gross Added Value

6,582,429

5,637,686

7.04

Retention

(392,170)

(308,148)

7.04.01

Depreciation and Amortization

(392,170)

(308,148)

7.05

Net Added Value Produced

6,190,259

5,369,538

7.06

Added Value Received in Transfers

298,822

285,404

7.06.01

Equity Pickup

2,185

13,231

7.06.02

Financial revenue

296,637

272,173

7.07

Total Added Value to Distribute

6,489,081

5,614,942

7.08

Distribution of Added Value

6,489,081

5,614,942

7.08.01

Personnel

2,754,785

2,433,998

7.08.01.01

Direct Compensation

1,871,519

1,859,318

7.08.01.02

Benefits

429,850

370,374

7.08.01.03

Government Severance Indemnity Fund for Employees (FGTS)

180,470

179,230

7.08.01.04

Other

272,946

25,076

7.08.01.04.01

Interest

272,946

25,076

7.08.02

Taxes, Fees and Contributions

1,862,421

1,510,546

7.08.02.01

Federal

1,145,310

496,890

7.08.02.02

State

603,830

917,911

7.08.02.03

Municipal

113,281

95,745

7.08.03

Value Distributed to Providers of Capital

1,464,420

1,473,417

7.08.03.01

Interest

917,115

933,910

7.08.03.02

Rentals

547,305

539,507

7.08.04

Value Distributed to Shareholders

407,455

196,981

7.08.04.03

Retained Earnings/ Accumulated Losses for the Period

421,241

223,442

7.08.04.04

Non-controlling Interest in Retained Earnings

(13,786)

(26,461)

 

Page 20 of 158


 
 

 

 

2Q12 Earnings

 

Consolidated net income reaches R$ 253 million in the quarter


São Paulo, Brazil, July 23, 2012 - Grupo Pão de Açúcar[BM&FBOVESPA: PCAR4 (PN); NYSE: CBD] and Via Varejo S.A.[BM&FBOVESPA: VVAR3] announce their results for the second quarter of 2012 (2Q12). The results are presented in the segments as follows: GPA Food, which comprises supermarkets (Pão de Açúcar, Extra Supermercado and PA Delivery), hypermarkets (Extra Hiper), neighborhood stores (Minimercado Extra), cash-and-carry stores (Assaí), gas stations and drugstores; and GPA Consolidated, comprised by GPA Food and Viavarejo (Casas Bahia and Ponto Frio's bricks-and-mortar stores and Nova Pontocom's e-commerce: Extra.com.br, PontoFrio.com.br and Casasbahia.com.br).

 

GPA Food

 Gross sales revenue up 7.3% in 2Q12

GPA Food’s EBITDA margin at 8.5% in 2Q12

 

§  Gross sales revenue at R$ 7.437 billion, up 7.3% over 2Q11

§  Gross profit at R$ 1.801 billion, up 14.8% over 2Q11

§  EBITDA at R$ 574 million, up 37.0% over 2Q11, with margin at 8.5%

§  Net income at R$ 253 million, up 171.3% over 2Q11

§  Impact on results of R$ 98 million related to real estate projects (more on page 8). Results excluding the real estate projects are presented as from page 2.

 

GPA Consolidated

EBITDA totaled R$ 787 million in 2Q12, up 22.8% over 2Q11, and EBITDA margin at 6.5%

Net income totaled R$ 255 million, up 179.7% over 2Q11

 

§  Gross sales revenue totaled R$ 13.512 billion, up 7.2% over 2Q11

§  Gross profit at R$ 3.241 billion, up 8.5%

§  EBITDA at R$ 787 million, up 22.8%

§  Net income at R$ 255 million, up 179.7% over 2Q11

 

HIGHLIGHTS
 
  GPA Food GPA Consolidated
(R$ million)(1)  2Q12  2Q11  Δ 1H12  1H11  Δ 2Q12  2Q11  Δ 1H12  1H11  Δ
 
Gross Sales Revenue              7,437              6,928  7.3%           14,808           13,569  9.1%           13,512           12,605  7.2%           27,172           24,978  8.8% 
Net Sales Revenue              6,720              6,229  7.9%           13,376           12,213  9.5%           12,037           11,270  6.8%           24,185           22,139  9.2% 
Gross Profit              1,801              1,569  14.8%              3,527              3,106  13.6%              3,241              2,987  8.5%              6,497              5,836  11.3% 
   Gross Margin  26.8%  25.2%  160 bps  26.4%  25.4%  100 bps  26.9%  26.5%  40 bps  26.9%  26.4%  50 bps 
EBITDA                   574                   419  37.0%              1,067                   841  26.9%                   787                   641  22.8%              1,545              1,224  26.3% 
   EBITDA Margin (2)  8.5%  6.7%  180 bps  8.0%  6.9%  110 bps  6.5%  5.7%  80 bps  6.4%  5.5%  90 bps 
Net Financial Revenue (Expenses)                 (121)  (166)  27.4%                 (263)  (328)  19.7%                 (285)                 (336)  15.3%                 (620)                 (662)  6.2% 
% of net sales revenue  1.8%  2.7%  90 bps  2.0%  2.7%  70 bps  2.4%  3.0%  60 bps  2.6%  3.0%  40 bps 
Net Income   Controlling Shareholders  (3)                   253                      93  171.3%                   414                   239  73.5%                   255                      91  179.7%                   421                   223  88.5% 
  Net Margin  3.8%  1.5%  230 bps  3.1%  2.0%  110 bps  2.1%  0.8%  130 bps  1.7%  1.0%  70 bps 
(1) Totals may not tally as the figures are rounded off and all margins were calculated as percentage of net sales revenue.
(2) Earnings before Interest, Taxes, Depreciation, Amortization and Net Financial Revenue (Expenses)
(3) Net Income after noncontrolling shareholders

 

 

 

Page 21 of 158


 
 

 

PERFORMANCE BY SEGMENT

The Company’s operations are integrated into two business segments, as shown below:

 

 

In order to enable comparison of the Company’s figures, the tables and explanations about the 2Q12 earnings will be presented excluding revenue from the Company’s real estate projects (see page 8).

 

SALES PERFORMANCE

 

  GPA Food
ex real estate projects 
GPA Food (ex real estate projects )   
  Retail Cash and Carry 
(R$ million)  2Q12  2Q11  Δ 2Q12  2Q11  Δ 2Q12  2Q11  Δ
 
Gross Sales Revenue         7,339  6,928  5.9%         6,196          5,900 5.0%         1,142  1,028  11.1% 
Net Sales Revenue         6,621  6,229  6.3%         5,579         5,296 5.3%         1,043  933  11.7% 
Gross 'Same Store' Sales Revenue  4.7% 9.1%               

   Food 

4.8% 10.0%               

   Non food 

4.3% 5.9%                
                    

GPA Food 2Q12 x 2Q11 (excludes real estate projects)

GPA Food’s gross sales revenue increased 5.9% in 2Q12 over 2Q11, due, among other factors, to the opening of 14 stores in the past 12 months and to the conclusion of the conversion process for banners CompreBem and Sendas into Extra Supermercado and banner Extra Fácil into Minimercado Extra. 

 

 

 

Page 22 of 158


 
 

 

Gross same-store sales growth was 4.7%, or -0.2% in real terms, when deflated by the IPCA benchmark inflation index for the period. It is worth noting that, differently from 2Q11, the shopping period ahead of Easter Day also impacted the first quarter of 2012. The Company’s sales performance was also impacted by the retail sales in the beginning of the second quarter, in line with the performance released by the Brazilian Geography and Statistics Institute (IBGE), which showed the slowest growth pace since March 2009.

4   Retail: Gross sales revenue up 5.0% over 2Q11, mainly due to:

§   Differentiated performance in some segments, mainly of the general merchandise segment, which posted higher sales revenue due to the introduction of a broader assortment for such products, and of the home and personal care segment, for which several initiatives were developed jointly with suppliers. The trend was offset by a decline in the fish segment’s sales revenue, due to the Easter effect and to a lower average price per kilo;

§   Faster sales pace in the neighborhood and supermarket formats. The first format saw the conversion of of 66 Extra Fácil stores into Minimercado Extra. Minimercado’s value proposition is different from Extra Fácil’s, once the first offers a broader assortment of perishables and services, in addition to assortment adjusted to each microregion. In 2Q12, the conversion process of banner Extra Fácil into Minimercado Extra was concluded. As for the second format, Extra Supermercado also posted growth above the Group’s average in gross same-store sales.

4   Cash and carry: Gross sales revenue up 11.1%, mainly due to:

§   Brand repositioning, with assortment changes, a process which began in the second half of 2011, focusing on the assortment to the target publics - processors, distributors and users, which favors an increase in the average ticket.

 

 

GPA Food
ex real estate projects 

GPA Consolidated
ex real estate projects
 
(R$ million)  1H12  1H11  Δ 2Q12  2Q11  Δ 1H12  1H11  Δ
 
Gross Sales Revenue      14,709     13,569  8.4%      13,414     12,605  6.4%      27,073      24,978  8.4% 
Net Sales Revenue      13,278     12,213  8.7%      11,939     11,270  5.9%      24,087      22,139  8.8% 
Gross 'Same Store' Sales Revenue  7.0%  7.4%    5.6%  10.1%    7.6% 8.5%   
   Food  7.0%  7.4%               
   Non food  6.7%  7.3%                

 

GPA Food 1H12 x 1H11 (excludes real estate projects)

In the first half of 2012, gross sales revenue increased 8.4%. The 7.0% same-store sales growth, or 2.0% in real terms, is due to the successful conversions into Extra Supermercado and Minimercado Extra, as these banners’ stores posted improved performance compared with the ones in operation before the conversion, and to the opening of 10 stores in the past 12 months (for further information, see page 10, on the CAPEX section).

GPA Consolidated 2Q12 x 2Q11

Gross sales revenue totaled R$ 13.414 billion in 2Q12, up 6.4%. In addition to GPA Food’s growth, as explained above, sales increase at Viavarejo stood out. The operation posted sales growth in two of the industry’s main shopping dates for the home appliances segment: Mothers’ Day, in May, and Valentines’ Day, commemorated in June in Brazil, and were also benefitted by an extension of the reduction on the IPI tax on some white-line products and relaxation in the tax on furniture.

 

 

Page 23 of 158


 
 

GPA Consolidated 1H12 x 1H11

Gross sales revenue totaled R$ 27.073 billion, up 8.4%. Same-store sales growth was 7.6%.

 

Operating Performance

 

  GPA Food
ex real estate projects
GPA Food (ex real estate projects)
  Retail Cash and Carry
(R$ million)  2Q12  2Q11  Δ 2Q12  2Q11  Δ 2Q12  2Q11  Δ
 
Net Sales Revenue           6,621           6,229  6.3%           5,579           5,296  5.3%           1,043                  933  11.7% 
Gross Profit           1,703           1,569  8.5%           1,550           1,454  6.6%                153                  115  32.5% 
   Gross Margin  25.7%  25.2%  50 bps  27.8%  27.5%  30 bps  14.6%  12.3%  230 bps 
   Selling Expenses         (1,049)              (988)  6.2%              (947)              (892)  6.1%              (102)                   (96)  6.6% 
   General and Administrative Expenses              (175)              (162)  8.2%              (165)              (156)  5.4%                 (10)                      (5)  88.5% 
Total Operating Expenses         (1,224)  (1,150)  6.5%          (1,112)         (1,048)  6.0%              (113)                (102)  11.0% 
   % of Net Sales Revenue  18.5%  18.5%  0 bps  20.0%  19.8%  20 bps  10.8%  10.9%  10 bps 
EBITDA               479                419  14.2%                439               406  8.2%                   40                     14  192.3% 
   EBITDA Margin  7.2%  6.7%  50 bps  7.9%  7.7%  20 bps  3.8%  1.5%  230 bps 
                    

GPA Food 2Q12 x 2Q11 (excludes real estate projects)

In 2Q12, EBITDA totaled R$ 479 million, up 14.2%, and margin was up 50 basis points, to 7.2%. EBITDA of the retail segment increased 8.2%, while EBITDA of the cash-and-carry segment increased 192.3%. In 2Q11, the cash-and-carry segment accounted for 14.8% in GPA Food’s gross sales revenue, and increased to 15.6% in 2Q12. This segment’s participation on GPA Food’s EBITDA accounted for 8.3% in 2Q12, up from 3.3% in 2Q11.

4   Retail: EBITDA margin reached 7.9%, a 20-basis-point gain, due to:

§  30-basis-point gain in gross margin, following a sales mix with higher value-added products, such as perishables and general merchandise, which were also favored by the conversions into Minimercado Extra and Extra Supermercado, once these categories’ presence is higher on those formats. Such performance was in line with the trend in the previous quarters;

§  Increase of 20 basis points in total operating expenses as percentage of net sales revenue due to an increase in personnel and marketing expenses.

 

4   Cash and carry: the segment posted EBITDA margin at 3.8%, up 230 basis points over 2Q11, due to:

 

§  230 basis-point increase in gross margin, to 14.6%, following maturation of stores opened in the past 2 years; new positioning in assortment for the target public, which privileges more profitable items;

§  Reduction in sales expenses due to productivity gains in stores and adjustment of services rendered at the stores. The sales area reformatting, for inventory optimization, and the logistics model review benefit expense control;  

 

Page 24 of 158


 
 

 

GPA Food 1H12 x 1H11 (excludes real estate projects)  

EBITDA increased 16.2%, due to a 10.4% increase in gross profit and maintenance of operating expenses as percentage of gross sales revenue at 18.5%.

 

 

  GPA Food 
ex
real estate projects 
GPA Consolidated
ex
real estate projects
 
(R$ million)  1H12  1H11  Δ 2Q12  2Q11  Δ 1H12  1H11  Δ
 
Net Sales Revenue        13,278        12,213  8.7%        11,939        11,270  5.9%        24,087          22,139  8.8% 
Gross Profit           3,429           3,106  10.4%           3,142           2,987  5.2%           6,398             5,836  9.6% 
   Gross Margin  25.8%  25.4%  40 bps  26.3%  26.5%  20 bps  26.6%  26.4%  20 bps 
   Selling Expenses         (2,086)          (1,926)  8.3%          (2,039)         (1,922)  6.1%          (4,098)            (3,803)  7.8% 
   General and Administrative Expenses              (365)              (339)  7.7%              (411)              (424)  3.0%              (845)                (809)  4.4% 
Total Operating Expenses         (2,451)          (2,265)  8.2%          (2,450)         (2,346)  4.4%          (4,942)            (4,612)  7.2% 
   % of Net Sales Revenue  18.5%  18.5%  0 bps  20.5%  20.8%  30 bps  20.5%  20.8%  30 bps 
EBITDA               978                841  16.2%                692               641  7.9%           1,456             1,224  19.0% 
   EBITDA Margin  7.4%  6.9%  50 bps  5.8%  5.7%  10 bps  6.0%  5.5%  50 bps 
                    

GPA Consolidated 2Q12 x 2Q11

Gross margin declined 20 basis points, due to fiercer competition in the segments in which Viavarejo operates; the increase in participation of white-line products sales, which carry lower margins compared with those of other categories; and increase in participation of the cash-and-carry segment in GPA Food’s sales, as mentioned above.

 

In 2Q12, EBITDA totaled R$ 692 million, up 7.9%, with margin at 5.8%, up 10 basis points over 2Q11, due to operation improvement in GPA Food, as mentioned above, through maintenance in operating expenses as percentage of net sales revenue.

 

GPA Consolidated 1H12 x 1H11

EBITDA increased 19.0% to R$ 1.456 billion, with margin at 6.0%, up 50 basis points over 1H11.

 

Financial Performance and Indebtedness

Financial Result

 

 

Financial Performance and Indebtedness
 
Financial Result
 
 
  GPA Food
ex
real estate projects
GPA Consolidated
ex
real estate projects
 
(R$ million)  2Q12  2Q11  Δ 1H12  1H11  Δ 2Q12  2Q11  Δ 1H12  1H11  Δ
 
   Financial Revenue                  123    102  19.9%                  228   195  17.4%                  151    139  8.5%                  296     272  8.8% 
   Financial Expenses                (244)                (269)  9.3%                (492)                (523)  5.8%                (436)                (475)  8.2%                (917)                (934)  1.8% 
Net Financial Revenue (Expenses)                (121)                (166)  27.2%                (264)                (328)  19.6%                (285)                (336)  15.2%                (621)                (662)  6.2% 
   % of Net Sales Revenue  1.8%  2.7%  90 bps  2.0%  2.7%  70 bps  2.4%  3.0%  60 bps  2.6%  3.0%  40 bps 
    Charges on Net Bank Debt                   (64)                   (85)  25.4%                (143)                (169)  15.3%                   (66)                (138)  52.0%                (144)                (266)  46.1% 
    Cost of Discount of Receivables                   (26)                   (34)  24.5%                   (56)                   (82)  32.4%                (191)                (167)  14.0%                (422)                (333)  26.9% 
    Restatement of Other Assets and Liabilities                    (32)                    (47)  32.4%                   (65)                   (77)  15.3%                   (28)                   (30)  8.0%                   (55)                   (63)  12.3% 
Net Financial Revenue (Expenses)                (121)                (166)  27.2%                (264)                (328)  19.6%                (285)                (336)  15.2%                (621)                (662)  6.2% 

 

Page 25 of 158


 
 

GPA Food 2Q12 x 2Q11 (excludes real estate projects)

The net financial expense was R$ 121 million, and accounted for 1.8% of net sales revenue, down 90 basis points from that in 2Q11. Such reduction is due to the effects from the decline in the base interest rate, notably as from September 2011, which impacts the Company as explained below:

§  R$ 64 million in charges on the net bank debt, which accounted for 1.0% of net sales volume, down 40 basis points from 2Q11. The interest rate decline in the period benefitted this reduction; 

§  R$ 26 million in discounted credit card receivables cost, which accounted for 0.4% of net sales revenue. The 20 basis-point reduction, as compared with 2Q11, is directly impacted by a maintenance in the Company’s commercial policy coupled with an interest rate decline;

§  R$ 32 million in restatement of other assets and liabilities, which accounted for 0.5% of net sales revenue in the quarter, down 20 basis points from 2Q11.

 

GPA Food 1H12 x 1H11 (excludes real estate projects)

The net financial result was an expense of R$ 264 million, down 19.6%, despite the 8.4% increase in gross sales revenue. The result was impacted by a decline in interest rates and control in payment conditions.

 

GPA Consolidated 2Q12 x 2Q11

The net financial result was an expense of R$ 285 million and accounted for 2.4% of net sales revenue, down 60 basis points from 2Q11.

 

GPA Consolidated 1H12 x 1H11

In the first half of 2012, the net financial result was an expense of R$ 621 million and accounted for 2.6% of net sales revenue, down 40 basis points from 1H11.

 

 

Page 26 of 158


 
 

 

Indebtedness

 

  GPA Food  GPA Consolidated 
(R$ million)  06.30.2012  03.31.2012  06.30.2012  03.31.2012 
 
Short Term Debt                (2,084)                (2,382)                 (2,373)                    (2,442) 
   Loans and Financing                 (1,406)                (1,859)                 (1,581)                    (1,915) 
   Debentures                     (679)                     (523)                     (792)                         (527) 
Long Term Debt                (4,767)                (3,199)                 (5,658)                    (3,827) 
   Loans and Financing                 (1,754)                (1,302)                 (1,844)                    (1,529) 
   Debentures                (3,012)                (1,896)                 (3,814)                    (2,298) 
Total Gross Debt                (6,851)                (5,581)                 (8,031)                    (6,269) 
Cash                  4,221                  2,831                  5,473                      3,746 
Net Debt                (2,630)                (2,750)                 (2,557)                    (2,523) 
Net Debt / EBITDA(1)  1.26x  1.36x  0.78x  0.78x 
   Payment book   short term     -        -                    (2,227)                    (2,211) 
   Payment book   long term     -        -                        (116)                         (112) 
Net Debt with payment book     -        -                    (4,900)             (4,846.69) 
Net Debt / EBITDA(1)  1.26x  1.36x  1.50x  1.51x 
(1) EBITDA f or t he last 12 mont hs. Does not include real est at e project s          
          

GPA Food (excludes real estate projects)

On 06/30/2012, GPA Food’s net debt totaled R$ 2.630 billion, down R$ 120 million from 03/31/2012, mainly due to the cash generation in the period. The net-debt-to-EBITDA ratio was at 1.26 x at the end of June.

 

GPA Consolidated

Net debt totaled R$ 2.557 billion as of 06/30/2012, up R$ 34 million in comparison with 03/31/2012. The net-debt-to-EBITDA ratio was at 0.78x.

The Company issued three new series of debentures in the quarter and will use the proceeds to lengthen its debt profile:

§  11th simple debenture issue of Companhia Brasileira de Distribuição (CBD) - R$ 1.200 billion, with yield of 100% of the CDI + spread of 1% and to mature in 42 months;

§  1st simple debenture issue of Nova Pontocom (NPC) - R$ 100 million, with yield at 105.35% of the CDI and to mature in 12 months; and

§  1st simple debenture issue of Nova Casa Bahia (NCB) - R$ 400 million, with yield at 100% of the CDI + spread of 0.72% and to mature in 31 months.


The Company endorsed both debenture issues.

 

 

Page 27 of 158


 
 

 

GPA Malls & Properties

The opening of stores at Grupo Pão de Açúcar is the result of a planned expansion process. The Company uses its market intelligence to promote synergies between its retail strength and its real estate assets, which are managed by its real estate unit, GPA Malls & Properties (GPA M&P). GPA M&P manages and explores the Company’s real estate assets, and looks at unlocking value in this market.

In the second quarter, a R$ 98 million gross sales revenue was recognized. It is related to a land swap with Cyrela and with Pitangueiras Desenvolvimento Imobiliário of Company’s pieces of land for the development and construction of projects, among them Thera Faria Lima Pinheiros, launched in October 2011, and Figue, respectively. The swap revenue is net of the accounting cost of the piece of land.

It is worth noting that the operational cycle at the real estate industry is different from that at the retail industry, for it is longer, generally exceeds the fiscal year period in which the project started and relies on real estate launches and their pace.

For further information on the recognition of such revenue, see explanatory notes number 3.b. and 26, on the Financial Statements. 

 

Net income

 

  GPA Food
ex
real estate projects
GPA Consolidated
ex
real estate projects
 
(R$ million)  2Q12  2Q11  Δ 1H12  1H11  Δ 2Q12  2Q11  Δ 1H12  1H11  Δ
 
EBITDA                  479                  419  14.2%                  978                  841  16.2%                  692                  641  7.9%             1,456             1,224  19.0% 
Depreciation and Amortization                (156)    (116) 34.0%                (303)      (241) 25.6%                (189)                (150)  25.7%                (375)                (308)  21.7% 
Net Financial Revenue (Expenses)                (121)     (166) 27.2%                (264)     (328) 19.6%                (285)                (336)  15.2%                (621)                (662)  6.2% 
Equity Income                      (2)     (1)   111.9%                        2                        6  68.1%                      (3)                        3  199.4%                        2                     13  83.5% 
Result from Permanent Assets                   (14)                    (24)   1  0.0%                   (10)                        1                       (3)                        1  347.2% 
Nonrecurring Result               -                     (49)                   -                    (49)               -                      (49)                  -                     (49) 
Other Operating Revenue (Expenses)                     23                        6  294.2%                     23                        0  0.0%                     16                   (15)  212.6%                     15                   (27)  154.2% 
Income Before Income Tax                  208                     93  124.8%                  412                  231  78.7%                  222                     95  134.6%                  474                  192  146.7% 
Income Tax                   (64)     (1)  N/A                (115)   (3)  0.0%                   (73)                      (9)  746.8%                (156)                        5  
Minority Interest   Noncontrolling                     13                        2                     27                     12  134.9%                        9                        5  90.6%                     14                     26  47.9% 
Net Income(1)   - Controlling Shareholders             157              93  68.6%            325            239  35.9%            159              91  74.5%            331            223  48.3% 
Net Margin  2.4%  1.5%  90 bps  2.4%  2.0%  40 bps  1.3%  0.8%  50 bps  1.4%  1.0%  40 bps 
 
Net income GPA Malls & Properties              96            -               90  -   -               96    -   -               90  -  
 
Net Income(1)   - Controlling Shareholders             253              93  171.3%            414            239  73.5%            255              91  179.7%            421            223  88.5% 
Net Margin  3.8%  1.5%   230 bps  3.1%  2.0%  110 bps  2.1%  0.8%  130 bps  1.7%  1.0%  70 bps 
 
Total Nonrecurring     -                     35     -                       -                       35     -                     10                     66     -                      10                     73     -   
   Refis 11.941/2009     -                     28     -                 -                       28     -                                         28     -                   -                       28     -   
   Expenses (Revenues) with Association     -                     21     -                   -                       21      -                     10                     47      -                      10                     53     -   
   Income Tax from Nonrecurring     -       (10)     -                       -                     (10)      -                      (3)     (14)     -                       (3)    (16)     -   
   Minority Interest      -                      (5)  -                        -                       (5)      -                        3                        5     -                         3                        8     -   
Adjusted Net Income            253            128  97.8%            414            273  51.6%            264            157  68.4%            431            297  45.3% 
Adjusted Net Margin  3.8%  2.1%   170 bps  3.1%  2.2%  90 bps  2.2%  1.4%  80 bps  1.8%  1.3%  50 bps 
(1) Net Income after noncontrolling shareholders                          

GPA Food 2Q12 x 2Q11 (excludes real estate projects)

Operating income before income tax totaled R$ 208 million, up 124,8% over 2Q11. The increase reflects the operational improvement in all formats and strict control over operating and financial expenses. Net income increased 68.6%, to R$ 157 million, with net margin at 2.4%, up 90 basis points.


 Page 28 of 158


 
 

 

Net income for GPA Food including the real estate projects totaled R$ 253 million in 2Q12, up 171.3% over the same year-ago period. In 1H12, net income totaled R$ 414 million, up 73.5% over 1H11.

 

GPA Food 1H12 x 1H11 (excludes real estate projects)

In the first half, the operating income before income tax totaled R$ 412 million, up 78.7% over the same period last year;

 

GPA Consolidated 2Q12 x 2Q11

Net income totaled R$ 159 million, up 74.5% over 2Q11, reflecting the operational improvements in GPA Food. The net margin increased 50 basis points in 2Q12 to 1.3%.

 

GPA Consolidated 1H12 x 1H11

In the first half, net income, including Malls & Properties operations, totaled R$ 421 million, up 88.5% over the same period last year.

 

Cash Flow

 

  GPA Food GPA Consolidated
(R$ million)  2Q12   2Q11 Δ  1H12  1H11  Δ  2Q12    2Q11 Δ  1H12  1H11  Δ 
 
Cash Balance at beginning of period         2,831         2,441              391         3,544         2,468          1,076         3,746         3,588              158         4,970         3,818          1,152 
Cash Flow from operating activities             655             635                20             327             390               (63)             623             536                87               61           (310)              371 
   EBITDA             574             419              155         1,067             841              226             787             641              146         1,545         1,224              321 
   Cost of Discount of Receivables              (43)              (41)                 (2)              (72)              (88)                16           (153)           (194)                41           (304)           (360)                56 
  Working Capital             123             257            (133)           (668)           (363)            (305)              (11)               89            (100)        (1,181)        (1,174)                 (6) 
Cash Flow from Investment Activities           (276)           (214)               (63)           (451)           (436)               (15)           (345)           (320)               (25)           (547)           (584)                37 
   Net CAPEX           (245)              (94)            (151)           (455)           (436)               (19)           (314)           (238)               (76)           (550)           (584)                34 
   Aquisition and Others              (31)           (120)                89                 3                                 3              (31)              (82)                51                 3                                 3 
Cash Flow from Financing Activities         1,011           (285)          1,297             801             154              647         1,450             159          1,291             990         1,040               (50) 
   Dividends Payments and Others           (131)           (137)                  6           (131)           (137)                  6           (131)           (137)                  6           (131)           (137)                  6 
   Net Proceeds         1,142           (149)          1,291             932             291              641         1,580             296          1,285         1,120         1,176               (56) 
Variation of Net Cash Generated         1,390             136          1,254             677             108              569         1,728             375          1,352             503             145              358 
 
Cash Balance at end of period         4,221         2,576          1,645         4,221         2,576          1,645         5,473         3,963          1,510         5,473         3,963          1,510 

GPA Food 2Q12 x 2Q11 (excludes real estate projects)

At the end of 2Q12, GPA Food´s cash flow was positive by R$ 4.221 billion, up R$ 1.645 billion over 2Q11, mostly due to the net proceeds and operating cash generation in the period. In May, the Company concluded its 11st debentures issue in the amount of R$ 1.200 billion.

 

GPA Consolidated 2Q12 x 2Q11

Cash flow in 2Q12 stood at R$ 5.473 billion, a R$ 1.510 billion change in the period.

 

 

Page 29 of 158


 
 

 

CAPEX

 

  GPA Food GPA Consolidated
(R$ million)  2Q12  2Q11  Δ 1H12  1H11  Δ  2Q12  2Q11  Δ 1H12  1H11  Δ 
New stores and land acquisition         119           23  412.1%         182           85  114.5%         155           34  359.6%         232         111  108.7% 
Store renovations and conversions           98           97  0.8%         181         222  18.3%         107         115  6.8%         198         242  18.3% 
Infrastructure and Others         102           85  19.0%         145         148  2.4%         129         141  8.2%         204         220  7.2% 
Total         318         206  54.7%         508         455  11.7%         392         290  35.1%         633         573  10.5% 
                          

GPA Food 2Q12 x 2Q11 (excludes real estate projects)              

In 2Q12, GPA Food invested R$ 318 million, allocated as follows:

§  R$ 119 million to store renovations and conversions. In 2Q12, the Company opened one Pão de Açúcar store, one Extra Hiper, one Minimercado Extra, and five drugstores.

§  R$ 98 million to store openings, construction and land acquisitions. In 2Q12, the conversion process of Extra Fácil to Minimercado Extra stores was concluded;

§  R$ 102 million to infrastructure (technology and logistics) and others;

 

GPA Food 1H12 x 1H11

In the first half, GPA Food invested R$ 508 million, most of which, 72.0%, were aimed to land acquisitions and store openings  and to renovations and conversions. GPA Food’s sales area, which totaled 1,887 thousand square meters mil at the end of the period, should increase between 6.0% and 6.7% in 2012, as per the guidance released by the Company on 05/08/12.

 

GPA Consolidated 2Q12 x 2Q11

Investments totaled R$ 391 million, representing 62% of total invested in the first half of the year, which include R$ 73 million invested in Viavarejo and R$ 318 million from GPA Food, as detailed above.

In addition to the GPA Food stores mentioned above, another three Ponto Frio and three Casas Bahia stores were opened in the period. Another 14 GPA Food stores and 18 Viavarejo are currently being built.

Investments in the period are in line with the Company’s annual business plan. The Company reaffirm the guidance of approximately R$ 1.8 billion in investments for this year, of which R$ 1.4 billion to GPA Food and R$ 400 million to GPA Non Food.

 

 

 

Page 30 of 158


 
 

 

Dividends

GPA Consolidated

 

  GPA Consolidated
(R$ million)  2Q12  2Q11  Δ  1H12  1H11  Δ 
Dividends              27,9              22,6  23,5%               55,7             45,1  23,5%   

GPA Consolidated

On 07/23/2012, the Board of Directors approved the prepayment of interim dividends totaling R$0.11 per preferred share and R$0.10 per common share. Dividends to be paid in 2Q12 will total R$27.9 million, complying with Company’s Dividend Payment Policy, approved by the Board of Directors’ Meeting of 08/03/2009.

The interim payment referring to 2Q12 will be made on 08/13/2012. Shareholders registered as such on 07/31/2012 will be entitled to receive the payment. Shares will be traded ex-dividends as of 08/01/2012, until the payment date.

 

 

Page 31 of 158


 
 

 

 

              
BALANCE SHEET
ASSETS
  GPA Food GPA Consolidated
(R$ million)  06.30.2012  03.31.2012  06.30.2011  06.30.2012  03.31.2012  06.30.2011 
Current Assets                      9,019                      8,167                      7,158                   16,694                   15,466                   15,295 
  Cash and Marketable Securities                      4,221                      2,831                      2,576                     5,473                     3,746                     3,963 
  Accounts Receivable                         260                          309                          183                     2,253                     2,284                     1,985 
      Credit Cards                         181                          215                          112                        389                        381                        202 
     Payment book                           -                           -                             -                     1,961                     1,988                     1,835 
     Sales Vouchers and Others                            76                            90                            67                        105                        106                        131 
     Post Dated Checks                              4                              4                              5                             4                             4                             5 
      Allowance for Doubtful Accounts                             (1)                             (0)                             (2)                       (205)                       (195)                       (189) 
  Resulting from Commercial Agreements                         389                          392                          279                        389                        392                        279 
  Receivables Fund (FIDC)                      1,056                      1,086                      1,090                     2,381                     2,364                     2,341 
  Inventories                      2,603                      2,832                      2,323                     4,939                     5,178                     4,816 
  Recoverable Taxes                         270                          445                          440                        826                     1,032                     1,347 
  Expenses in Advance and Other Accounts Receivables                         219                          272                          268                        432                        470                        564 
Noncurrent Assets                    14,278                    13,799                    12,934                   17,261                   16,564                   15,128 
  Long Term Assets                      2,564                      2,243                      1,916                     4,405                     3,893                     3,061 
   Marketable Securities                           -                            -                            -                        -                            -                          - 
   Accounts Receivables                         462                          448                          519                        556                        543                        612 
      Paes Mendonça                         462                          448                          434                        462                        448                        434 
      Payment Book                           -                            -                            -                        102                        101                           98 
     Others                           -                            -                            89                        -                         -                              89 
      Allowance for Doubtful Accounts                           -                            -                             (4)                            (7)                            (6)                            (9) 
  Recoverable Taxes                         212                            33                            13                     1,030                        721                           84 
  Fair Value Bartira                         355                          304                          416                        355                        304                        416 
  Deferred Income Tax and Social Contribution                         426                          442                          415                     1,185                     1,211                     1,180 
  Amounts Receivable from Related Parties                         178                          248                            66                        146                        152                        141 
  Judicial Deposits                         730                          652                          471                        899                        809                        594 
  Expenses in Advance and Others                            92                          116                            16                        123                        153                           34 
  Investments                         176                          161                          144                        269                        258                        232 
  Property and Equipment                      6,617                      6,523                      6,169                     7,554                     7,436                     6,981 
  Intangible Assets                      4,920                      4,873                      4,706                     5,032                     4,977                     4,855 
TOTAL  ASSETS                    23,297                    21,966                    20,092                   33,955                   32,030                   30,423 
 
LIABILITIES
  GPA Food GPA Consolidated
  06.30.2012  03.31.2012  06.30.2011  06.30.2012  03.31.2012  06.30.2011 
Current Liabilities                       6,149                      6,636                      4,279                   11,297                   11,445                     9,962 
  Suppliers                      2,533                      2,744                      2,225                     4,570                     4,716                     4,475 
  Loans and Financing                      1,406                      1,859                          488                     1,581                     1,915                     1,261 
  Payment Book (CDCI)                                                       -                            -                     2,227                     2,211                     1,948 
  Debentures                         679                          523                          278                        792                        527                        278 
  Payroll and Related Charges                         372                          321                          319                        837                        712                        645 
  Taxes and Social Contribution Payable                            81                            82                            61                        180                        199                        300 
  Dividends Proposed                              1                          103                              2                             1                        103                             2 
  Financing for Purchase of Fixed Assets                            14                            14                            14                           14                           14                           14 
  Rents                            44                            42                            44                           44                           42                           44 
  Acquisition of Companies                            58                            56                            68                           58                           56                           68 
  Debt with Related Parties                         522                          513                          499                           52                           88                           13 
  Advertisement                            40                            38                            34                           85                           88                           34 
  Provision for Restructuring                              9                            12                              6                             9                           12                             6 
  Tax Payments                         166                            91                            41                        169                           94                           45 
  Advanced Revenue                              8                            13                           -                            77                           79                           85 
  Others                         217                          223                          200                        601                        587                        743 
Long Term Liabilities                      9,338                      7,755                      8,577                   12,151                   10,320                   10,685 
  Loans and Financing                      1,754                      1,302                      2,512                     1,844                     1,529                     2,666 
   Payment Book (CDCI)                           -                          -                            -                          116                        112                        114 
  Receivables Fund (FIDC)                      1,194                      1,167                      1,163                     2,437                     2,383                     2,417 
  Debentures                      3,012                      1,896                      1,488                     3,814                     2,298                     1,488 
  Acquisition of Companies                         199                          194                          227                        199                        194                        227 
  Deferred Income Tax and Social Contribution                      1,104                      1,107                      1,102                     1,104                     1,107                     1,102 
  Tax Installments                      1,201                      1,260                      1,443                     1,244                     1,302                     1,488 
  Provision for Contingencies                         552                          537                          414                        721                        701                        515 
  Advanced Revenue                            23                            -                            -                        375                        368                        407 
  Others                         298                          291                          228                        298                        326                        261 
Shareholders' Equity                      7,810                      7,575                      7,236                   10,507                   10,265                     9,776 
  Capital                      5,278                      4,708                      4,778                     6,702                     6,130                     6,118 
  Capital Reserves                         202                          392                          370                        202                        392                        370 
  Profit Reserves                      1,147                      1,279                          839                     1,147                     1,279                        839 
  Minority Interest                      1,183                      1,196                      1,249                     2,456                     2,465                     2,449 
TOTAL LIABILITIES                    23,297                    21,966                    20,092                   33,955                   32,030                   30,423 

 

Page 32 of 158


 
 

 

 

 

  INCOME STATEMENT (ex real estate projects) INCOME STATEMENT 
  GPA Food GPA Food  GPA Consolidated  GPA Food
IFRS
GPA Consolidated
IFRS
  Retail  Cash and Carry
R$   Million  2Q12  2Q11  Δ  2Q12 2Q11 Δ 2Q12 2Q11 Δ 2Q12 2Q11 Δ 2Q12 2Q11 Δ 2Q12 2Q11  Δ
Gross Sales Revenue    7,339   6,928  5.9%    6,196    5,900  5.0%    1,142  1,028  11.1%   13,414   12,605  6.4%   7,437   6,928  7.3%    13,512    12,605  7.2% 
Net Sales Revenue    6,621   6,229  6.3%    5,579    5,296  5.3%    1,043   933  11.7%   11,939   11,270  5.9%    6,720    6,229  7.9%    12,037    11,270  6.8% 
Cost of Goods Sold   (4,918)   (4,660)  5.6%     (4,028)     (3,842)  4.9%   (890)   (818)  8.8%   (8,797)    (8,282)  6.2%   (4,918)   (4,660)  5.6%     (8,797)     (8,282)  6.2% 
Gross Profit   1,703  1,569  8.5%    1,550    1,454  6.6%   153   115  32.5%    3,142   2,987  5.2%    1,801    1,569  14.8%    3,241    2,987  8.5% 
 Selling Expenses  (1,049)   (988)  6.2%      (947)      (892)  6.1%    (102)   (96)  6.6%   (2,039)    (1,922)  6.1%   (1,047)   (988)  5.9%     (2,037)     (1,922)  6.0% 
 General and Administrative Expenses    (175)   (162)  8.2%      (165)      (156)  5.4%    (10)    (5)  88.5%    (411)    (424)  3.0%    (180)    (162)  11.4%      (416)      (424)  1.8% 
Total Operating Expenses    (1,224)   (1,150)  6.5%     (1,112)     (1,048)  6.0%    (113)   (102)  11.0%  (2,450)    (2,346)  4.4%   (1,227)   (1,150)  6.7%     (2,453)     (2,346)  4.6% 
Earnings before Interest, Taxes, Depreciation, Amortization   EBITDA  479  419  14.2%      439      406  8.2%   40    14  192.3%    692   641  7.9%     574    419  37.0%      787      641  22.8% 
 Depreciation and Amortization    (156)   (116)  34.0%      (145)      (109)  32.7%   (11)    (7)  54.8%    (189)   (150)  25.7%    (156)    (116)  34.0%      (189)    (150)  25.7% 
Earnings before interest and Taxes   EBIT     323   303  6.6%      294      296  0.8%    29     7  336.5%   503    491  2.5%    418    303  38.1%      599     491  21.9% 
 Financial Revenue   123    102  19.9%      119      101  18.1%    3    1  154.9%   151     139  8.5%     123    102  20.2%      151     139  8.8% 
 Financial Expenses    (244)   (269)  9.3%      (229)      (251)  9.0%   (15)    (17)  12.7%   (436)    (475)  8.2%    (244)   (269)  9.3%      (436)      (475)  8.2% 
Net Financial Revenue (Expenses)    (121)   (166)  27.2%      (109)      (150)  27.3%    (12)    (16)  26.5%    (285)   (336)  15.2%    (121)    (166)  27.4%      (285)      (336)  15.3% 
Equity Income    (2)    (1)  111.9%       (2)       (1)  111.9%       0.0%    (3)      3  0.0%     (2)    (1)  111.9%       (3)       3  199.4% 
Result from Permanent Assets    (14)     1          (15)       (1)   -    1    2  59.4%   (10)     1  0.0%    (14)      1    (19.70)       (10)       1   (13.77) 
Nonrecurring Result  -    (49)   -     -         (49)  - -   -   -  -     (49)  - -        (49)  -      -        (49)  -
Other Operating Revenue (Expenses)   23    6  294.2%      23    6  294.2%  - - -  16     (15)  -   23     6  294.2%      16       (15)  212.6% 
Income Before Income Tax    208   93  124.8%      190      100  90.3%   18  (7)  0.0%     222     95  134.6%    304     93  228.2%      318      95  235.7% 
Income Tax      (64)    (1)  6273.3%       (65)       (3)  1992.4%    1     2  65.6%    (73)     (9)  746.8%   (64)    (1)  0.0%       (73)       (9)  746.8% 
Minority Interest   Noncontrolling   13    2  709.6%      13    2  709.6%  -   0.0%   9    5  90.6%   13      2  709.6%       9       5  90.6% 
 Net Income   Controlling Shareholders  (1)   157   93  68.6%      138      98  40.6%     19       (5)  0.0%   159     91  74.5%   253     93  171.3%      255      91  179.7% 
Net Income per Share                      0.60    0.35             0.97     0.35   
 of shares (million) ex treasury shares                      263      257              263      257   
 
  GPA Food GPA Food GPA Consolidated GPA Food
IFRS
GPA Consolidated
IFRS
% Net Sales Revenue  Reatil Cash and Carry
  2Q12  2Q11    2Q12 2Q11   2Q12 2Q11   2Q12 2Q11   2Q12 2Q11   2Q12 2Q11  
Gross Profit  25.7%  25.2%    27.8%  27.5%    14.6%  12.3%    26.3%  26.5%    26.8%  25.2%    26.9%  26.5%   
 Selling Expenses  15.8%  15.9%    17.0%  16.8%    9.8%  10.3%    17.1%  17.1%    15.6%  15.9%    16.9%  17.1%   
 General and Administrative Expenses  2.6%  2.6%    3.0%  3.0%    1.0%  0.6%    3.4%  3.8%    2.7%  2.6%    3.5%  3.8%   
Total Operating Expenses  18.5%  18.5%    19.9%  19.8%    10.8%  10.9%    20.5%  20.8%    18.3%  18.5%    20.4%  20.8%   
EBITDA  7.2%  6.7%    7.9%  7.7%    3.8%  1.5%    5.8%  5.7%    8.5%  6.7%    6.5%  5.7%   
Depreciation and Amortization  2.4%  1.9%    2.6%  2.1%    1.0%  0.7%    1.6%  1.3%    2.3%  1.9%    1.6%  1.3%   
EBIT  4.9%  4.9%    5.3%  5.6%    2.8%  0.7%    4.2%  4.4%    6.2%  4.9%    5.0%  4.4%   
Net Financial Revenue (Expenses)  1.8%  2.7%    2.0%  2.8%    1.1%  1.7%    2.4%  3.0%    1.8%  2.7%    2.4%  3.0%   
Result from Permanent Assets and Others  0.1%  0.7%    0.1%  0.8%    0.1%  0.2%    0.1%  0.6%    0.1%  0.7%    0.1%  0.6%   
Income Before Income Tax  3.1%  1.5%    3.4%  1.9%    1.7%  0.8%    1.9%  0.8%    4.5%  1.5%    2.6%  0.8%   
Income Tax  1.0%  0.0%    1.2%  0.1%    0.1%  0.2%    0.6%  0.1%    1.0%  0.0%    0.6%  0.1%   
Minority Interest   noncontrolling  0.2%  0.0%    0.2%  0.0%    0.0%  0.0%    0.1%  0.0%    0.2%  0.0%    0.1%  0.0%   
Net Income   Controlling Shareholders  (1)  2.4%  1.5%    2.5%  1.9%    1.8%  0.6%    1.3%  0.8%    3.8%  1.5%    2.1%  0.8%   
 
(1) Net Income after noncontrolling shareholders

Page 33 of 158


 
 

 

 
 

 

 

   INCOME STATEMENT (ex real estate projects)    INCOME STATEMENT  
   GPA Food    GPA Consolidated     GPA Food IFRS   GPA Consolidated IFRS 
R$Million  1H12  1H11  Δ%   2Q12   2Q11 Δ%  1H12  1H11  Δ%  1H12  1H11  Δ   1H12  1H11  Δ
Gross Sales Revenue  14,709  13,569  8.4%  13,414  12,605  6.4%  27,073  24,978  8.4%  14,808  13,569  9.1%  27,172  24,978  8.8% 
Net Sales Revenue  13,278  12,213  8.7%  11,939  11,270  5.9%  24,087  22,139  8.8%  13,376  12,213  9.5%  24,185  22,139  9.2% 
Cost of Goods Sold   (9,849)   (9,107)  8.1%   (8,797)   (8,282)  6.2%  (17,688)  (16,303)  8.5%   (9,849)   (9,107)  8.1%  (17,688)  (16,303)  8.5% 
Gross Profit  3,429  3,106  10.4%  3,142  2,987  5.2%  6,398  5,836  9.6%  3,527  3,106  13.6%  6,497  5,836  11.3% 

 Selling Expenses 

 (2,086)   (1,926)  8.3%   (2,039)   (1,922)  6.1%   (4,098)   (3,803)  7.8%   (2,086)   (1,926)  8.3%   (4,098)    (3,803) 7.8% 

 General and Administrative Expenses 

(365)  (339)  7.7%  (411)  (424)  3.0%  (845)  (809)  4.4%  (374)  (339)  10.4%  (854)  (809)  5.5% 
Total Operating Expenses   (2,451)   (2,265)  8.2%   (2,450)   (2,346)  4.4%   (4,942)   (4,612)  7.2%   (2,460)   (2,265)  8.6%   (4,951)   (4,612)  7.4% 
Earnings before Interest, Taxes, Depreciation, AmortizationEBITDA  978  841  16.2%  692  641  7.9%  1,456  1,224  19.0%  1,067  841  26.9%  1,545  1,224  26.3% 

 Depreciation and Amortization 

(303)  (241)  25.6%  (189)  (150)  25.7%  (375)  (308)  21.7%  (303)  (241)  25.6%  (375)  (308)  21.7% 
Earnings before interest and TaxesEBIT  675  600  12.5%  503  491  2.5%  1,081  916  18.0%  764  600  27.4%  1,170  916  27.8% 

 Financial Revenue 

228  195  17.4%  151  139  8.5%  296  272  8.8%  229  195  17.6%  297  272  9.0% 

 Financial Expenses 

(492)  (523)  5.8%  (436)  (475)  8.2%  (917)  (934)  1.8%  (492)  (523)  5.8%  (917)  (934)  1.8% 
Net Financial Revenue (Expenses)  (264)  (328)  19.6%  (285)  (336)  15.2%  (621)  (662)  6.2%  (263)  (328)  19.7%  (620)  (662)  6.2% 
Equity Income   2   6   (0.68)   (3)   3      -   2  13   (0.83)   2   6   (0.68)   2  13  83.5% 
Result from Permanent Assets   (24)   1    -  (10)   1      -   (3)   1      -   (24)   1      -   (3)  1  347.2% 
Nonrecurring Result      -   (49)    -      -   (49)    -      -   (49)    -      -   (49)    -      -   (49)    - 
Other Operating Revenue (Expenses)  23   0      -  16   (15)    - 15   (27)      -  23   0      -  15   (27)  154.2% 
Income Before Income Tax  412  231  78.7%  222  95  134.6%  474  192  146.7%  502  231  117.7%  564  192  193.4% 
Income Tax  (115)   (3)  0.0%   (73)   (9)  746.8%  (156)   5    -  (115)   (3)    -  (156)  5    - 
Minority InterestNoncontrolling  27  12  134.9%   9   5  90.6%  14  26  47.9%  27  12  134.9%  14  26  47.9% 
 Net IncomeControlling Shareholders  (1)  325   239  35.9%  159  91  74.5%  331  223  48.3%  414  239  73.5%  421  223  88.5% 
Net Income per Share    -    -    -   0.60   0.35  70.7%   1.26   0.87  0.0%    -    -    -   1.60   0.87  84.4% 
 of shares (million) ex treasury shares        263  257    263  257          263  257   
 
 
% Net Sales Revenue   GPA Food    GPA Consolidated    GPA Food IFRS  GPA Consolidated IFRS 
  1H12  1H11    2Q12  2Q11    1H12  1H11    1H12  1H11    1H12  1H11   
Gross Profit  25.8%  25.4%    26.3%  26.5%    26.6%  26.4%    26.4%  25.4%    26.9%  26.4%   

 Selling Expenses 

15.7%  15.8%    17.1%  17.1%    17.0%  17.2%    15.6%  15.8%    16.9%  17.2%   

 General and Administrative Expenses 

2.7%  2.8%    3.4%  3.8%    3.5%  3.7%    2.8%  2.8%    3.5%  3.7%   
Total Operating Expenses  18.5%  18.5%    20.5%  20.8%    20.5%  20.8%    18.4%  18.5%    20.5%  20.8%   
EBITDA  7.4%  6.9%    5.8%  5.7%    6.0%  5.5%    8.0%  6.9%    6.4%  5.5%   
Depreciation and Amortization  2.3%  2.0%    1.6%  1.3%    1.6%  1.4%    2.3%  2.0%    1.6%  1.4%   
EBIT  5.1%  4.9%    4.2%  4.4%    4.5%  4.1%    5.7%  4.9%    4.8%  4.1%   
Net Financial Revenue (Expenses)  2.0%  2.7%    2.4%  3.0%    2.6%  3.0%    2.0%  2.7%    2.6%  3.0%   
Result from Permanent Assets and Others  0.0%  0.4%    0.1%  0.6%    0.0%  0.3%    0.0%  0.4%    0.0%  0.3%   
Income Before Income Tax  3.1%  1.9%    1.9%  0.8%    2.0%  0.9%    3.8%  1.9%    2.3%  0.9%   
Income Tax  0.9%  0.0%    0.6%  0.1%    0.6%  0.0%    0.9%  0.0%    0.6%  0.0%   
Minority Interestnoncontrolling  0.2%  0.1%    0.1%  0.0%    0.1%  0.1%    0.2%  0.1%    0.1%  0.1%   
Net IncomeControlling Shareholders  (1)  2.4%  2.0%    1.3%  0.8%    1.4%  1.0%    3.1%  2.0%    1.7%  1.0%   
 
(1) Net Income after noncontrolling shareholders               

 

Page 34 of 158


 
 

 

 

 

 

Statement of Cash Flow 
(R$ million)  GPA Consolidated 
  06.30.2012  06.30.2011 
 
    Net Income for the period                407               197 
      Adjustment for Reconciliation of Net Income                                    
      Deferred Income Tax                   53                (41) 
      Income of Permanent Assets Written Off                     3                (29) 
      Depreciation and Amortization                392               308 
      Interests and Exchange Variation                563               250 
      Net profit/loss on shareholder interest                 (24)                  
      Adjustment to Present Value                    (1)                (12) 
      Equity Income                    (2)                (13) 
      Provision for Contingencies                   67                  62 
      Provision for low and losses of fixed assets                    (0)                  36 
      Share Based Compensation                   19                  13 
      Allowance for Doubtful Accounts                195                  91 
      Swap revenue                 (97)                  
             1,575               863 
Asset (Increase) Decreases     
      Accounts Receivable                299              (863) 
      Inventories                545                   (2) 
      Taxes recoverable               (215)              (444) 
      Financial Instrument   Rede Duque                 (51)                  
      Other Assets                 (82)               293 
      Marketable Securities                                 659 
      Related Parties                 (59)              (203) 
      Judicial Deposits                 (96)                (87) 
                340              (648) 
Liability (Increase) Decrease     
      Suppliers            (1,653)              (831) 
      Payroll and Charges                   78                  56 
      Taxes and contributions               (200)               382 
      Other Accounts Payable                 (79)              (132) 
            (1,854)              (526) 
Net Cash Generated from (Used in) Operating Activities                   61              (310) 
 
Cash Flow from Investment and Financing Activities
  GPA Consolidated 
(R$ million)  06.30.2012  06.30.2011 
 
Net cash from acquisitions                     0                  
      Acquisition of Companies                     3                  
      Capital Increase in Subsidiaries                     0                  
      Acquisition of Property and Equipment               (557)              (532) 
      Increase of Intangible Asset                 (30)                (82) 
      Sale of Property and Equipment                   37                  29 
Net Cash Generated from (used in) Investment Activities               (547)              (584) 
 
Cash Flow from Financing Activities     
      Increase (Decrease)  of Capital                   13                  12 
      Increase in Minority Interest                                    
      Financiamentos                                    
      Funding and Refinancing             4,570            4,010 
      Payments            (3,326)           (2,394) 
      Interest Paid               (136)              (451) 
      Dividend Payments               (131)              (137) 
Net Cash Generated from (used in) Financing Activities                990            1,040 
      Cash and Cash Equivalents at the Beginning of the Year             4,970            3,818 
      Cash and Cash Equivalents at the End of the Year             5,473            3,963 
Change in Cash and Cash Equivalent                503               145 

 

Page 35 of 158


 
 

 

 

 

 

 

  Breakdown of Gross Sales by Format
(ex real estate projects)
(R$ million)  2Q12  %  2Q11  %  Δ  1H12  %  1H11  %  Δ 
 
Pão de Açúcar                     1,374  10.2%                   1,286  10.2%  6.8%                   2,722  10.1%                   2,498  10.0%  9.0% 
Extra Hiper (1)                     3,368  25.1%                   3,068  24.3%  9.8%                   6,779  25.0%                   6,026  24.1%  12.5% 
Extra Supermercado                     1,084  8.1%                   1,177  9.3%  7.9%    2,228   8.2%                   2,409  9.6%  7.5% 
Assaí                     1,142  8.5%                   1,028  8.2%  11.1%                   2,273  8.4%                   1,939  7.8%  17.3% 
Others Business   (2)                         371  2.8%                      369  2.9%  0.5%                      708  2.6%                      697  2.8%  1.6% 
GPA Food                     7,339  54.7%                   6,928  55.0%  5.9%                14,709  54.3%                13,569  54.3%  8.4% 
Viavarejo (3)                     6,075  45.3%                   5,676  45.0%  7.0%                12,364  45.7%                11,409  45.7%  8.4% 
GPA Consolidated                   13,414  100.0%                12,605  100.0%  6.4%                27,074  100.0%                24,978  100.0%  8.4% 

 

 

  Breakdown of Net Sales by Format
(ex real estate projects)
(R$ million)  2Q12  %  2Q11  %  Δ  1H12  %  1H11  %  Δ 
 
Pão de Açúcar                     1,232  10.3%                   1,152  10.2%  6.9%                   2,445  10.2%                   2,243  10.1%  9.0% 
Extra Hiper (1)                     2,992  25.1%                   2,716  24.1%  10.2%                   6,023  25.0%                   5,339  24.1%  12.8% 
Extra Supermercado                         988  8.3%                   1,064  9.4%  7.2%    2,031   8.4%                   2,183  9.9%  7.0% 
Assaí                     1,043  8.7%                      933  8.3%  11.7%                   2,078  8.6%                   1,760  7.9%  18.1% 
Others Business   (2)                         366  3.1%                      363  3.2%  0.9%                      701  2.9%                      688  3.1%  2.0% 
GPA Food                     6,621  55.5%                   6,229  55.3%  6.3%                13,278  55.1%                12,213  55.2%  8.7% 
Viavarejo (3)                     5,318  44.5%                   5,041  44.7%  5.5%                10,809  44.9%                   9,925  44.8%  8.9% 
GPA Consolidated                   11,938  100.0%                11,270  100.0%  5.9%                24,087  100.0%                22,138  100.0%  8.8% 
(1) Includes M inimercado 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 ex real estate projects)
  GPA Food GPA Consolidated
  2Q12  2Q11  1H12  1H11  2Q12  2Q11  1H12  1H11 
Cash  52.8%  51.9%  53.0%  52.6%  40.0%  40.3%  37.7%  41.1% 
Credit Card  39.8%  40.4%  39.5%  39.7%  49.2%  48.3%  45.9%  47.6% 
Food Voucher  7.3%  7.4%  7.3%  7.5%  4.0%  4.1%  3.7%  4.5% 
Credit  0.1%  0.2%  0.1%  0.2%  6.9%  7.3%  6.4%  6.8% 
      Post Dated Checks  0.1%  0.2%  0.1%  0.2%  0.1%  0.1%  0.1%  0.1% 
      Payment Book  0.0%  0.0%  0.0%  0.0%  6.8%  7.1%  6.3%  6.7% 

 

 

 

 

 

Page 36 of 158


 
 

 

 

 

 

 

  Stores Openings/Closings per Format 
  03/31/2012  Opened  Closed  06/30/2012 
         
Pão de Açúcar                158  1                  159 
Extra Hiper                133  1                  134 
Extra Supermercado                204                    204 
Minimercado Extra                   71  1  3                   69 
Assaí                   60    1                   59 
Ponto Frio                400  3                  403 
Casas  Bahia                544  3                  547 
Other Business                232  5  1                236 
Gas  Satation                   78                       78 
Drugstores                 154  5  1                 158 
GPA Consolidated             1,802               14  5             1,811 
Sale Area ('000 m2 )             2,830                 2,837 
# of employees ('000)  149      149 

 

Page 37 of 158


 
 

 

2Q12 Results Conference Call and Webcast

Tuesday, July 24, 2012

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

Portuguese Conference Call (original language)

+55 (11) 3127-4971

English Conference Call (simultaneous interpreting)

+1 (516) 300-1066

Webcast: http://www.gpari.com.br 

Replay

+55 (11) 3127-4999

Code for audio in Portuguese: 80024592 

Code for audio in English: 29581300

http://www.gpari.com.br

CONTACTS

Investor Relations - GPA and Viavarejo

Phone: (11) 3886-0421

Fax: (11) 3884-2677

gpa.ri@grupopaodeacucar.com.br

Website: www.gpari.com.br 

www.globex.com.br/ri

Media Relations - GPA

Phone: (11) 3886-3666

imprensa@grupopaodeacucar.com.br

Media Relations - Viavarejo

Phone: (11) 4225-9228

imprensa@viavarejo.com.br

 

Social Media News Room

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

Twitter – Media

@imprensagpa

Casa do Cliente – Customer Service

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

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

 

"The financial information contained in the financial statements are presented in accordance with accounting practices adopted in Brazil and refer to the second quarter of 2012 (2Q12), except where otherwise noted, with comparisons made over the same period last year."

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

"For the calculation of " EBITDA" Earnings Before Interest, Taxes, Depreciation and Amortization, According to the table on page 6.

The basis for calculating same-store sales is defined by the sales registered in stores open for at least 12 consecutive months and were not closed for 7 consecutive days or more in this period. Acquisitions are not included in the same-store calculation base in the first 12 months of operation.

Grupo Pão de Açúcar adopts the IPCA consumer price index as its benchmark inflation index, which is also used by the Brazilian Supermarkets Association (ABRAS), since it more accurately reflects the mix of products and brands sold by the Company. The IPCA in the 12 months ended June 2012 was 4.92%

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

 

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

 

Page 38 of 158


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

1.    Corporate information

 

Companhia Brasileira de Distribuição ("Company" or “GPA”), directly or through its subsidiaries (“Group”) 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 Hiper", "Extra Super", “Mini-mercado Extra”, “Assai”, “Ponto Frio” and “Casas Bahia", apart from e-commerce platforms “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, 1,810 stores in 20 Brazilian states and in the Federal District and a logistics infrastructure comprised of 52 warehouses located in 14 states at June 30, 2012.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 (“BM&FBovespa”) and New York Stock Exchanges (ADR level III).

 

The Company is controlled by Wilkes Participações S.A. ("Wilkes").

 

Casino Arbitration

 

On May 30, 2011, and July 1, 2011 Casino filed two arbitration requests in accordance with the rules set forth by the International Arbitration Court of the International Chamber of Commerce against 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 and Península Participações S.A . (“Península”) 

 

On October 5, 2011, 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 and Península presented their responses to both arbitration requests and filed counterclaims.

 

The arbitrations were unified into one single proceeding and an arbitration court composed of three members, was established to settle the dispute. This first hearing of the aforementioned arbitration proceeding, was held in São Paulo on May 9, 2012. The arbitration process is subject to a confidentiality clause and aims to ensure  the observation of the Wilkes shareholders´ agreement and the law. On June 21, 2012 the Company raised an objection claiming that the Company should not be part in this arbitration, as it is not a part of Wilkes’s Shareholders’ Agreement.

 

 

 

Page 39 of 158


 
 

 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

1.  Corporate information -- Continued 

 

Corporate events Wilkes

 

At Extraordinary General Meeting held on June 22, 2012, the following members appointed and approved by shareholders: Mr. Eleazar de Carvalho Filho, Mr. Luiz Augusto de Castro Neves and Mr. Roberto Oliveira de Lima, remaining Mr. Abilio dos Santos Diniz as the Company´s chairman of the Board of Directors. Following the changes approved in this  meeting, the new composition of the Company's Board of Directors will be as follows: Abilio dos Santos Diniz (chairman), Antoine Marie Remi Lazars Giscard D’Estaing, Arnaud Strasser, Candido Botelho Bracher, Eleazar de Carvalho Filho, Fábio Schvartsman, Geyze Marchesi Diniz, Guilherme Affonso Ferreira, Jean Louis Bourgier, JeanCharles Henri Naouri, Luiz Augusto de Castro Neves, Pedro Henrique Chermont de Miranda, Pedro Paulo Falleiros dos Santos Diniz, Roberto Oliveira de Lima and Ulisses Kameyama. Mrs. Ana Maria Falleiros dos Santos Diniz D’Avila and Mr. João Paulo Falleiros dos Santos Diniz will no longer be members of the Company’s Board of Directors.

 

On the same date, was also held the Extraordinary General Meeting’ for Wilkes, which resolved on replacing the chairman of Wilkes’s Board of Directors. Mr. JeanCharles Henri Naouri, Casino’s CEO, was appointed as Chairman of the aforementioned Board, a position previously occupied by Mr. Abilio dos Santos Diniz.

 

On July 02, 2012, was held another Extraordinary General Meeting’ for Wilkes, which informed the composition of the Company's Board of Directors that will be as, follows: JeanCharles Henri Naouri (chairman), Abilio dos Santos Diniz, Marcelo Fernandez Trindade and Arnaud Strasser. After these events Casino become the sole controlling shareholder of the Company.

 

Arbitration request by Morzan

 

Pursuant to the Material Fact released on June 15, 2012, the Company hereby announces that it has received a letter from the International Chamber of Commerce ("ICC") notifying about the request for the filing of an arbitration proceedings (“Proceedings”) submitted by Morzan Empreendimentos e Participações Ltda. (“Morzan”), former controlling shareholders of Globex Utilidades S.A. (Ponto Frio network).

 

The Proceedings are associated with issues originating from the Share Purchase Agreement executed between the subsidiary Mandala Empreendimentos e Participações S.A. on June 8, 2009 (the “Agreement”) for acquisition of 86,962,965 registered common shares with no par value, which then represented 70.2421% of the total and voting capital of Globex Utilidades S.A., previous corporate name of Via Varejo S.A. (“Via Varejo”), subject matter of the Material Fact disclosed by the Company on June 8, 2009. The arbitration terms are subject to confidentiality requirements.

 

On July 11, 2012, the Company exercised its right to appoint an arbitrator to compose the arbitration court responsible for conducting the Proceedings.

 

The Company understands that the request is unfounded, given that the Agreement was fully complied with, as it will be demonstrated during the Proceedings.

 

The Company will maintain its shareholders and the market informed of any material developments regarding the Proceedings.

 

 

 

 

Page 40 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

1.  Corporate information -- Continued 

 

Restructuring of Via Varejo

 

On December 14, 2011 the Board of Directors of the Company approved a formal plan for the closure of 88 Ponto Frio stores. Such closings were approved by the Anti-Trust Agency (“CADE”) as required by Preserve Reversibility of Operation Agreement (“APRO”). On December 31, 2011, the Company communicated parties involved (employees, store owners, trade accounts payables and others) and recorded a provision for the closing the stores in the amount of R$34,700, and R$20,700 related to the net value of fixed assets and R$14,000 to other expenses related to the closure.  

 

As of June 30, 2012, 58 out of the 88 stores planned were closed and the Company decided to maintain 8 stores open. On June 30, 2012 the Company had a provision for the closure of R$12,296, related to 22 stores scheduled to be closed, besides expenses that may be incurred from the shops already closed.

 

2.  Basis of preparation

 

The Parent Company and Consolidated quarterly financial information were prepared and presented according to the technical pronouncement CPC 21 - Interim Financial Reporting, issued by the Brazilian Accounting Pronouncements Committee (CPC) and IAS 34 - Interim Financial Reporting issued by the International Accounting Standard Board - IASB, respectively, applicable to the preparation of quarterly financial information and presented in a manner consistent with the standards issued by the Brazilian Securities and Exchange Commission (“CVM”).

 

The quarterly financial information for the six-month period ended June 30, 2012 was approved by the Board of Directors at July 23, 2012.

 

For a better presentation and comparability, certain balances of December 31, 2011 were reclassified.

 

 

 

 

Page 41 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

3. Basis for consolidation

 

a)     Interest in subsidiaries, associates and joint ventures:

 

Investment interest - %

 

06.30.2012

 

12.31.2011

Entities

Company

Indirect

 

Company

Indirect

Subsidiaries:

 

 

 

 

 

Novasoc Comercial Ltda. (“Novasoc”)

10.00

-

 

10.00

-

Sé Supermercado Ltda. (“Sé”)

93.10

0.69

 

93.10

0.69

Sendas Distribuidora S.A. (“Sendas”)

18.33

76.04

 

18.33

76.04

Pão de Açúcar Fundo de Investimentos em Direitos Creditórios (“PAFIDC”)

9.64

1.13

 

9.04

1.06

PA Publicidade Ltda. (“PA Publicidade”)

100.00

-

 

100.00

-

Barcelona Comércio Varejista e Atacadista S.A. (“Barcelona”)

-

93.79

 

-

93.79

CBD Holland B.V.

100.00

-

 

100.00

-

CBD Panamá Trading Corp.

-

100.00

 

-

100.00

Xantocarpa Participações Ltda. (“Xantocarpa”)

-

94.36

 

-

94.36

Vedra Empreend. e Participações S.A.

99.99

0.01

 

99.99

0.01

Bellamar Empreend. e Participações Ltda.

-

93.10

 

-

93.10

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 Serviços. Imobiliários Ltda. (“GPA M&P”)

89.42

9.85

 

89.42

9.85

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

-

Posto Ciara Ltda.

-

100.00

 

-

-

Auto Posto Império Ltda.

-

100.00

 

-

-

Auto Posto Duque Salim Maluf Ltda.

-

100.00

 

-

-

Auto Posto Duque Santo André

-

100.00

 

-

-

Auto Posto Duque Lapa Ltda.

-

100.00

 

-

-

Duque Conveniências Ltda.

-

100.00

 

-

-

Lake Niassa Empreend. e Participações Ltda.

-

52.41

 

-

52.41

Via Varejo

52.41

-

 

52.41

-

Globex Administração e Serviços Ltda. (“GAS”) 

-

52.41

 

-

52.41

Nova Casa Bahia S.A. (“NCB”)

-

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.

-

52.41

 

-

52.15

Nova Extra Eletro Comercial Ltda.

0.10

52.36

 

0.10

52.36

Nova Pontocom Comércio Eletrônico S.A. (“Nova Pontocom”)

39.05

31.11

 

39.05

31.11

E-HubConsult. Particip. e Com. S.A. (“E-Hub”)

-

70.16

 

-

70.16

Nova Experiência Pontocom S.A.

-

70.16

 

-

70.16

Saper Participações Ltda.

-

-

 

24.21

-

Sabara S.A

-

52.41

 

-

52.41

Casa Bahia Contact Center Ltda.

-

52.41

 

-

52.41

Globex - Fundo de Investimentos em Direitos Creditórios (“Globex FIDC”)

-

7.80

 

-

7.86

Associates and Joint Ventures

 

 

 

 

 

Ponto Frio Leasing S.A.

-

26.21

 

-

26.21

Financeira Itaú CBD – FIC

-

40.76

 

-

40.76

Indústria de Móveis Bartira Ltda. (“Bartira”) 

-

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

 

 

 

 

Page 42 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

3. Basis for consolidation -- Continued

 

a)     Interest in subsidiaries, associates and joint ventures: -- Continued

 

All interest were calculated considering the percentage held by the GPA or its subsidiaries. The consolidation not necessarily reflect these percentages, as some companies have shareholders’ agreement that the Company has control and, therefore allows the full consolidation.

 

b)    Subsidiaries 

 

The consolidated quarterly financial information includes the financial information of all subsidiaries over which the Parent Company exercises control 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 and they are excluded from consolidated, where applicable, considering the date that control ceases.

 

The quarterly financial information of the subsidiaries are prepared on the same closing date as those of the Company, using consistent accounting policies. All intragroup balances, including income and expenses, unrealized gains and losses and dividends resulting from intragroup 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 main 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 represents 10% of its shares, Novasoc is included in the consolidated quarterly financial information, 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 entity.

 

 

Page 43 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

  1. Basis for consolidation – Continued

 

b)   Subsidiaries -- Continued

 

ii.    PAFIDC and Globex FIDC

 

The Company consolidates the quarterly financial information of PAFIDC and Globex FIDC that represent 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.

 

iii.   Via Varejo

 

The Company holds 52.41% of Via Varejo’s capital, giving it control of this subsidiary by consolidating their full financial information. The Via Varejo concentrates activities of trade electronic products, operating under the brands “Ponto Frio” and “Casas Bahia”. The Company also operates through its controlled entity Nova Pontocom, in e-commerce of any product for the consumer by the websites: www.extra.com.br, www.pontofrio.com.br  and www.casabahia.com.br

 

iv.  Sendas 

 

The Company directly or indirectly holds 94.37% of Sendas’ capital, 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 14 (a ii).   

 

 v.  GPA M&P

 

In 2011, the Company began organizing the GPA M&P, a subsidiary in order to develop its real estate assets.


Revenues are recognized: (i) at the time of barter of land owned by GPA M&P at the fair value of consideration received in barter date, (ii) at the delivery of the units sold by GPA M&P. The cost of units sold includes the cost of the barter initially performed.

 

 

 

 

Page 44 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

3. Basis for consolidation – Continued 

 

c) Associates – Ponto Frio Leasing S.A.

   

At an Extraordinary General Meeting BINV held on December 30, 2011, approved the merger of the Company based on the balance sheet of November 30, 2011. On April 13, 2012 the Central Bank of Brazil approved such merger. At present, the corporate actions are under registration in the Commercial Registry of the State of São Paulo.

      

d) BINV and FIC

 

The Company’s investments in its associates Financeira Itaú CBD S.A. – Crédito, Financiamento e Investimento (“FIC”) and Banco Investcred Unibanco S.A. (“BINV”), both entities that finance sales directly to GPA customers are result of an association between Banco Itaú Unibanco S.A. (“Itaú Unibanco”) with GPA and Via Varejo. 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 Itaú-Unibanco.

 

The income statement for the period 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 profit sharing of associates is shown on the income statement for the period as equity method results, corresponding to the income attributable to equity holders of the associate and, therefore, to the income after tax and non-controlling interests in the subsidiaries of the associates. The quarterly financial information 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.

 

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 income statement for the period.

 

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 income statement for the period.

 

 

 

Page 45 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

3. Basis for consolidation – Continued

 

e)  Interest in joint venture – Bartira

 

The Company maintains an indirect interest joint venture named Bartira, in which GPA holds through its subsidiary NCB 25% and Klein Family through Casa Bahia Comercial Ltda. (“Casa Bahia”), holds  75% which 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 quarterly financial information. The joint venture quarterly financial information are prepared for the same period and under the same accounting criteria adopted by the Company.

 

Below the main lines of condensed quarterly financial information of the Bartira:

 

 

06.30.2012

 

12.31.2011

 

 

 

 

Current assets

122,282

 

130,564

Noncurrent assets

61,494

 

60,258

Total assets

183,776

 

190,822

 

 

 

 

Current liabilities

71,692

 

87,216

Noncurrent liabilities

830

 

1,177

Shareholders’ equity

111,254

 

102,429

Total liabilities and shareholders’ equity

183,776

 

190,822

 

 

 

 

 

06.30.2012

 

06.30.2011

Income:

 

 

 

Net revenue from sales and/or services

230,390

 

232,224

Net before income tax

11,466

 

5,494

Net income for the period

8,825

 

3,481

 

 

4.    Significant accounting policies

 

a)  Financial instruments

 

Financial instruments are recognized on trade date and recorded at their fair value plus the transaction costs that are directly attributable to their acquisition or issue. Their subsequent measurement occurs every balance sheet date according to the rules established for each category of financial asset and liability.

 

Note 19 contains an analysis of the fair value of financial instruments and additional details about how it is measured

 

 

 

Page 46 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies -- Continued 

 

a)   Financial instruments – Continued

 

 (i) Financial assets

 

Initial recognition and measurement

 

Financial assets held by the Company and its subsidiaries within the scope of CPC 38 (IAS 39), are classified as financial assets measured at their fair value through income statement, loans and receivables, derivatives financial instruments designated as hedge instruments and investments held to maturity. The Company and its subsidiaries determine the classification of its financial assets at initial recognition.

 

Financial assets are initially recognized and measured at fair value through income and transaction costs, expensed in the period. Loans and receivables are carried at amortized cost.

 

Purchases or sales of financial assets that require delivery of assets within a time frame established by regulation or convention in the market (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 financial assets of the Company and its subsidiaries include cash and cash equivalents, trade accounts receivables, related party receivables, restricted deposits from legal proceedings and derivative financial instruments. 

 

Subsequent measurement

 

·           Financial assets at fair value through income: 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 income statement for the period as financial revenue or expenses when incurred. Financial assets are classified as held for trade if acquired for the purpose of selling or repurchasing in the near term.

 

Page 47 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.         Significant accounting policies -- Continued

 

a)  Financial instruments -- Continued

 

(i)  Financial assets -- Continued

 

Subsequent measurement -- Continued

 

·            Loans and receivables:  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 and exchange variation, less impairment losses, where applicable, are recognized in the income statement as financial revenue or expenses when incurred.

 

·            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, 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 and its subsidiaries has transferred its rights to receive cash flows from an asset or assume 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 nor retained 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 held and recognized a correspondent liability. The transferred asset and the associated liability are measured on a basis that reflects the rights and obligations retained by the Company and its subsidiaries.

 

Page 48 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

4.    Significant accounting policies -- Continued 

 

a)  Financial instruments -- Continued

 

(i)   Financial assets -- Continued

 

Impairment of financial assets

 

On the balance sheets dates, the Company and its subsidiaries assesses if there is any objective evidence of impairment of a financial asset or a group of financial assets. A impairment of a financial asset or group of financial assets is deemed to be impaired, if and only if, there is objective evidence resulting from one or more events occurred after the asset initial recognition (“loss event”), and in case the event has an impact in  estimated future cash flows of financial asset or group of financial assets, which can be reliably estimated. The evidence of impairment may include signs that debtors (or group of debtors) are going through relevant financial constraints, delinquency or default in the amortization of interest or principal, probability of filing for bankruptcy or another type of financial reorganization and when these data indicate a measurable decrease in estimated 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 for the period. Interest income is recorded in the quarterly financial information as part of the financial revenue.

 

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 recorded in the consolidated income statement for the period. If the write-off is later recovered, this recovery is also recorded in the income statement for the period.

 

 

 

Page 49 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian 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 and its subsidiaries firstly verify if there are objective evidence of impairment individually for the significant financial assets or group of assets, which, are not significant individually. If the Company and its subsidiaries determine the nonexistence 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 is reduced through an allowance account and the amount of the loss is recognized in the income statement for the period. 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 revenue (expense) in the income statement for the period. Loans and receivables, together with respective allowance, 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 credit to financial expenses in the income statement for the period.

 

 

 

Page 50 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian 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, observation on the active market. After initial measurement, these financial assets are subsequently measured at the amortized cost according to the effective interest rate method, less impairment. The amortized cost is calculated taking into account eventual discounts or premiums over the acquisition and costs composing the interest rate method. The interest rate method amortization is included in the net financial revenue (expense) under the income statement for the period. Impairment expenses are recognized in the income statement for the period.

 

 

Accounts receivable from vendors  are related to bonus and discount granted fromvendors, contractually established and calculated over purchase volumes, marketing actions and freight cost reimbursements, among other types.

 

(ii)    Financial liabilities

 

The financial liabilities within the scope of CPC 38 (IAS 39) are classified as loans,  financings or derivatives financial instruments designated as hedge instruments in an effective hedge structure, where applicable. The entity 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 financings, plus transaction costs.

 

The Company’s financial liabilities include loans and financings, debentures and derivative financial instruments.

 

 

Page 51 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

4.    Significant accounting policies -- Continued 

 

a)  Financial instruments -- Continued

 

(ii)    Financial liabilities -- Continued

 

Subsequent measurement

 

After initial recognition, interest bearing loans and financings are subsequently measured at amortized cost using the effective interest rate method. Gains and losses are recognized in the income statement for the period 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 paid, cancelled or expired.

 

When an existing financial liability is replaced by another from the same creditor on substantially different terms, or if the terms of an existing liability are substantially modified, such exchange, or modification, is treated as a derecognition of the original liability and a recognition of a new liability, and the difference in the respective carrying amounts is recognized in the income statement for the period.

 

Offsetting of financial instruments

 

Financial assets and financial liabilities are offset and presented net in the quarterly financial information 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.

 

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 in each balance sheet date. 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 for the period.

 

 

 

Page 52 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian 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 structure to which the Company wishes to apply hedge accounting, as well as the 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 as as fair value hedges, adopting the following procedures:

 

·      The change in the fair value of a derivative financial instrument classified as interest rate hedge is recognized as financial revenue (expense). 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 period.

 

·       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 no longer adjusted for the changes in its fair value, attributable to the hedged risk.

 

·       If the hedge item is derecognized, the unamortized fair value is recognized immediately in the income statement for the period.

 

·       In calculating fair value, debts and swaps are measured using rates available in the financial market and projected to the date of maturity. The discount rate used to calculate the interpolation method of foreign currency loans, is developed through curves DDI, Clean Coupon and DI x Yen, indexes disclosed by BM&F Bovespa and loans in national currency, the curve is used DI index, published by CETIP and calculated by the method of exponential interpolation.

 

 

Page 53 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian 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 in current liabilities in the quarterly financial information.

 

d) Trade accounts receivables

 

 Are recorded and kept in the balance sheet by the nominal values ​​of sales, less the allowance for doubtful accounts, which is established based on risk analysis of the whole portfolio of clients and  probability of receiving.

 

e) Inventories 

 

Inventories are carried at the lower of cost or market. The cost of inventories purchased is recorded at average cost, including warehouse and handling costs, to the extent these costs are necessary to bring inventories available for sale in the stores, net of considerations received from vendors.

 

Market is the estimated selling price in the ordinary course of business, less estimated costs necessary to make the sale.

 

Inventories are reduced by a provision for losses and breakage, which are periodically reviewed and evaluated as to its adequacy.

 

f) Bonus 

 

Considerations received from vendors are measured and recognized based on contracts and agreements signed with vendors and encompasses agreements by purchase volume, provision of logistics services and one-off negotiations for margin recovery or marketing agreements.

 

 

g)  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 considering contractual cash flows and the respective explicit or implied interest rates.

 

Embedded interest rates on revenues, expenses and costs associated referred to assets and liabilities are adjusted to the appropriate recognition in accordance with the accrual basis of accounting. The present value adjustment is recorded in those items, subject to the application of rule and has a counterpart in the line “financial revenue (expense)”.

 

 

 

Page 54 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies -- Continued 

 

h)  Impairment of non-financial assets

 

The impairment test intends to provide the actual net realizable value of an asset. This recovery test can be done directly or indirectly, respectively, by sale or by the cash generation through the asset’s use in the activities of the Company and its subsidiaries.

 

Annually, the Company and its subsidiaries, 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.

 

If the carrying amount of an asset, 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, using a pre-tax discount rate, which represents the Company’s cost of capital (“WACC”), before taxes, that reflects current market assessments of the time value of the money and the risks related to the asset.

 

Impairment losses are recognized in the income statement for the year in those expense categories consistent with the function of the impaired asset. A previously recognized impairment loss is reversed, if has been a change in the assumptions used to determine the asset’s recoverable amount, except to the goodwill that cannot be reverted in future periods.

 

 

 

Page 55 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies -- Continued 

 

i) Property and equipment

 

Property and equipment is stated at cost, net of accumulated depreciation and/or impairment losses, if any. Such cost includes the amount of acquisition 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, such components are recognized 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 average 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%

Decoration

20.00%

 

Items of property and equipment and any significant parts are derecognized when no future economic benefits are expected from its use or sale.  Any gain or loss arising on derecognition of the assets is included in the income statement for the period.

 

j)   Borrowing costs

 

In accordance with “CPC20 (R1) - Borrowing Costs”, 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 the Company and its subsidiaries incur in connection with the funding.

 

 

Page 56 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

4. Significant accounting policies -- Continued 

 

k)  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. Intangible assets internally generated, excluding capitalized software development costs, are not capitalized and the expenditure is reflected in the income statement for the period 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, in case of business combination, advantageous lease agreements, advantageous supply agreements of furniture and tradenames.

 

Intangible assets with definite useful lives are amortized by the straight-line method. Intangible assets with definite useful lives represented by advantageous lease agreement and advantageous supply agreement of furniture, are amortized according to the economic benefits included in the 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 are accounted for by changing in the amortization period or method, as appropriate, and are treated as changes in accounting estimates. The amortization expenses on intangible assets with definite useful lives are recognized in the income statement for the period 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 (ten) 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 when applicable, arising from derecognition of an intangible asset are measured as the difference between the net sales proceeds and the carrying amount of the asset, being recognized in the income statement for the period when the assets are disposed.

 

 

Page 57 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

4.    Significant accounting policies -- Continued 

 

l)   Classification of assets and liabilities as current and non-current

 

Assets (excluding deferred income and social contribution tax) that are expected to be realized, or are intended for sale or consumption, within 12 (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 12 (twelve) months as of the balance sheet date are classified as current.

The deferred tax assets and liabilities are classified as noncurrent, net by consolidated entity.

 

m) Leasing 

 

The determination of whether an arrangement, or containing leasing, is based on the substance of the arrangement at inception date, i.e., 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 for the period.

 

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 58 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies -- Continued 

 

m) 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.

 

Contingent rents are recognized as expenses in the periods that they are earned.

 

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.

 

n)  Provisions 

 

Provisions are recognized when the Company and its subsidiaries have 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 and its subsidiaries expect 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.

 

o) Dividend distribution

 

Dividend distribution to the Company’s shareholders is recognized as a liability at the end of the year, based on the minimum mandatory dividends established by the bylaws. 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 59 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies -- Continued 

 

p) Deferred revenue

      

The deferred revenue are recognized by the Company and its subsidiaries through the advance 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.

 

q) 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 shareholders’ equity 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 shareholders’ equity. 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.

 

r) Share-based payment

 

Employees (including senior executives of the Company and its subsidiaries) receive remuneration in the form of share-based payment, whereby employees render services as consideration for equity instruments (“equity-settled transactions”).

 

Equity-settled transactions

 

The cost of equity-settled transactions is recognized as expense in the period, 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  best estimate of the Company and its subsidiaries of the number of equity instruments to be acquired.

 

 

 

 

 

Page 60 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

4.    Significant accounting policies -- Continued 

 

r) Share-based payment -- Continued

 

Equity-settled transactions -- Continued

 

The expense or income for each period represents the change in cumulative expense recognized at the beginning and end of 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.

 

In case of cancellation of an equity instrument, it is treated as if it totally vested on the date of cancellation, and any expense not yet recognized for the award, recognized immediately in the income statement. This includes any award 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 25).

 

s) 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 as follows:

 

·       numerator:  earnings for the period; 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 61 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies -- Continued 

 

t)   Determination of net income

 

Revenue is recognized to the extent that it is probable that the economic benefits will flow to the Company and its subsidiaries 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 from the sale of products are recognized by the fair value and when all risks and benefits inherent to the product are transferred to the buyer, the Company and its subsidiaries no longer has the control or responsibility over the goods sold and the economic benefits generated to the Company and its subsidiaries 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 income (loss) under the income statement for the period.

 

 

 

Page 62 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies -- Continued 

 

t)   Determination of net income -- Continued

 

(ii)    Cost of goods sold

 

The cost of goods sold comprises the cost of purchases net of discounts and bonuses received from trade accounts payables, changes in inventory and logistics costs.

 

Bonus received from trade accounts payables is measured based on contracts and agreements signed with trade accounts payables.

 

The 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. The transport costs are included in the acquisition costs.

 

(iii)   Selling expenses  

 

The selling expenses consist of all store expenses, such as salaries, marketing, occupancy, maintenance, etc.

 

(iv)   General and administrative expenses

 

The 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

 

The 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 line items.

 

 

Page 63 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies -- Continued         

 

t)   Determination of net income -- Continued

 

(vi)   Financial Expenses

 

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, as well as 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 accounts payables, and  others  discounts obtained.

 

u)  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 and social contribution tax assets are recognized for all deductible temporary differences, and tax losses carry forward, 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 64 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

4.    Significant accounting policies – Continued   

 

u)  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 each 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 entity and to the same tax authority.

 

 

 

Page 65 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

4.    Significant accounting policies – Continued   

 

u)  Taxation  - Continued

 

Other taxes

 

Revenues from sales and services are subject to taxation by State Value-Added Tax (“ICMS”), Services Tax (“ISS”), calculated on the basis rates prevailing in each region, and Social Contribution Tax on Gross Revenue for the Social Integration Program (“PIS”) and Social Contribution Tax on Gross Revenue for Social Security Financing (“COFINS”) and are presented net of sales revenue,

 

Sales taxes

 

Revenues and expenses are recognized net of the amount of tax, except:

 

·       Where the sales tax incurred on a purchase of assets or services is not recoverable from the taxation authority, in this 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.

 

·       Recoverable taxes or taxes paid in advance are recorded as current and noncurrent, according to the expected time of realization.

 

v)  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 noncontrolling 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 66 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

4.    Significant accounting policies – Continued   

 

v)  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 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 bargain gain.

 

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 benefit from the business combination, 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 disposed, the goodwill related to the disposed operation is included in the carrying amount of the operation when gain or loss or disposal of the operation is calculated. This goodwill is then measured based on the disposed operation-related amounts and the portion of the cash generating unit retained. 

 

 

Page 67 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

4.    Significant accounting policies – Continued 

 

w) 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 related with the balance of plan assets.

 

x) 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 therules of the programs.

 

y) Statement of value added

 

This statement aims to highlight the value added created by the Company and its distribution during specific period and it is presented as required by Brazilian corporate law, as part of the individual and consolidated quarterly financial information, as it is not a mandatory statement according to IFRS.

 

This statement was prepared based on information obtained from accounting records, that are the basis of preparation of financial statements, and in accordance with the provisions of technical pronouncement CPC 09 - Statement of Value Added. The first part introduces the wealth created by the Company, represented by the proceeds (gross proceeds of sales, including taxes, other revenues and the effects of allowance for doubtful accounts), by the merchandise purchased from third parties (cost of sales and purchases of materials, energy and services from third parties, including the taxes included in the time of acquisition, the effects of loss and recovery of assets and depreciation and amortization) and the added value received from third parties (pick up, financial revenue and other revenue). The second part of the statement shows the distribution of value added between personnel, taxes and contributions, return on third-party capital and equity.

 

 

 

 

 

Page 68 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

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 it is expected that the Brazilian standards will be in conformity with the international standards until the start date thereof. Below a summary of the IFRS  issued but not effective yet:

 

IFRS 9 – Financial Instruments - Classification and Measurement - 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.  The standard will be effective for annual periods beginning on January 1, 2015.

 

IFRS 10 - Consolidate Financial Statements - IFRS 10 replaces 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 replaces of SIC 13 and IAS 31 and applies to joint-controlled entities. In 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 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 69 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

5.    Standards issued but not yet effective - Continued 

 

IASB issued clarifications on the IFRS rules and amendments. Below, the main amendments:

 

·         IAS 1 – Presentation of Financial Statement: Presentation of items under Other Comprehensive Income, whose change is effective for annual periods beginning on or after July 1, 2012;

 

 

·         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, whose change is effective for annual periods beginning on or after July 1, 2013;

 

·         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, whose change is effective for annual periods beginning on or after January 1, 2013; 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 and Joint Ventures and describes the application of equity method for investments in joint ventures, in addition to investments in associates, whose change is effective for annual periods beginning on or after January 1, 2013.

 

 

The Company will deepen its studies on the adoption of these pronouncements and interpretations in its individual and consolidated quarterly financial information.

 

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 income (loss) or shareholders’ equity.

 

 

 

Page 70 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

6.    Significant accounting judgments, estimates and assumptions

 

Judgments, estimates and assumptions

 

The preparation of the Company’s individual and consolidated quarterly financial information requires Management to make judgments, estimates and assumptions that impact 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 impacted in future periods. In the process of applying the Company’s accounting policies, Management has made the following judgments, which have the most significant impact in the amounts recognized in the individual and consolidated quarterly financial information:

 

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 policies disclosed in note 4 (h) the Company assessed if there was an objective evidence of assets impairment and in the year ended December 31, 2011, no signs or facts were identified that would require a new assessment. 

 

c)  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 result in future adjustments to income tax and expense already recorded. The Company and its subsidiaries establish provisions, based on reasonable estimates, for eventual consequences of audits by the tax authorities for respective countries in which it operates. The amount of such provisions is based on various factors, such as experience of previous tax audits and different 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 entity's domicile.

 

 

Page 71 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

6.    Significant accounting judgments, estimates and assumptions -- Continued 

 

Judgments, estimates and assumptions -- Continued

 

c) 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 and its subsidiaries have tax losses amounting to a tax benefit of R$869,684 at June 30, 2012 (R$764,524 in December 31, 2011). These losses do not have limitation periods and relate to the Company and its subsidiaries that have tax planning opportunities available to support these balances.

 

Further details on taxes are disclosed in the Note 21.

 

d) Fair value of derivatives and other financial instruments

 

Where the fair value of financial assets and financial liabilities recorded in the quarterly financial information cannot be derived from active markets, it is determined  according to the hierarchy set by CPC 38 (IAS39), to which certain valuation techniques are determined, including the discounted cash flow model. The inputs to these models are taken, where possible, from observable markets 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 72 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

6.    Significant accounting judgments, estimates and assumptions -- Continued 

 

Judgments, estimates and assumptions -- Continued

 

d) 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, it is determined by valuation techniques, including the discounted cash flow method. These methods 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 of inputs, such as: liquidity risk, credit risk and volatility. Changes in these factors assumptions may affect the fair value of the financial instruments.

 

e)  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 25.

 

 

 

 

Page 73 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

7.    Cash and cash equivalents

 

 

 

Parent Company

 

Consolidated

 

Rate (a)

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

 

Cash on hand and in bank accounts

 

88,533

144,507

 

346,981

522,293

 

 

 

 

 

 

 

Financial investments:

 

 

 

 

 

 

Itaú BBA

97.4% do CDI e Selic (b)

357,166

549,678

 

921,373

879,271

Itaú – Delta Fund

101.2%

776,450

1,069,170

 

1,722,313

1,738,612

Banco do Brasil

101.6%

908,164

400,167

 

1,492,081

631,620

Bradesco

101.7%

405,243

118,051

 

623,585

852,181

Santander

102.5%

59,520

3,080

 

60,534

110,996

CEF

98.7%

2,940

2,812

 

3,961

2,812

Votorantim

100.8%

2,154

2,640

 

5,949

7,433

Safra

101.3%

82,122

1,826

 

271,071

156,305

Outros

(c)

6,134

36,852

 

25,535

68,432

 

 

2,688,426

2,328,783

 

5,473,383

4,969,955

(a) Financial investments at June 30, 2012 were paid primarily by the rate of Interbank Deposit Certificate (CDI).

(b) The Selic rate is established by the Monetary Policy Committee (“COPOM”).

(c) Refer to automatic investments at the end of each period.

 

8. Trade accounts receivable, net

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

Credit card companies (a)

101,294

144,227

 

342,952

429,697

Debit card companies (b)

-

-

 

25,088

29,314

Sales vouchers and others

62,969

92,810

 

93,985

136,454

Consumer finance (c)

-

-

 

1,960,980

1,959,768

Consumer finance - Bradesco

-

-

 

784

25,606

Credit sales with post-dated checks

789

984

 

3,533

4,010

Accounts receivable from wholesale customers

-

-

 

23,627

49,106

Accounts receivable – FIDCs (d)

-

-

 

2,380,895

2,558,726

Adjustment to present value (e)

-

-

 

(6,843)

(10,823)

Private label credit card – interest-free installment payment

20,688

19,214

 

20,693

19,214

Allowance for doubtful accounts (f)

(136)

-

 

(204,905)

(210,970)

Accounts receivable from suppliers(h)

290,105

336,545

 

382,222

447,398

Accounts receivable from related parties

141,875

197,758

 

-

-

Current

617,584

791,538

 

5,023,011

5,437,500

 

 

 

 

 

 

Accounts receivable – Paes Mendonça (g)

-

-

 

461,590

445,056

Consumer financing

-

-

 

101,557

117,783

Allowance for doubtful accounts (f)

-

-

 

(7,085)

(6,998)

Noncurrent

-

-

 

556,062

555,841

 

-

 

 

 

 

 

617,584

791,538

 

5,579,073

5,993,341

           

 

 

 

 

Page 74 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

8. Trade accounts receivable, net -- Continued 

 

a)  Credit card companies

 

Credit card sales are receivable from the credit card companies. In the subsidiaries Via Varejo, NCB and Nova Pontocom, credit card receivables, related to the sale of home appliances, are receivable in installments not exceeding 24 months, and such credit card receivables are sold to banks or credit card  companies, in order to obtain working capital.

 

b)  Debit card companies

 

Debit card receivable are related tosale of home appliances and furniture in stores of Via Varejo and its subsidiary NCB, debit card companies pay these receivables on the day after (D+1) the completion of the sale.

 

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 18).

 

 

 

 

Page 75 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

8. Trade accounts receivable, net -- Continued 

 

d)  Accounts receivable - FIDCs

 

The Company and Subsidiaries carry out securitization operations of their receivables, mainly represented by credit card company receivables and food voucher, with the PAFIDC and Globex FIDC. The volume of operations was R$5,017,267 as of June 30, 2012 (R$4,744,820 as of June 30, 2011) for PAFIDC, R$1,175,148 as of June 30, 2012 (R$1,715,242 as of June 30, 2011) 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$45,752 in June 30, 2012 (R$69,346 as of June 30, 2011) for PAFIDC and R$59,339 (R$64,431 as of June 30, 2011) for Globex FIDC, recognized as financial expenses in the statement of income for the period.

 

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 as of June 30, 2012 were R$2,380,895 (R$2,558,726 as of December 31, 2011), net of allowance.

 

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 the six-month ended June 30, 2012 these rates were in average 0.81% (0.97% as of December 31, 2011).

 

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:

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

At the beginning of the period

-

-

 

(217,968)

(180,964)

Allowance for doubtful accounts

(136)

-

 

(144,125)

(268,902)

Recoveries and provision writte-off

-

-

 

150,103

231,898

At the end of the period

(136)

-

 

(211,990)

(217,968)

 

 

 

 

 

 

Current

(136)

-

 

(204,905)

(210,970)

Noncurrent

-

-

 

(7,085)

(6,998)

 

 

 

 

 

Falling due

 

Bonds due

 

 

Total

 

 

<30 days

 

30-60 days

 

61-90 days

 

>90 days

06.30.2012

 

5,579,073

 

5,408,886

 

85,119

 

30,492

 

20,944

 

33,632

12.31.2011

 

5,993,341

 

5,818,401

 

109,509

 

31,935

 

20,776

 

12,720

 

 

 

 

Page 76 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

8. Trade accounts receivable, net -- Continued 

 

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, which mature in 2014.

 

h)  Accounts receivable from vendors

 

Accounts receivable from vendors includes rebates and discounts obtained from suppliers. These amounts are established contractually and include amounts for volume purchase discounts, joint marketing programs, freight reimbursements, and other similar programs.

 

9. Other accounts receivable

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Accounts receivable related to sale from property and equipment

-

-

 

59,535

50,423

Cooperative advertising with vendors

-

-

 

21,324

50,617

Advances to suppliers

6,030

6,613

 

8,903

13,718

Amounts to be reimbursed

5,040

5,035

 

40,346

35,725

Claims to receive

1,414

248

 

43,219

49,927

Trade accounts receivable from services

-

3,491

 

-

4,430

Rental receivable

8,608

10,432

 

12,438

14,896

Other accounts receivable – PAFIDC

-

-

 

31,920

47,288

Loans to employees

-

-

 

29,465

8,208

Boa Esperança Supermarket

-

8,393

 

-

8,393

Sendas S,A,

24,977

19,144

 

24,977

19,144

Accounts receivable on sale of property

8,522

8,391

 

8,522

8,262

Others

15,750

2,598

 

45,911

25,017

 

70,341

64,345

 

326,560

336,048

 

 

 

 

 

 

Current

22,951

33,545

 

246,312

270,622

Noncurrent

47,390

30,800

 

80,248

65,426

 

 

 

 

 

 

 

10.   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 accounts 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 untilJanuary 29, 2016.


 

Page 77 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

10.   Receivables Securitization Fund --Continued 

 

a)  Receivables Securitization Fund - Pão de Açúcar --Continued 

 

The capital structure of the fund, at June 30, 2012, is composed by 10,295 senior shares held by third parties in the amount of R$1,193,791 (R$1,235,901 as of December 31, 2011), which represent 89.33% of the fund’s equity (89.90% as of December 31, 2011) and 2,864 subordinated quotas (the same as of December 31, 2011), held by the Company and subsidiaries in the amount of R$142,587, which represent 10.67% of the fund’s equity (10.10% as of December 31, 2011).

 

The subordinated shares belong to the Company and are recorded as noncurrent assets, as interest in the  fund, with a balance of R$127,651 as of June 30, 2012 (R$124,276 in December 31, 2011). The interest held in subordinated shares represents the maximum exposure to the securitization operations.

 

The interest rates of senior shares are shown below:

 

 

 

 

 

06.30.2012

 

12.31.2011

Shareholders

 

Amount

 

CDI Rate

 

Balance

 

CDI Rate

 

Balance

 

redeemable

redeemable

 

 

 

 

 

 

 

 

 

 

 

Senior A

5,826

 

108.0%

 

692,794

 

108.0%

 

758,660

Senior B

4,300

 

108.0%

 

217,949

 

108.0%

 

207,614

Senior C

169

 

108.0%

 

283,048

 

108.0%

 

269,627

 

 

 

 

 

 

1,193,791

 

 

 

1,235,901

 

Subordinated shares 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 shares have no recourse against the other assets of the Company in the event customers’ delinquency. As contractually agreement between the Company and PAFIDC, the transfer of receivables is irrevocable, irreversible and definitive.

 

b)  Receivables Securitization Fund – Globex FIDC

 

Globex FIDC is a receivables securitization fund created to acquire the trade accounts receivable of Via Varejo and its subsidiaries, NCB and Nova Pontocom (mainly credit card), originated from the sale of products and services to its customers. This fund was created at November 11, 2010 with determinate, ending on November 11, 2013.

 

 

Page 78 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

10. Receivables Securitization Fund -- Continued 

 

b)  Globex Receivables Securitization Fund – Globex FIDC -- Continued 

 

The capital structure of the fund, at June 30, 2012 is composed by 11,666 senior shares held by third parties, amounting to R$1,243,346 (R$1,184,522 as of December 31, 2011), representing 85.11% of the fund’s equity (85.00% as of December 31, 2011) and 1,910 subordinated quotas (the same as of December 31, 2011), held by the Company and its subsidiaries, amounting to R$217,520 (R$209,068 as of December 31, 2011), representing for 14.89% of the fund’s equity (15% as of December 31, 2011).

 

Subordinated shares belong to Via Varejo and are recorded as noncurrent assets, as participation in the fund, with balance of R$217,520 as of June 30, 2012 (R$209,068 as of December 31, 2011). The interest held in subordinated quotas represents the maximum exposure to the securitization operations.

             

The interest rates of senior quotas are shown below:

 

 

 

 

 

06.30.2012

 

12.31.2011

Shareholder

 

Amount

 

CDI rate

 

Balance redeemable

 

CDI rate

 

Balance redeemable

 

 

 

 

 

 

 

 

 

 

 

Senior - 1st Series

 

11,666

 

107.75%

 

1,243,346

 

107.75%

 

1,184,522

 

Subordinated shares are registered and non-transferable and were issued in a single series. The subsidiary Via Varejo 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 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 shares have no recourse against the other assets of the subsidiary Via Varejo in the event of customers’ delinquency. As contractually agreed upon between the subsidiary Via Varejo and Globex FIDC, the transfer of receivable is irrevocable, irreversible and definite.

 

11.   Inventories

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

Stores

1,032,317

1,172,026

 

3,035,964

3,489,429

Warehouses

782,335

796,600

 

2,067,137

2,292,939

Inventories in construction (d)

-

-

 

110,810

14,000

Bonus in inventories (a)

(42,188)

(46,908)

 

(102,752)

(130,303)

Provision for obsolescence/breakage (b)

(4,045)

(6,780)

 

(48,894)

(75,757)

Present value adjustment (c)

-

-

 

(12,206)

(23,539)

 

1,768,419

1,914,938

 

5,050,059

5,566,769

 

 

 

 

 

 

Current

1,768,419

1,914,938

 

4,939,249

5,552,769

Noncurrent

-

-

 

110,810

14,000

 

 

Page 79 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

11.   Inventories – Continued 

 

a)     Bonus in inventories

 

The Company records in the income statement of the period the bonus received from suppliers at the same time the inventories is realized.

 

b)    Provision for obsolescence/breakage

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

At beginning of period

(6,780)

(8,921)

 

(75,757)

(95,846)

Additions

(546)

(3,878)

 

(7,538)

(57,816)

Write-offs

3,281

6,019

 

34,401

77,905

At end of period

(4,045)

(6,780)

 

(48,894)

(75,757)

 

 

 

 

 

 

 

      

c)     Present value adjustment

 

The adjustment to present value of inventories refers to the corresponding entry of adjustment to present value of the subsidiary NCB’s trade accounts payable. For the Company and other subsidiary, the Management did not record the present value adjustment, since the operations are short term and considers irrelevant any eventual effect of such adjustments when compared to the quarterly financial information taken as a whole.

        

d)    Inventories in construction

 

The amount of inventories in construction, refers to the cost of apartments units exchanged for  land  (note 26).

 

 

 

Page 80 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

12.   Recoverable taxes

 

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

Taxes on sales

35,687

176,986

 

498,394

434,530

ICMS recoverable (a)

14,363

169,829

 

419,017

262,242

PIS/COFINS recoverable

21,324

7,157

 

79,377

172,288

 

 

 

 

 

 

Income tax

19,977

110,532

 

98,439

250,690

Financial investments

11,771

63,479

 

52,595

96,210

Other

8,206

47,053

 

45,844

154,480

 

 

 

 

 

 

Other

149,527

126,203

 

293,047

222,482

ICMS recoverable from property and equipment

8,143

10,594

 

37,053

52,733

ICMS tax replacement (a)

93,218

93,741

 

93,622

94,291

INSS

-

-

 

81,248

43,497

Other

48,574

22,469

 

81,937

33,201

Adjustment present value

(408)

(601)

 

(813)

(1,240)

Current

205,191

413,721

 

889,880

907,702

 

 

 

 

 

 

 

 

 

 

 

 

Taxes on sales

181,523

-

 

912,215

687,925

ICMS recoverable (a)

181,523

-

 

800,553

677,095

PIS/COFINS recoverable

-

-

 

111,662

10,830

 

 

 

 

 

 

Other

19,073

24,526

 

53,735

42,073

ICMS recoverable from property and equipment  

24,430

31,781

 

62,320

55,306

Adjustment present value

(5,357)

(7,255)

 

(8,584)

(13,233)

Noncurrent

200,596

24,526

 

965,950

729,998

 

 

 

 

 

 

 

405,787

438,247

 

1,855,830

1,637,700

 

(a) The full ICMS realization of this value over the next five years will occur as follows:

 

06.30.2012 

 

Parent Company

 

Consolidated

Up to one year

 

107,581

 

512,639

2013

 

127,023

 

415,708

2014

 

37,400

 

229,265

2015

 

17,100

 

115,083

2016

 

-

 

40,497

 

 

289,104

 

1,313,192

 

Company’s Management prepared a technical feasibility study on the future realization of the ICMS, considering the expected future compensation of debts from operations and in the context of the main variables of its businesses. This study was prepared based on information extracted from the strategic planning report approved by the Board of Directors of the Company.

 

 

Page 81 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

13.   Related Parties

 

a)     Sales, purchases of goods,services and other operations:

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Customers

 

 

 

 

 

Novasoc Comercial

29,093

42,232

 

-

-

Sé Supermercados

73,695

91,146

 

-

-

Sendas Distribuidora

33,957

57,312

 

-

-

Barcelona

2,592

5,137

 

-

-

Xantocarpa

-

1

 

-

-

Via Varejo

1,777

1,176

 

-

-

Nova PontoCom (xiii)

761

754

 

-

-

 

141,875

197,758

 

-

-

Suppliers

 

 

 

 

 

Novasoc Comercial

7,457

8,482

 

-

-

Sé Supermercados

3,199

4,662

 

-

-

Sendas Distribuidora

10,736

17,984

 

-

-

Barcelona

1,585

1,923

 

-

-

Xantocarpa

387

1,530

 

-

-

FIC

6,980

8,574

 

8,883

10,679

Via Varejo

726

1,721

 

-

-

Bartira

-

-

 

36,031

58,158

Nova PontoCom (xiii)

871

1,148

 

-

-

Globalbev Bebidas e Alimentos

1,316

2,586

 

1,563

3,012

Bravo Café

183

231

 

183

231

Fazenda da Toca Ltda

295

222

 

357

254

Restaurante FNH Ltda

-

4

 

-

4

Sykué Consultoria Energia

70

-

 

175

-

Sykué Geração Energia

76

-

 

120

-

Axialent

-

307

 

-

310

 

33,881

49,374

 

47,312

72,648

 

 

Page 82 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

13.   Related Parties -- Continued

 

a)     Sales, purchases of goods,services and other operations: -- Continued

 

 

 

Parent Company

 

Consolidated

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

Sales

 

 

 

 

 

Novasoc Comercial

169,094

159,214

 

-

-

Sé Supermercados

400,764

375,917

 

-

-

Sendas Distribuidora

171,195

137,608

 

-

-

Barcelona

616

2,358

 

-

-

Via Varejo S.A.

-

4

 

-

-

Nova PontoCom (xiii)

-

10,648

 

-

-

Nova Casa Bahia

9

702

 

-

-

 

741,678

686,451

 

-

-

Purchases

 

 

 

 

 

Novasoc Comercial

4,694

1,879

 

-

-

Sé Supermercados

5,185

7,489

 

-

-

Sendas Distribuidora

21,320

13,421

 

-

-

Nova PontoCom (xiii)

19

-

 

-

-

Bartira

-

 

 

171,635

248,230

Globalbev Bebidas e Alimentos

5,298

6,302

 

6,653

7,877

Bravo Café

797

892

 

800

896

Sykué Geração de Energia (vii)

2,763

15,088

 

7,162

15,209

Fazenda da Toca Ltda

2,529

1,265

 

2,865

1,265

E-HUB Cons. Part. e Com. S.A.

229

247

 

229

247

 

42,834

46,583

 

189,344

273,724

 

Related party transactions, intra-group as disclosed above, are carried out at cost and are eliminated from the consolidated quarterly financial information.

 

 

Page 83 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

13.   Related Parties – Continued 

 

a)     Sales, purchases of goods,services and other operations: -- Continued

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

Assets

 

 

 

 

 

Novasoc Comercial (x)

47,634

18,994

 

-

-

Sé Supermercados (x)

95,317

40,313

 

-

-

Casino (i)

1,349

7,898

 

1,349

7,898

FIC (iv)

-

-

 

3,769

3,634

Sendas Distribuidora (x)

1,071,382

889,455

 

-

-

Xantocarpa

20,636

18,698

 

-

-

Barcelona (x)

120,219

88,030

 

-

-

Vedra

20

20

 

-

-

Casa Bahia Comercial Ltda. (v)

-

-

 

75,512

55,243

Bartira

-

-

 

83

168

Nova PontoCom (xiii)

111,088

15,059

 

-

-

GPA MP

4,984

-

 

-

-

Vancouver

81,183

3,183

 

-

-

Management of Nova Pontocom (vi)

35,780

34,209

 

35,780

34,209

Nova Casa Bahia

519

5

 

-

-

Audax SP (xi)

18,560

20,746

 

18,560

20,728

Audax Rio (xi)

-

-

 

9,088

9,378

Other (ix)

2,210

3,077

 

2,210

2,326

 

1,610,881

1,139,687

 

146,351

133,584

Liabilities

 

 

 

 

 

Fundo Península (ii)

11,952

15,256

 

11,952

15,772

Via Varejo (xii)

153,563

153,212

 

-

-

FIC (iv)

4,162

7,900

 

4,162

11,765

P.A. Publicidade

11,313

7,601

 

-

-

Nova Pontocom (xiii)

-

959

 

-

-

Casa Bahia Comercial Ltda. (v)

-

-

 

-

342

Bartira

-

-

 

36,031

58,157

 

180,990

184,928

 

52,145

86,036

 

 

 

 

 

 

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

Income statement

 

 

 

 

 

Novasoc Comercial (x)

4,256

4,345

 

-

-

Sé Supermercados (x)

10,782

11,178

 

-

-

Sendas Distribuidora (x)

15,386

26,181

 

-

-

Casino (i)

(2,802)

(2,417)

 

(2,802)

(2,417)

Fundo Península (ii)

(71,982)

(69,715)

 

(76,014)

(72,862)

Diniz Group (iii)

(9,190)

(8,293)

 

(9,190)

(8,895)

Sykué Consultoria em Energia Ltda. (viii)

(318)

(377)

 

(737)

(441)

Casa Bahia Comercial Ltda. (v)

-

-

 

72,417

58,833

Bartira (xiv)

-

-

 

139

-

FIC (iv)

(399)

-

 

(2,204)

(1,397)

Axialent

(569)

-

 

(569)

-

Other (ix)

(4,200)

(4,200)

 

(4,199)

(4,200)

 

(59,036)

(43,298)

 

(23,159)

(31,379)

 

 

 

 

 

 

 

 

Page 84 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

13. Related Parties – Continued 

 

 

a)     Sales, purchases of goods,services and other operations: -- Continued

 

              i.          Casino: Technical Assistance Agreement, signed between the Company and Casino on 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. After the 7th year, the annual payment amount will be US$1,818 million. This agreement was approved at the Special Shareholders’ Meeting held at August 16, 2005.

 

              ii.          Fundo Península: 59 real estate lease agreements with the Company, 1 property with Novasoc, 1 property with Sé and 1 property with Barcelona.

 

             iii.         Diniz Group: Leasing of 15 properties for the Company and 2 properties for Sendas Distribuidora.

 

             iv.          FIC: (i) refund of expenses related to the infrastructure agreement, such as: expenses related to cashiers payroll, and commissions on the sale of financial products (ii) financial expenses related to the sale of receivables (named “financial discount”) and (iii) revenues from property rental; e (iv) agreement for cost sharing.

 

              v.          Casa Bahia Comercial Ltda.: Via Varejo has an accounts receivable related to the “First Amendment to Association Agreement” among Via Varejo, GPA and Casa Bahia Comercial, that guarantees the right compensation, by Casa Bahia Comercial, certain contingencies recognized that may be due for Via Varejo starting on June 30, 2010 (see xii).

 

Additionally, Via Varejo and its subsidiary NCB have lease contracts of distribution centers, commercial and administrative buildings under specific conditions with the Management of Casa Bahia Comercial.

 

             vi.       Management of Nova Pontocom : On November 2010, in the context of the restructuring of GPA e-commerce business, the Company granted to certain Nova Pontocomdirectors, a loan amounting to R$10,000 as well as celebrated a barter contract,   collateralized by Nova Pontocom shares  in the amount of R$20,000, both maturing on January 8, 2018, duly restated.

 

            vii.        Sykué Geração de Energia: Purchase of electric energy on the Free Market to supply several consumer units of the Company.

 

           viii.                  Sykué Consultoria: energy supply planning services, including projection of energy consumption for each consumer unit, during 102 months (economic feasibility study related to energy on captive market or on the free market) and regulatory advisory with electrical government agencies.

 

 

 

Page 85 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

13. Related Parties – Continued 

 

b)    Sales, purchases of goods,services and other operations: -- 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 have balances or transactions in the periods presented.

 

              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, and commercial operation contracts, commission merchant and intercompany loans.

 

             xi.  Audax:  Balances with football club Audax SP and Audax RJ, which invests in training of professional athletes and loan contract signed with CBD.

 

            xii.  Via Varejo: The entity has an trade accounts payable related to the "First Amendment to Association Agreement" between Via Varejo and Casa Bahia, which guarantees the right to compensation of certain contingencies recognized that may be due by Via Varejo starting June 30, 2010 (see v), and commission merchant contract.

 

           xiii.  Nova Pontocom: Values arising from the use of shared central services such as treasury, accounting, legal and other mutual and paid at 105% of CDI.

 

           xiv.  Bartira: Amounts due to expenditure on infrastructure and the purchase and sale of goods.

 

            xv.  Dunnhunby: Contract for the Provision of Management Information Services.

 

           xvi.  Fazenda da Toca Ltda.:Contract for supply of organic eggs, orange conventional and organic juices, etc.

 

          xvii.  Duque Comércio e Participações Ltda. e Postos de Serviços 35 Ltda: Option Agreement for Purchase and Sale of Shares (Posto Vereda Tropical, Rebouças e Barueri).

 

         xviii.  Flylight: Assignment Contract Temporary Aircraft. 

 

           xix.  Pão de Açúcar S/A Indústria e Comércio: Temporary Assignment Agreement.

 

c)     Management remuneration and Fiscal Council

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 statement of income for the six-month period ended June 30, 2012, were as follows:

 

In relation to the total remuneration

 

Remuneration

Variable remuneration

Stock Option Plan

Total

Board of Directors (*)

4,115

-

-

4,115

Directors

12,080

17,018

8,488

37,586

Fiscal council

408

-

-

408

 

16,603

17,018

8,488

42,109

 

  (*) Remuneration according to the number of participations in the meeting.

 

 

Page 86 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

14.   Investments

 

a)   Breakdown of investments

 

 

Parent Company

 

Sendas

Novasoc

Via Varejo (*)

Nova Pontocom

NCB (*)

GPA Malls

API SPE

Other

Total

Balances at 12.31.2011

1,880,279

34,737

55,177

1,381,880

30,436

856,504

13,334

15,488

33,302

4,301,137

Exchange variation

-

-

-

-

-

-

-

-

695

695

Write off

-

-

-

-

-

-

-

-

(8)

(8)

Equity pick-up

126,838

12,465

23,980

16,158

(8,293)

(29,978)

80,347

(17)

2,498

223,998

Gain in equity interest

-

-

-

323

483

-

-

-

-

806

Balances at 06.30.2012

2,007,117

47,202

79,157

1,398,361

22,626

826,526

93,681

15,471

36,487

4,526,628

(*) In the case of NCB, the investment amount refers to the effects of fair value adjustments recorded in connection with the business combination. Via Varejo, such effects of fair value were considered together with the investments held in this subsidiary.

 

 

Consolidated

 

FIC

Binv

Other

Total

Balances at 12.31.2011

233,068

19,722

460

253,250

 

 

 

 

 

Equity pick-up

1,837

402

(54)

2,185

Dividends receivables

(8,890)

(1,551)

-

(10,441)

Other

-

-

(54)

(54)

Gain in equity interest

24,510

-

-

24,510

Balances at 06.30.2012

250,525

18,573

352

269,450

 

(i)   FIC 

 

The summarized financial information of FIC is as follows:

 

 

Consolidated

 

06.30.2012

12.31.2011

 

 

 

Current assets

3,383,981

3,485,365

Noncurrent assets

28,411

201,785

Total assets

3,412,392

3,687,150

 

 

 

Current liabilities

2,793,323

3,008,357

Noncurrent liabilities

334

52,446

Shareholders’ equity

618,735

626,347

Total liabilities and shareholders’ equity

3,412,392

3,687,150

 

 

 

 

06.30.2012

06.30.2011

Operating results

 

 

Revenues

466,342

417,256

Operating income

18,738

(16,229)

Net income

10,168

21,273

 

 

For purposes of calculating the investment the shareholders’ equity of investee should be deducted the special goodwill reserve, whose reserve is the exclusive right of Itaú. 

 

 

Page 87 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

14.   Investments -- Continued

 

(ii) Sendas 

 

Acquisition of non-controlling interest in Sendas Distribuidora

 

Sendas S.A. and Barcelona entered into a Purchase and Sale of Shares Agreement and Other Covenants, whereby Sendas´s shares held by Sendas S.A. were transferred to Barcelona. The acquisition of this  non-controlling interest was approved 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 the totality of this interest in Sendas, corresponding to 42.57% of the capital 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 (six) annual and consecutive installments of R$53,000, the first installment maturing in July 2011, restated by IPCA (Consumer Price Index) as of the fourth installment, being July 2010 the reference basis. This present value of obligation assumed at June 30, 2012 is R$251,807 (R$238,863 at December 31, 2011).

 

Payables for acquisition of non-controlling shareholders

 

 

Consolidated

 

06.30.2012

12.31.2011

 

 

 

Interest acquisition in Assai (i)

4,773

4,568

Interest acquisition in Sendas (ii)

251,807

238,863

 

256,580

243,431

 

 

 

Current liabilities

57,758

54,829

Noncurrent liabilities

198,822

188,602

 

                         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, which will be settled in 5 (five) annual installments, and the last amortization will take place in December 2017.

 
Page 88 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

15.       Business combinations and acquisition of non-controlling interest

 

a)     Association with Nova Casa Bahia

 

Context of the partnership

 

On December 4, 2009, Casa Bahia 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.

 

On 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 “Casa 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; (ii) the maintenance of stores existing in 146 cities where both “Casa 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 Via Varejo 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.

 

On 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.

 

As a preliminary phase of this businesses merger, at October 1, 2010, the operating assets of Casa Bahia were transferred to NCB through a partial spin-off. This transfer included an equity interest of 25% in Bartira (remainder 75% still owned by CB).

 

Thus, as of October 1, 2010, NCB  operates under "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.

  

On November 9, 2010, as a preparatory phase of the process to merge NCB shares into Via Varejo, CDB centralized the retail trade and the electronic commerce of durable goods in Via Varejo. Thus, the Company injected capital into its subsidiary Via Varejo, 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, Via Varejo shareholders’ approved the NCB’s shares incorporation. Via Varejo started to operate with “Ponto Frio” and “Casas Bahia” brands.

 

 

 

Page 89 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

15.       Business combinations and acquisition of non-controlling interest

 

a)               Association with Nova Casa Bahia

 

Determination of the consideration transferred due to the acquisition of NCB

 

GPA transferred approximately 47.08% of its entire investment in Via Varejo to partners of CB, which is determined as total consideration transferred for the takeover of NCB (“total consideration transferred”).

 

Since Via Varejo 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 Via Varejo’s common share traded on Bovespa at November 9, 2010, as follows: 

 

 

12.31.2010

 

 

Number of common shares held by CBD, corresponding to the 98.77% interest

168,927,975

Via Varejo common share quote at November 9, 2010 - R$

15.00

 

 

Market value (Bovespa) of investment in Via Varejo– 98.77%

2,533,920

 

 

47.08% of market value of investment in Via Varejo 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)

Noncontrolling 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 the acquisition of control of NCB;

      

(ii) Additional payment pursuant to indemnization clause 6.3 of the shareholder’s agreement between GPA and CB.

 

 

Page 90 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

15.       Business combinations and acquisition of non-controlling interest

 

a)     Association with Nova Casa Bahia

 

Determination of the consideration transferred due to the takeover of NCB -- Continued

 

(iii) Fair value of Bartira’s call option: the parties granted through the Partnership Agreement, call and put options for the interests held by NCB 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); and

 

•    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 91 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

15.   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) “Casa Bahia” brand

(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 financings 

(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 92 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

15.   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, through discounted cash flow;

   

(v)    “Casas Bahia” tradename: it is a traditional and well recognized brand 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)   Commercial rights “Fundo de Comércio”: 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 comparable assets, with a discount of 10%;

 

(viii) Advantageous 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 stores lease agreement 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 there were, 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 93 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

15.   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 as of 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 provisional 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 and social contribution on the variations in the consideration paid

 

37,849

 

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 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 94 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

15.   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 agreement, purchase call option and investment of NCB in Bartira, using discounted cash flow;

 

(iii)           Fair Value of NCB truck fleet;

 

(iv)          Expenses incurred at Via Varejo related to periods before the business combination, which must be reimbursed to Klein family in proportion to their losses.

 

That gain is justified mainly due to the extremely positive future developments arising from this partnership. This partnership will allow to NCB better access to financing and synergies in all areas such as trade, logistics, administrative and financial, among others.

 

Additionally, the partnership with Casa Bahia will put Via Varejo 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 Casa Bahia. With participation of 47% on Via Varejo, Casa Bahia will continue to actively participate 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, Via Varejo and the subsidiary Nova Pontocom 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 Nova Pontocom.


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 5.56% of Nova Pontocom, estimated at the fair value of R$31,530, including the book value. The transaction generated goodwill of R$9,230.

 

 

Page 95 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

15.   Business combinations and acquisition of non-controlling interest – Continued 

 

c)  Acquisition of Rede Duque

 

     Context of the operation

 

In 2009, the Company signed an Agreement for Management Outsourcing (“Management Agreement”) with Rede Duque for a 20-year term, whereby Company conducted the operational and financial management of 39 of the Rede Duque's gas stations through its subsidiary Vancouver Empreendimentos e Participações Ltda. (“Vancouver”) in exchange for a remuneration based on these gas stations’ profitability.

 

On May 28, 2012, Management Agreement was terminated. As part of the termination agreement, and pursuant to the Agreement for Share Purchase and Other Covenants, Vancouver acquired all the shares of five gas stations (“Acquired Gas Stations”) and established a partnership with Rede Duque in three other gas stations, through the acquisition of shares representing 95% of its capital stock (“Partnership’s Gas Stations”), with the subsequent call option to be exercised by Rede Duque (“Call and Put Option Agreement").

 

i)      Acquisition of five gas stations

 

Through the Share Purchase Agreement, Company acquired all the shares of six companies that were part of Rede Duque,operating five gas stations (one of the companies operates the convenience store in one of the acquired gas stations), with average, monthly sales of R$3.000. 

 

Determination of the compensation transferred for the acquisition of five of gas stations

 

Under the Management Agreement, the Company and Vancouver had advanced in 2009 R$30,000 due to the use of GPA tradename in the gas station and exclusive management. The amount of R$30,000 was conditional on certain events. This amount now reverts to the acquisition of the Acquired Gas Stations, plus an additional payment of R$10,000, for a total purchase price of R$40,000.

 

Provisional identification of fair values of identifiable acquired assets and liabilities

 

The Company provisionally identified the fair values of identifiable assets and liabilities acquired from Rede Duque, on the business combination date, the net assets of the acquired entities totals R$3,129.

 

Goodwill resulting from the acquisition

 

As a result of: (i) measuring the total compensation transferred due to the acquisition of control of the Acquired Gas Stations, and (ii) provisional measurement the identifiable assets and liabilities at fair value, the Company obtained goodwill in the amount of R$37,270. The Company will complete the allocation of the purchase price by identifying the intangible assets acquired by December 31, 2012.

 

 

 

Page 96 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

15.   Business combinations and acquisition of non-controlling interest – Continued 

 

ii)      Partnership related to three gas stations

 

Through the Debt Assumption Agreement, executed on the same date between Company, Vancouver and Rede Duque, Vancouver assumed Rede Duque’s financing debts in the amount of R$50,000. On the same date, the parties entered into a Purchase and Sale of Shares and Other Covenants, by which Vancouver acquired approximately 95% of the shares of the Gas Stations, which operated three gas stations with net revenues of approximately R$3,500. The management of the partnership gas station will remain with Rede Duke, and the Company will have protective vetoes.

 

 

Also through the agreement, a Call Option Agreement was executed whereby Vancouver granted Rede Duque an option to purchase its shares representing the capital of the Partnership’s Gas Stations, vesting in one year, for R$50,000, monetarily restated, by 110% of the CDI Interbank Rate, and to be paid in 240 monthly installments. The Company also has a put option that may demand that Rede Duque purchase its shares under the same terms above, in case the call option is not exercised.

 

Should the call and put options expire unexercised, Vancouver may acquire the shares representing the interest in the Partnership’s Gas Stations owned by Rede Duque for one Real (R$1) plus dividends, related to the one-year partnership period.

 

The amount of R$50,000 is recorded as a financial instrument for its exit amount, which is the fair value of the partnership’s gas station.

 

 

 

 

Page 97 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

16. Property and equipment, net -- Continued

 

a)     Parent Company:

 

 

Balance as of:

 

 

 

 

Balance as of:

 

12.31.2011

Additions

Depreciation

Disposals

Transfers

06.30.2012

 

 

 

 

 

 

 

Land

806,089

-

-

-

87,231

893,320

Buildings

1,960,871

6,718

(29,574)

(4,871)

14,321

1,947,465

Leasehold improvements

1,096,368

62,736

(37,354)

(11,263)

80,112

1,190,599

Equipments

513,805

93,190

(46,336)

169

(7,659)

553,169

Installations

110,421

7,212

(5,191)

(174)

2,212

114,480

Furniture and fixtures

208,921

21,597

(13,139)

(644)

(8,046)

208,689

Vehicles

18,700

9,125

(2,331)

(2,483)

161

23,172

Construction in progress

259,165

164,025

-

-

(194,915)

228,275

Other

36,196

20,400

(4,327)

(47)

(16,036)

36,186

 

5,010,536

385,003

(138,252)

(19,313)

(42,619)

5,195,355

 

 

 

 

 

 

 

Financial leasing

 

 

 

 

 

 

Hardware

42,472

-

(6,130)

-

-

36,342

Buildings

21,605

-

(683)

-

-

20,922

 

64,077

-

(6,813)

-

-

57,264

Total

5,074,613

385,003

(145,065)

(19,313)

(42,619)

5,252,619

 

 

Balances as of 06.30.2012

 

Balances as of 12.31.2011

 

Cost

Accumulated Depreciation

Net

 

Cost

Accumulated Depreciation

Net

Land

893,320

-

893,320

 

806,089

-

806,089

Buildings

2,665,547

(718,082)

1,947,465

 

2,649,382

(688,511)

1,960,871

Leasehold improvements

2,061,358

(870,759)

1,190,599

 

1,937,875

(841,507)

1,096,368

Equipments

1,298,579

(745,410)

553,169

 

1,223,421

(709,616)

513,805

Installations

293,877

(179,397)

114,480

 

285,015

(174,594)

110,421

Furniture and fixtures

517,009

(308,320)

208,689

 

507,854

(298,933)

208,921

Vehicles

32,363

(9,191)

23,172

 

29,318

(10,618)

18,700

Construction in progress

228,275

-

228,275

 

259,165

-

259,165

Other

70,958

(34,772)

36,186

 

66,647

(30,451)

36,196

 

8,061,286

(2,865,931)

5,195,355

 

7,764,766

(2,754,230)

5,010,536

 

 

 

 

 

 

 

 

Financial leasing

 

 

 

 

 

 

 

Hardware

58,703

(22,361)

36,342

 

58,703

(16,231)

42,472

Buildings

34,449

(13,527)

20,922

 

34,448

(12,843)

21,605

 

93,152

(35,888)

57,264

 

93,151

(29,074)

64,077

Total

8,154,438

(2,901,819)

5,252,619

 

7,857,917

(2,783,304)

5,074,613

 

 

 

Page 98 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

16. Property and equipment, net -- Continued

 

b)    Consolidated:  -- Continued

 

 

Balance as of:

 

 

 

 

 

Balance as of:

 

12.31.2011

Additions

Depreciation

Acquisition of Subsidiary

Disposals

Transfers

06.30.2012

 

 

 

 

-

 

 

 

Land

948,170

-

-

-

-

86,876

1,035,046

Buildings

2,115,548

6,840

(32,283)

-

(7,198)

10,335

2,093,242

Leasehold improvements

1,797,492

130,233

(69,392)

5

(1,671)

114,758

1,971,425

Equipments

919,182

138,751

(87,289)

531

(5,131)

5,585

971,629

Installations

265,700

16,681

(16,461)

320

(2,419)

5,034

268,855

Furniture and fixtures

437,406

37,681

(29,838)

34

(7,039)

(2,177)

436,067

Vehicles

266,871

10,151

(13,609)

30

(14,718)

472

249,197

Constructionin progress

341,547

200,039

-

82

-

(261,593)

280,075

Other

81,309

22,484

(8,976)

-

(195)

(14,242)

80,380

 

7,173,225

562,860

(257,848)

1,002

(38,371)

(54,952)

7,385,916

 

 

 

 

 

 

 

 

Financial leasing

 

 

 

 

 

 

 

IT equipment

27,941

-

(2,192)

-

(167)

(52)

25,530

Hardware

105,085

2,656

(15,180)

-

983

1

93,545

Installations

861

-

(51)

-

(2)

-

808

Furniture and fixtures

10,147

-

(750)

-

(197)

(11)

9,189

Vehicles

14,064

-

(71)

-

(1,019)

(1)

12,973

Buildings

26,927

-

(877)

-

-

-

26,050

 

185,025

2,656

(19,121)

-

(402)

(63)

168,095

Total property and equipment

7,358,250

565,516

(276,969)

 

1,002

(38,773)

(55,015)

7,554,011

 

 

 

Balances as of 06.30.2012

 

Balances as of 12.31.2011

 

Cost

Accumulated Depreciation

Net

 

Cost

Accumulated Depreciation

Net

Land

1,035,046

-

1,035,046

 

948,170

-

948,170

Buildings

2,912,511

(819,269)

2,093,242

 

2,907,817

(792,269)

2,115,548

Leasehold improvements

3,360,124

(1,388,699)

1,971,425

 

3,116,923

(1,319,431)

1,797,492

Equipments

2,011,359

(1,039,730)

971,629

 

1,892,180

(972,998)

919,182

Installations

530,773

(261,918)

268,855

 

512,834

(247,134)

265,700

Furniture and fixtures

894,009

(457,942)

436,067

 

870,285

(432,879)

437,406

Vehicles

306,537

(57,340)

249,197

 

319,889

(53,018)

266,871

Construction in progress

280,075

-

280,075

 

341,547

-

341,547

Other

143,959

(63,579)

80,380

 

136,885

(55,576)

81,309

 

11,474,393

(4,088,477)

7,385,916

 

11,046,530

(3,873,305)

7,173,225

 

 

 

 

 

 

 

 

Financial leasing

 

 

 

 

 

 

 

IT equipment

38,328

(12,798)

25,530

 

39,374

(11,433)

27,941

Hardware

152,129

(58,584)

93,545

 

149,476

(44,391)

105,085

Installations

1,217

(409)

808

 

1,220

(359)

861

Furniture and fixtures

15,057

(5,868)

9,189

 

15,373

(5,226)

10,147

Vehicles

17,185

(4,212)

12,973

 

20,293

(6,229)

14,064

Buildings

43,402

(17,352)

26,050

 

43,402

(16,475)

26,927

 

267,318

(99,223)

168,095

 

269,138

(84,113)

185,025

Total property and equipment

11,741,711

(4,187,700)

7,554,011

 

11,315,668

(3,957,418)

7,358,250

 

 

 

Page 99 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

16. Property and equipment, net -- Continued

 

 

c)     Guarantees  

 

As of June 30, 2012 and December 31, 2011, the Company and its subsidiaries had collateralized some fixed assets items for some legal claims, as disclosed in the note 22 (h).

  

d) Capitalized borrowing costs

 

The amount of the borrowing costs capitalized consolidated for the six–month period ended June 30, 2012 was R$8,186 (R$27,076 in December 31, 2011). The rate used to determine the amount of borrowing costs eligible for capitalization was approximately 105,8% of CDI, corresponding to the effective interest rate of the Company’s borrowings.

 

e) Additions to property and equipment

 

 

Parent Company

 

Consolidated

 

06.30.2012

 

12.31.2011

 

06.30.2012

 

12.31.2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions (i)

377,485

 

726,557

 

554,674

 

1,262,640

Financial Lease (ii)

-

 

50,239

 

2,656

 

101,318

Capitalized Interest

7,518

 

21,461

 

8,186

 

27,076

 

 

 

 

 

 

 

 

Total

385,003

 

798,257

 

565,516

 

1,391,034

 

(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 six-month ended June 30, 2012 totaling R$2,656  (R$101,318 in December 31, 2011), Parent Company and Consolidated, respectively, relating to acquisitions assets held through finance leases. 

 

       f) Other information

 

As of June 30, 2012 the subsidiaries Via Varejo e NCB recorded in cost of goods sold and services provided the consolidated value of R$17,148 (R$13,561 as of June 30, 2011) referring to the depreciation of its fleet of trucks, machinery and buildings and installations in the distribution centers. 

 

The Company has not identified items of its property and equipment that require a provision for impairment as of June 30, 2012.

 

The net transfer refers to software items that were write-off from property and equipment in progress to addition in intangible group. 

 

 

Page 100 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

17.   Intangible assets

 

 

a)     Parent company:

 

 

Balance as of:

 

 

 

 

Balance as of:

 

12.31.2011

Additions

Amortization

Disposals

Transfers

06.30.2012

 

 

 

 

 

 

 

Goodwill - home appliance

183,781

-

-

-

-

183,781

Goodwill – retail

191,160

-

-

(300)

(8,580)

182,280

Commercial rights - retail

17,600

-

-

-

-

17,600

Software and implantation

447,895

3,473

(30,941)

-

53,810

474,237

 

840,436

3,473

(30,941)

(300)

45,230

857,898

 

 

Balances as of 06.30.2012

 

Balances as of 12.31.2011

 

Cost

Accumulated Depreciation

Net

 

Cost

Accumulated Depreciation

Net

 

 

 

 

 

 

 

 

Goodwill - home appliance

183,781

-

183,781

 

183,781

-

183,781

Goodwill – retail

883,154

(700,874)

182,280

 

899,659

(708,499)

191,160

Commercial rights - retail

17,600

-

17,600

 

17,600

-

17,600

Software and implantation

747,446

(273,209)

474,237

 

690,180

(242,285)

447,895

 

1,831,981

(974,083)

857,898

 

1,791,220

(950,784)

840,436

 

b)    Consolidated: 

 

 

Balance as of:

 

 

 

 

 

Balance as of:

 

12.31.2011

Additions

Amortization

Acquisition of Subsidiary

Disposals

Transfers

06.30.2012

 

 

 

 

 

 

 

 

Goodwill – cash and carry

361,567

-

-

-

-

-

361,567

Goodwill – home appliance

296,664

-

-

-

-

(57)

296,607

Goodwill – retail

717,070

37,270

-

-

(300)

(8,582)

745,458

Brand– cash and carry

38,639

-

-

-

-

-

38,639

Brand – home appliance

2,015,218

41

-

-

-

-

2,015,259

Commercial rights – home appliance

613,484

-

(4,029)

-

(580)

-

608,875

Commercial rights - retail

17,600

-

-

-

-

-

17,600

Commercial rights - cash and carry

-

-

-

-

-

10,000

10,000

Customer relationship – home appliance

18,562

-

(3,141)

-

-

-

15,421

Advantageous furniture supply agreement – Bartira

134,932

-

(36,869)

-

-

-

98,063

Lease agreement –stores under advantageous condition – Nova casa Bahia

201,002

-

(25,932)

-

-

-

175,070

Fair Value of investment in Bartira

86,872

-

-

-

-

-

86,872

Software

524,623

30,300

(45,230)

1

(790)

53,962

562,866

Total Intangible

5,026,233

67,611

(115,201)

1

(1,670)

55,323

5,032,297

 

Page 101 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

17.   Intangible assets -- Continued

 

b) Consolidated: -- Continued

 

 

Balances as of 06.30.2012

 

Balances as of 12.31.2011

 

Cost

Accumulated Depreciation

Net

 

Cost

Accumulated Depreciation

Net

 

 

 

 

 

 

 

 

Goodwill – cash and carry

371,008

(9,441)

361,567

 

371,008

(9,441)

361,567

Goodwill – home appliance

296,607

-

296,607

 

296,664

-

296,664

Goodwill – retail

1,846,897

(1,101,439)

745,458

 

1,826,132

(1,109,062)

717,070

Brand– cash and carry

38,639

-

38,639

 

38,639

-

38,639

Brand – home appliance

2,015,259

-

2,015,259

 

2,015,219

(1)

2,015,218

Commercial rights – home appliance

660,115

(51,240)

608,875

 

661,823

(48,339)

613,484

Commercial rights - retail

17,600

-

17,600

 

17,600

-

17,600

Commercial rights - cash and carry

10,000

-

10,000

 

-

-

-

Customer relationship – home appliance

34,268

(18,847)

15,421

 

34,268

(15,706)

18,562

Advantageous furniture supply agreement – Bartira

221,214

(123,151)

98,063

 

221,214

(86,282)

134,932

Lease agreement –stores under advantageous condition – Nova casa Bahia

256,103

(81,033)

175,070

 

256,103

(55,101)

201,002

Fair Value of investment in Bartira

86,872

-

86,872

 

86,872

-

86,872

Software

897,003

(334,137)

562,866

 

816,536

(291,913)

524,623

Total Intangible

6,751,585

(1,719,288)

5,032,297

 

6,642,078

(1,615,845)

5,026,233

 

b)    Impairment testing of goodwill and intangible assets --  Continued

 

The goodwill and intangible assets are annually tested for impairment as of December 31, 2011 and 2010 according to the method described in note 4 - Significant accounting policies.

 

As a result of the impairment tests conducted in 2011, and because no evidence of non-recovery in June 30, 2012, the Company does not recognize losses for impairment.

 

For the year ending December 31, 2012, Company’s Management will perform impairment tests for all goodwill and intangible assets recognized until this date.

 

 

d) Tradename

 

The value was subject to impairment tests through the income approach methodology - Relief Royalty, which consists in determining the value of an asset by measuring the present value of future benefits. Given the indefinite life of the tradename, it was considered to prepare the discounted cash flow the 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 recoverability through the discounted cash flow as of December 31, 2011 and adjustments have not been indentified.

 

 

 

 

Page 102 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

17. Intangible assets -- Continued

 

f)   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, it is not necessary a provision for impairment

 

         g) Useful life

 

The store lease agreements under advantageous conditions (10 years), furniture supply agreement under condition (3 years) and customer relationship (5 to 7 years).

 

18.   Loans and financings

 

a)     Breakdown of debt

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Debentures (i)

 

 

 

 

 

Debentures

683,729

506,122

 

798,019

506,122

Swap contracts (c), (g)

(300)

68

 

(300)

68

Funding cost

(4,870)

(4,346)

 

(5,468)

(4,346)

 

678,559

501,844

 

792,251

501,844

Local currency

 

 

 

 

 

BNDES (e)

106,825

109,224

 

132,191

152,629

IBM

-

-

 

6,801

6,815

Working capital (c)

383,496

38,065

 

712,136

126,892

Consume finance – CDCI (c) (d)

-

-

 

2,227,305

2,263,122

PAFIDC (note 10)

-

-

 

-

1,235,901

Financial leasing (note 23)

54,182

55,800

 

73,807

81,643

Swap contracts (c), (g)

(15,690)

(882)

 

(31,400)

(882)

Funding cost

(7,279)

(6,424)

 

(8,837)

(8,670)

Other

-

-

 

-

2,379

 

521,534

195,783

 

3,112,003

3,859,829

Foreign currency

 

 

 

 

 

Working capital (c)

572,131

15,546

 

695,299

537,023

Swap contracts (c), (g)

(3,895)

(197)

 

893

19,163

Funding cost

(278)

(298)

 

(278)

(361)

 

567,958

15,051

 

695,914

555,825

Total current

1,768,051

712,678

 

4,600,168

4,917,498

 

 

Page 103 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

18.   Loans and financings—Continued 

 

a)     Breakdown of debt—Continued 

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Debentures (i)

 

 

 

 

 

Debentures

3,020,591

2,145,886

 

3,822,997

2,145,886

Funding cost

(8,248)

(8,368)

 

(9,305)

(8,368)

 

3,012,343

2,137,518

 

3,813,692

2,137,518

Local currency

 

 

 

 

 

BNDES (e)

313,939

375,560

 

338,337

405,515

IBM

-

-

 

1,700

5,112

Working capital (c)

1,184,544

1,098,730

 

1,184,544

1,406,575

Consume finance – CDCI (c) (d)

-

-

 

 

115,853

 

129,300

PAFIDC and Globex FIDCs

-

-

 

2,437,137

1,184,522

Financial leasing (note 23)

129,583

152,344

 

162,464

194,788

Swap contracts (c), (g)

(35,046)

(17,129)

 

(35,046)

(25,779)

Funding cost

(9,006)

(7,244)

 

(9,033)

(7,780)

 

1,584,014

1,602,261

 

4,195,956

3,292,253

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

Working capital (c)

199,443

716,621

 

244,199

832,657

Swap contracts (c), (g)

(38,151)

(26,729)

 

(42,995)

(21,399)

Funding cost

-

(129)

 

-

(129)

 

161,292

689,763

 

201,204

811,129

 

 

 

 

 

 

Total noncurrent

4,757,649

4,429,542

 

8,210,852

6,240,900

 

 

 

 

 

 

Total

6,525,700

5,142,220

 

12,811,020

11,158,398

 

b)    Noncurrent maturity

 

Year

Parent Company

 

Consolidated

2013

326,258

 

1,707,868

2014

1,693,966

 

1,962,148

2015

2,273,742

 

2,876,523

2016

109,437

 

1,303,659

After 2016

371,500

 

378,992

Subtotal

4,774,903

 

8,229,190

 

 

 

 

Funding cost

(17,254)

 

(18,338)

 

 

 

 

Total

4,757,649

 

8,210,852

 

 

 

Page 104 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

18.   Loans and financings

 

c)     Financing of working capital, swap and funding for consumer intervention

 

 

 

Parent Company

 

Consolidated

Debt

Rate*

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Local currency

 

 

 

 

 

 

Banco do Brasil

11.97% per year

883,278

809,769

 

1,211,918

1,856,869

Banco do Brasil

106.4% CDI

341,841

327,026

 

1,277,645

327,026

Bradesco

110.92% CDI

-

-

 

1,029,368

1,041,287

Santander

105.7% CDI

-

-

 

-

88,830

Safra

110.8% CDI

342,921

-

 

720,907

611,877

Safra

-

-

-

 

-

-

 

 

1,568,040

1,136,795

 

4,239,838

3,925,889

Current

 

383,496

38,065

 

2,939,441

2,390,014

Noncurrent

 

1,184,544

1,098,730

 

1,300,397

1,535,875

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

Citibank

Libor + 1.45% per year

-

-

 

45,152

-

Itaú BBA

US$ + 3.19% per year

561,912

536,100

 

561,913

536,100

Banco do Brasil

3.94% per year e 2.25% per year

-

-

 

-

317,373

Bradesco

2.68% per year e 3.94% per year

-

-

 

-

115,017

Santander

US$ + 4.49% per year

2,451

203

 

125,222

116,239

ABN AMRO

US$ + 4.9% per year

-

-

 

-

89,087

HSBC

US$ + 2.43% per year

207,211

195,864

 

207,211

195,864

 

 

771,574

732,167

 

939,498

1,369,680

Current

 

572,131

15,546

 

695,299

537,023

Noncurrent

 

199,443

716,621

 

244,199

832,657

 

 

 

 

 

 

 

Swap contracts

 

 

 

 

 

 

Citibank

105.0% of CDI

-

-

 

(3,918)

-

Itaú BBA

101.32% of CDI

(12,459)

(901)

 

(12,459)

(901)

Banco do Brasil

103.13% of CDI

(50,736)

(18,011)

 

(66,446)

(15,681)

Bradesco

103.9% of CDI

-

-

 

-

(4,348)

Santander

110.7% of CDI

-

-

 

3,862

18,058

ABN AMRO

104.96% of CDI

(300)

68

 

(300)

68

HSBC

99.11% of CDI

(29,587)

(26,025)

 

(29,587)

(26,025)

 

 

(93,082)

(44,869)

 

(108,848)

(28,829)

Current

 

(19,885)

(1,011)

 

(30,807)

18,349

Noncurrent

 

(73,197)

(43,858)

 

(78,041)

(47,178)

 

 

 

 

 

 

 

 

 

2,246,532

1,824,093

 

5,070,488

5,266,740

         * Weighted average rate.

 

 

Page 105 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings -- 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 110.91% of CDI. 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 Brazilian reais, with the Brazilian Development Bank (BNDES), are subject to the indexation based on the TJLP rate (long-term rate), increased rates of pay and cost of funding, to reflect it in the BNDES’ funding portfolio. 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.

 

As of June 30, 2012, the Company was in compliant with the aforementioned clauses.

 

 

Page 106 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18. Loans and financings- Continued 

 

e)  BNDES -- Continued

 

 

 

 

 

Parent Company

 

Consolidated

Annual financial charges

Number of monthly installments

Maturity

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

 

 

TJLP + 3.2%

46

Nov/12

13,763

30,285

 

13,763

30,285

TJLP + 2.7%

46

Nov/12

1,988

4,375

 

1,988

4,375

TJLP + 3.6%

60

Dec/16

369,200

410,327

 

369,200

410,327

4.5% per year

60

Dec/16

35,813

39,797

 

35,813

39,797

TJLP + 2.3%

48

Jun/13

-

-

 

2,751

4,127

TJLP + 2.3%

48

May/12

-

-

 

-

2,112

TJLP + 1.9% per year

30

Jun/14

-

-

 

22,583

28,234

7% per year

24

Oct/12

-

-

 

6,674

16,687

TJLP + 3.5% per year + 1% per year

30

Jun/14

-

-

 

9,682

12,105

TJLP + 1.9% per year + 1% a per year

30

Jun/14

-

-

 

8,074

10,095

 

 

 

420,764

484,784

 

470,528

558,144

 

 

 

 

 

 

 

 

Current

 

 

106,825

109,224

 

132,191

152,629

Noncurrent

 

 

313,939

375,560

 

338,337

405,515

               

 

f)    Guarantees 

 

The Company signed promissory notes and letters of guarantee in the loans and financings took out with BNDES and IBM.

 

g)      Swap contracts

 

The Company uses swap operations to exchange liabilities denominated in U.S. dollars 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 19. The CDI annual benchmark rate at June 30, 2012 was 10.61% (11.60% as of December 31, 2011).

 

h)      Redeemable PAFIDC and Globex FIDC quotas

 

As per CPC 38 (IAS 39), the Company records the amounts related to the senior quotas as “Loans and financing”.

 

Page 107 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings - Continued 

             

i)  Debentures 

 

 

 

Parent Company

 

Consolidated

 

Type

Outstanding debentures

Annual financial charges

Unit price

 

 

06.30.2012

 

 

12.31.2011

 

 

 

06.30.2012

 

 

12.31.2011

 

 

 

 

 

 

 

 

 

 

Parent Company

 

 

 

 

 

 

 

 

 

6th Issue – 1st Series - GPA

No preference

54,000

CDI + 0.5%

3,360

185,484

373,529

 

185,484

373,529

6th Issue – 2ndSeries - GPA

No preference

23,965

CDI + 0.5%

3,360

82,317

165,771

 

82,317

165,771

6th issue – 1st and 2nd Series – GPA

Interest rate swap

-

104.96% CDI

3,360

 

(300)

 

68

 

 

(300)

 

68

8th Issue – 1st Series - GPA

No preference

500

109.5% of CDI

1,287,212

658,346

626,706

 

658,346

626,706

9th Issue – 1st Series – GPA

No preference

610

107.7% CDI

1,153,831

719,696

685,647

 

719,696

685,647

10th Issue – 1st Series- GPA

No preference

80,000

108.5% CDI

10,272

840,385

800,355

 

840,385

800,355

11st Issue – 1st Series- GPA

No preference

120,000

CDI + 1%

10

1,218,092

-

 

1,218,093

-

Subsidiaries

 

 

 

 

 

 

 

 

 

3rd Issue – 1st Series – Via Varejo

No preference

40,000

CDI + 1%

10,177

-

-

 

416,592

-

1st Issue – 1st Series – Nova Pontocom

No preference

100,000

105.35% CDI

 

1

 

-

 

-

 

 

100,104

-

1st Issue – 1st Series – NCB

No preference

20,000

CDI +0.72%

10

-

-

 

200,000

-

1st Issue – 2nd Series – NCB

No preference

20,000

CDI + 0.72%

10

-

-

 

200,000

-

 

 

 

 

 

 

 

 

 

 

Funding fees

 

 

 

 

(13,118)

(12,714)

 

(14,774)

(12,714)

 

 

 

 

 

3,690,902

2,639,362

 

4,605,943

2,639,362

Current

 

 

 

 

678,559

501,844

 

792,251

501,844

Noncurrent

 

 

 

 

3,012,343

2,137,518

 

3,813,692

2,137,518

                   

 

 

(i)     Breakdown of outstanding debentures

 

 

 

Number of debentures

 

Amount

 

 

 

 

 

At 12.31.2011

 

159,075

 

2,639,362

 

 

 

 

 

3rd Issue of Debentures

 

 

40,000

 

402,406

11th Issue of Debentures

 

120,000

 

1,200,894

1st Issue – 1st Series – Nova Pontocom

 

100,000

 

100,104

1st Issue – 1st Series – NCB

 

20,000

 

200,000

1st Issue – 2nd Series – NCB

 

20,000

 

200,000

Interest accrued and swap

 

-

 

152,081

Amortization

 

-

 

(288,904)

At 06.30.2012

 

459,075

 

4,605,943

 

                                               


 

Page 108 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings- Continued 

 

i)   Debentures — Continued

 

(i)   Additional information – Parent Company

 

 

 

Data

Description

 

6th issue

 

8th issue

 

9th issue

 

10th issue

 

11th issue

 

 

On 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:

 

On December 4, 2009, 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:  

 

 

On December15, 2010, 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:

 

 

On 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:

 

 

On April 11, 2012, the Company’s Board of Directors approved the issue and the restricted offering of 120,000 non-convertible debentures, in the total amount of R$1,200,000. The debentures issued within the scope of the 11th 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:

 

Registered, book-entry, unsecured, 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.

 

Registered, book-entry and without issuing share certificates. The debentures are not converted into shares issued by the Company.

 

 

 

 

 

 

 

 

 

 

 

Guarantee:

 

Unsecured

 

Unsecured

 

Unsecured

 

Unsecured

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

Issue date:

 

March 1, 2007.

 

December 15, 2009.

 

January 5, 2011.

 

December 29, 2011.

 

May 02, 2012.

 

Page 109 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings - Continued 

 

i)   Debentures — Continued

 

(i)             Additional information- Parent Company— Continued

 

 

 

Data

Description

 

6th issue

 

8th issue

 

9th issue

 

10th issue

 

11th issue

Term and maturity:

 

72 (seventy-two) months from the date of issuance, therefore maturing on March 1, 2013.

 

 

60 (sixty) months as of the issue date, thus maturing at December 15, 2014.

 

 

 

36 (thirty six) months as of the issue date, thus maturing on January 5, 2014.

 

 

42 (forty two) months as of the issue date, thus maturing on June 29, 2015.

 

 

42 (forty two) months as of the issue date, thus maturing on November 02, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

Remuneration:

 

Daily average rate of one-day Certificates Interbank Deposits (CDI), 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.

 

 

109.5% average daily rates of one-day Certificates Interbank Deposits (CDI) , known as “over extra group,” expressed as annual percentage, based on a year of 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 Certificates Interbank Deposits (CDI), 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 Certificates Interbank Deposits (CDI), known as “over extra group,” expressed as a percentage per annum, based on a year of 252 days, daily calculated and published by CETIP.

 

 

Daily average rate of one-day Certificates Interbank Deposits (CDI), 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 1%, of principal, due half-yearly, as of the issue date, always at May 02 and November 02 every year.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 110 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings- Continued 

 

i)   Debentures — Continued

 

(i)             Additional information- Parent Company— Continued

 

 

 

Data

Description

 

6th issue

 

8th issue

 

9th issue

 

10th issue

 

11th 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.

 

 

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; and (v) on maturity date, December 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 contract. The unit face value of each debenture will be fully and exclusively paid on the maturity date.

 

 

 

The unit face value of debentures will be amortized 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.

 

Amortization in a lump sum on the maturity date.

 

The remuneration will be paid annually on the following dates: (i) November 2, 2012; (ii) May 02, 2013; (iii) November 2, 2013; (iv) May 2, 2014; (v) November 2, 2014; (vi) May 02, 2015; and (vii) November 02, 2015.

 

 

Page 111 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings- Continued 

 

i)   Debentures — Continued

 

(i)   Additional information- Parent Company— Continued

 

 

 

Data

Description

 

6th issue

 

8th issue

 

9th issue

 

10th issue

 

11th 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.

 

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.

 

 

The Company is entitled to early redemption at any time from 24 (twenty-fourth) months from the date of issue, at its discretion pursuant to the conditions established in the deed of issue.

 

 

 

 

Page 112 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings- Continued 

 

i)   Debentures — Continued

 

(i)   Additional information- Parent Company— Continued

 

 

Data

Description

 

6th issue

 

8th issue

 

9th issue

 

10th issue

 

11th issue

Financial ratios:

 

Calculated based on the Company’s consolidated financial statements in BR GAAP: (i) net debt (debt less cash equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. As of June 30, 2012 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 equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. As of June 30, 2012, 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 equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. As of June 30, 2012, 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 equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. As of June 30, 2012, 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 equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25. As of June 30, 2012, the Company was in full compliance with all these ratios.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 113 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

18. Loans and financings- Continued 

 

i)   Debentures — Continued

 

(ii)  Additional information- Parent Company— Continued

 

 

 

Data

Description

 

6th issue

 

8th issue

 

9th issue

 

10th issue

 

11th 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.

 

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 9thissue shall be used by the Company to maintain its cash strategy and strengthen its working capital.

 

Funds raised by means of the 10thissue shall be used by the Company to maturity of the debt.

 

Funds raised by means of the 11thissue shall be used by the Company to maturity of the debt.

 

 

 

Page 114 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18. Loans and financings- Continued 

 

i)   Debentures — Continued

 

(ii) Additional information Subsidiaries 

 

 

 

 

 

 

 

Data

Description

 

3rd issue - Via Varejo

 

1st issue – Nova Pontocom

 

 

1st issue – Nova Casa Bahia

 

 

On January 27, 2012, the Company’s Board of Directors approved the issue of 40,000 debentures, in the total amount of R$402,406. The debentures issued within the scope of the 3th issue have the following characteristics:

 

 

On April 12, 2012, at Extraordinary General Meeting of Nova Pontocom approved the issue of 100,000 debentures, in the total amount of R$100,104. The debentures issued within the scope of the 1st issue have the following characteristics:

 

 

 

On June 14, 2012, at Extraordinary General Meeting of Nova Casa Bahia approved the issue of 40,000 debentures, in the total amount of R$400,000. The debentures issued within the scope of the 1st issue have the following characteristics:

 

 

 

 

 

 

 

 

 

Series:

 

Single.

 

 

Single.

 

 

 

1st and 2nd.

 

 

 

 

 

 

 

 

Class and

convertibility:

 

Not convertible into shares issued by the Company.

 

 

Not convertible into shares issued by the Company, or Nova Pontocom.

 

 

 

Not convertible into shares issued by the Company, or Nova Casa Bahia.

 

 

 

 

 

 

 

 

 

Guarantee :

 

Guaranteed by Companhia Brasileira de Distribuição

 

Guaranteed by Companhia Brasileira de Distribuição

 

 

Guaranteed by Companhia Brasileira de Distribuição

 

 

 

 

 

 

 

 

Issue date:

 

February 17, 2012.

 

April 25,2012

 

 

June 29, 2012

 

 

Page 115 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings - Continued 

 

i)   Debentures — Continued

 

(ii)            Additional informationSubsidiaries— Continued

 

 

 

 

 

 

Data

Description

 

3rd issue - Via Varejo

 

1st issue – Nova Pontocom

 

 

1st issue – Nova Casa Bahia

Term and maturity:

 

42 (forty two) months, thus maturing on July 30, 2015.

 

 

12 (twelve) months, thus maturing on April 25, 2013.

 

 

1st issue – 30 (thirty) months, thus maturing on December 29, 2014.

2nd issue – 31 (thirty one) months, thus maturing on January 29, 2015.

 

 

 

 

 

 

 

 

Remuneration:

 

Daily average rate of one-day Certificates Interbank Deposits (DI), 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 1.0%, of principal, due half-yearly, as of the issue date, always at January and July 30 every year.

 

 

Daily average rate of one-day Certificates Interbank Deposits (DI), 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. The remuneration is 105.35% of CDI.

 

 

Daily average rate of one-day Certificates Interbank Deposits (DI), 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 0.72%, of principal, due half-yearly, as of the issue date, always at December and June 29 every year, with the exception of the last installment of the 2nd series maturing on January 29,2015.

 

 

 

 

 

 

 

 

 

 

 

 

Page 116 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

18.   Loans and financings- Continued 

 

i)   Debentures — Continued

 

(ii)            Additional informationSubsidiaries— Continued

 

 

 

 

 

 

Data

Description

 

3rd issue - Via Varejo

 

1st issue – Nova Pontocom

 

 

1st issue – Nova Casa Bahia

Amortization:

 

42 (forty two) months, thus maturing on July 30, 2015.

 

 

Amortization in a lump sum on the maturity date (April 25, 2013).

 

 

1st series - Amortization in a lump sum on the maturity date (December 29, 2014).

2nd series - Amortization in a lump sum on the maturity date (January 29, 2015).

Early redemption

 

As of the 18th month after the issue date, the Via Varejo may fully redeem in advance the debentures by paying the Unit Face Value, plus: (a) Remuneration, calculated on a “pro rata temporis” basis, since issue date until the date of its effective payment; and (b) premium corresponding to 0.5%, calculated on Unit Face Value plus the Remuneration appropriate based on the remaining term of the Debentures.

 

Nova Pontocom may not redeem the debentures in advance.

 

 

NCB may not redeem the debentures in advance.

 

 

 

Page 117 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

18.   Loans and financings- Continued 

 

i)   Debentures — Continued

 

(iii) Additional informationSubsidiaries— Continued

 

 

 

 

 

Data

Description

 

3rd issue - Via Varejo

 

1st issue – Nova Pontocom

 

 

1st issue – Nova Casa Bahia

Financial ratios:

 

Calculated based on the Company’s consolidated financial statements in BR GAAP: (i) net debt (debt less cash equivalents and accounts receivable) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25.

 

-

 

 

Calculated based on the Company’s consolidated financial statements in BR GAAP: (i) net debt (debt less cash equivalents and accounts receivable with discount of 1.5%) not exceeding the shareholders’ equity; (ii) consolidated net debt/EBITDA ratio, lower or equal to 3.25.

 

 

 

 

 

 

 

 

Utilization of funds:

 

The funds raised through the series of the 3rd issue of debentures will be used by the Company to strengthen working capital and lengthening the debt profile.

 

The funds raised through the series of the 1st issue of debentures will be used by the Company to lengthening the debt profile.

 

 

 

The funds raised through the series of the 1st issue of debentures will be used by the Company to strengthen working capital and lengthening the debt profile.

 

 

 

Page 118 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19.   Financial instruments

 

The Company uses financial instruments only for protection limited to 100% of the risk.  The derivative transactions have the exclusively objective of reducing the exposure to the foreign currency fluctuation and interest rate, and to maintain a balanced capital structure.

 

The main financial instruments and their amounts recorded in the quarterly financial information by category, are as follows:

 

 

Parent Company

 

Carrying amount

Fair value

 

06.30.2012

12.31.2011

06.30.2012

12.31.2011

 

 

 

 

 

Financial assets:

 

 

 

 

Loans and receivables (including cash)

 

 

 

 

Cash and cash equivalents

2,688,426

2,328,783

2,688,426

2,328,783

Accounts Receivable

617,584

791,538

617,584

791,538

Securitization fund shares

127,651

124,276

127,651

124,276

Related parties, assets

1,610,881

1,139,687

1,610,881

1,139,687

Financial liabilities:

 

 

 

 

Amortized cost

 

 

 

 

Related parties, liabilities

(180,990)

(184,928)

(180,990)

(184,928)

Trade accounts payable

(1,855,912)

(2,526,912)

(1,855,912)

(2,526,912)

Debentures

(3,690,902)

(2,639,362)

(3,687,428)

(2,641,113)

Loans and financing

(1,289,291)

(1,034,769)

(1,423,447)

(1,205,061)

Accounting for hedging – fair value through income

 

 

 

 

Loans and financing

(1,545,507)

(1,468,089)

(1,545,507)

(1,468,089)

Net exposure

(3,518,060)

(3,469,776)

(3,648,742)

(3,641,819)

 

 

Consolidated

 

Carrying amount

Fair value

 

06.30.2012

12.31.2011

06.30.2012

12.31.2011

 

 

 

 

 

Financial assets:

 

 

 

 

Loans and receivables (including cash)

 

 

 

 

Cash and cash equivalents

5,473,383

4,969,955

5,473,383

4,969,955

Accounts Receivable

5,579,073

5,993,341

5,582,665

5,998,354

Related parties, assets

146,351

133,584

146,351

133,584

Financial liabilities:

 

 

 

 

Amortized cost

 

 

 

 

Related parties, liabilities

(52,145)

(86,036)

(52,145)

(86,036)

Trade accounts payable

(4,569,706)

(6,220,599)

(4,569,706)

(6,220,599)

Debentures

(4,605,943)

(2,639,362)

(4,661,399)

(2,641,113)

Option to put/call

355,387

304,339

355,387

304,339

Loans and financing

(4,789,126)

(4,903,639)

(4,978,739)

(5,110,360)

Accounting for hedging – fair value through income

 

 

 

 

Loans and financing

(3,415,951)

(3,615,397)

(3,415,951)

(3,615,397)

Net exposure

(5,878,677)

(6,063,814)

(6,120,154)

(6,267,273)

 

 

Page 119 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19.   Financial instruments – Continued 

 

The fair value of other financial instruments described in Note 19 (b) is a proxy of the book value based on the payments stream agreed. The classification of assets and liabilities at fair value are described in note 19 (c).

 

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 marketable securities to be allocated in a single financial institutions, 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, 0.07% as of June 30, 2012 (0.09% as of December 31, 2011).

 

·  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 major financial institutions.

 

·  Credit card and/or meal ticket sales are substantially transferred 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 10).

 

(ii) Interest rate risk

 

The Company and its subsidiaries raise loans and financings 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 120 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19.   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, to hedge against the exchange variation deriving from foreign currency denominated loans..

 

(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 period of six-month ended June 30, 2012.

 

 

 

Parent Company

 

Consolidated

 

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Loans and financings 

 

6,525,700

5,142,220

 

12,811,020

11,158,398

(-) Cash and cash equivalents

 

(2,688,426)

(2,328,783)

 

(5,473,383)

(4,969,955)

Net debt

 

3,837,274

2,813,437

 

7,337,637

6,188,443

 

 

 

 

 

 

 

Shareholders’ equity

 

8,051,041

7,625,273

 

10,506,778

10,094,425

 

 

 

 

 

 

 

Shareholders’ equity and net debt

 

11,888,315

10,438,710

 

17,844,415

16,282,868

 

(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 June 30, 2012 and December 31, 2011:

 

a) Parent Company:

 

 

Parent Company

 

Up to 1 year

1 – 5 years

More than 5 years

Total

Loans and financings 

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

 

Page 121 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19. 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 financings 

1,030,787

2,014,807

151,804

3,197,398

Debentures

860,630

3,601,970

-

4,462,600

Derivatives

(20,950)

(79,070)

-

(100,020)

Leasing

42,129

104,864

53,460

200,453

At 06.30.2012

1,912,596

5,642,571

205,264

7,760,431

 

                   b)    Consolidated:   

 

 

Consolidated

 

Up to 1 year

1 – 5 years

More than 5 years

Total

Loans and financings 

3,248,159

3,478,612

-

6,726,771

Debentures

582,255

2,770,133

-

3,352,388

Derivatives

27,573

66,634

-

94,207

Leasing

88,847

158,140

41,800

288,787

At 12.31.2011

3,946,834

6,473,519

41,800

10,462,153

 

 

Consolidated

 

Up to 1 year

1 – 5 years

More than 5 years

Total

Loans and financings 

3,749,213

3,561,050

151,804

7,462,067

Debentures

911,845

4,675,894

-

5,587,739

Derivatives

(33,095)

(81,214)

-

(114,309)

Leasing

63,196

135,739

59,109

258,044

At 06.30.2012

4,691,159

8,291,469

210,913

13,193,541

 

 

(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 fixed interest rates, converting the debt into domestic interest rates and currency.

 

These contracts amount to R$1,716,483 at June 30, 2012 (R$2,057,826 in December 31, 2011). 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 122 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19. 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), 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$259,883 as of June 30, 2012 (R$607,184 as of December 31, 2011) 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 debts designated as hedge accounting on inception date and on continuing basis. Hedges designated transactions contracted in the six- month period ended June 30, 2012 were effective in relation to the covered risk. For derivative transactions qualified as hedge accounting, according to CPC 38(IAS 39), the debt is also adjusted at fair value. 

 

 

 

Page 123 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

19.   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

 

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Fair value hedge

 

 

 

 

 

 

Purpose of hedge (debt)

 

1,716,483

2,057,826

 

2,151,811

2,398,836

 

 

 

 

 

 

 

Long position

 

 

 

 

 

 

Pre-fixed rate

11.97% p.a.

935,225

685,000

 

1,207,583

810,335

USD + Fixed

3.11% p.a.

781,258

1,372,826

 

953,313

1,604,792

 

 

1,716,483

2,057,826

 

2,160,896

2,415,127

Short position

 

 

 

 

 

 

 

CDI 102.24% p.a.

(1,716,483)

(2,057,826)

 

(2,052,348)

(2,373,503)

Net position

 

-

-

 

108,548

41,624

             

 

 

 

Consolidated

 

 

Notional Value

Fair Value

 

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Swap agreements measured by fair value through income statement

 

 

 

 

 

Long position

 

 

 

 

 

 

USD + Fixed

5.92% p.a.

-

67,884

 

-

89,474

CDI + Fixed

100% CDI + 0.05% p.a.

259,883

539,300

 

268,645

540,987

 

 

259,883

607,184

 

268,645

630,461

 

 

 

 

 

 

 

Short position

CDI

(259,883)

(607,184)

 

(268,345)

(643,191)

Swap net position

 

-

-

 

300

(12,730)

 

 

 

 

 

 

 

Total swap net position

 

 

-

 

108,848

28,894

 

 

Page 124 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19.   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 period of six-month ended as of June 30, 2012 are recorded in the net financial result and balance payable by fair value is R$108,848 (R$28,894 as of December 31, 2011) and recorded under “Loans and financings”.

 

Fair value hedge effects in the income for the six-month period ended June 30, 2012 were R$23,161 of loss, (R$66,293 of loss as of June 31, 2011).

 

(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 CDI and discounting them to present value, using CDI market rates for swaps both disclosed by BM&F Bovespa.

 

Fair values of swaps – the exchange of the dollar plus fixed coupon rate for a CDI rate was obtained by  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 125 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

19.   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 estimating 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 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 DI x Yen, 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 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 effects are not significant, see item 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

 

(1,339,022)

 

(1,339,022)

 

(1,339,022)

Swap (asset position in pre-fixed rate)

 

Rate increase

 

1,339,569

 

1,339,569

 

1,339,569

 

 

Net effect

 

547

 

547

 

547

 

 

 

 

 

 

 

 

 

Swap (liability position in CDI)

 

CDI decrease

 

(1,196,716)

 

(1,289,579)

 

(1,321,355)

 

 

 

 

 

 

 

 

Total net effect

 

 

 

-

 

(92,863)

 

(124,639)

 

 

 

Page 126 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19.   Financial instruments – Continued 

 

b)  Sensitivity analysis of financial instruments - Continued

 

(ii) Derivatives accounted for at fair value through income statement  

 

 

 

 

 

Market projection

Operations

 

Risk

 

Scenario I

 

Scenario II

 

Scenario III

 

 

 

 

 

 

 

 

 

Debt USD

 

USD increase

 

(1,070,200)

 

(1,337,750)

 

(1,605,300)

Swap (asset position in USD)

 

USD increase

 

1,089,339

 

1,362,620

 

1,635,145

 

 

Net effect

 

19,139

 

24,870

 

29,845

 

 

 

 

 

 

 

 

 

Swap (liability position in CDI)

 

CDI decrease

 

(965,349)

 

(1,027,300)

 

(1,047,677)

 

 

 

 

 

 

 

 

 

Total net effect

 

 

 

-

 

(56,220)

 

(71,622)

 

 

 

 

 

 

 

 

 

Swap (short position in USD)

 

USD decrease

 

277,844

 

281,729

 

285,734

Swap (long position in CDI)

 

CDI increase

 

(273,672)

 

(276,928)

 

(280,229)

 

 

Net effect

 

4,172

 

4,801

 

5,505

 

 

 

 

 

 

 

 

 

Net total effect

 

 

 

-

 

629

 

1,333

 

(iii)   Other financial instruments

 

 

 

 

 

Market projection  

Transactions

 

Risk

 

Scenario I

Scenario II

Scenario III

 

 

 

 

 

 

 

Debentures

 

CDI + 0.9%

 

2,626,700

2,929,254

2,984,803

Debentures

 

108.6% of CDI

 

2,609,986

3,130,137

3,189,496

Bank Loan – Via Varejo

 

100.0% of CDI

 

2,784,597

3,076,284

3,134,621

Leasing – Via Varejo

 

100.0% of CDI

 

42,087

46,496

47,377

PAFIDC (Senior quotas)

 

108.0% of CDI

 

3,278,150

3,911,259

3,985,431

Total loans and financings  exposure

 

 

 

11,341,520

13,093,430

13,341,728

Cash and cash equivalents (*)

 

100.3 % of CDI

 

5,949,849

6,592,815

6,717,838

 

 

 

 

 

 

 

Total net exposure (and deterioration compared to scenario I)

 

-

(1,108,944)

(1,232,219)

(*) weighted average

 

 

 

 

 

 

 

Page 127 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19.   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:

 

 

06.30.2012

Quoted prices in active markets for identical instruments (level 1)

Significant other observable inputs(Level 2)

Other observable inputs(Level 3)

 

 

 

 

 

Cash and cash equivalents

5,473,383

5,473,383

-

-

Cross-currency interest rate swaps

42,103

-

42,103

-

Interest rate swaps

66,745

-

66,745

-

Loans and financings 

(3,415,951)

-

(3,415,951)

-

Put/call options

355,387

-

-

335,387

 

2,521,667

5,473,383

(3,307,103)

335,387

 

There were no transfers between the levels of measuring fair value in the six-month period ended June 30, 2012.

 

Page 128 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19.   Financial instruments - Continued 

 

d) Consolited position of operations  with derivatives financial instruments.

 

As of June 30, 2012 and December 31, 2011, below, the consolidated position of derivative financial instruments operations:

Outstanding

 

 

 

 

Amount payable or receivable

Fair value

Description

Counterparties

Notional Value (in thousands)

Contracting Date

Maturity

06.30.2012

12.31.2011

06.30.2012

12.31.2011

 

 

 

 

 

 

 

 

 

Exchange swaps registered at CETIP

(USD x CDI)

Santander

US$ 57,471

04/16/2010

4/10/2013

(290)

(5,680)

(3,862)

(5,330)

 

ABN AMRO

US$ 40,000

3/14/2008

3/2/2012

-

(13,094)

-

(12,728)

 

Brasil

US$ 84,000

3/31/2010

3/12/2012

-

(16,320)

-

(16,080)

 

Brasil

U$ 78,500

2/9/2011

2/3/2012

-

4,964

-

5,099

 

Citibank

U$ 40,000

2/13/2012

2/13/2014

5,971

-

3,918

-

 

Bradesco

U$ 38,892

1/7/2011

1/4/2012

-

3,423

-

4,348

 

Itaú

US$ 175,000

7/1/2010

9/7/2013

(13,901)

(28,938)

(25,691)

(29,306)

 

 

U$ 160,300

5/5/2011

4/16/2014

40,976

25,708

38,151

30,207

 

HSBC

U$ 150,000

4/29/2011

4/22/2013

33,960

23,076

29,237

25,827

 

 

U$ 7,586

12/14/2011

12/07/2012

870

212

350

197

 

 

 

 

 

 

 

 

 

Interest rate swap registered at CETIP

(Fixed rate x CDI)

Banco do Brasil

R$ 117,000

12/23/2010

12/24/2013

1,665

186

9,521

3,421

 

(*)

R$ 33,000

12/23/2010

12/24/2012

655

169

1,444

882

 

 

R$ 160,000

12/23/2010

1/14/2013

3,146

804

7,490

4,408

 

 

R$ 35,000

12/23/2010

2/28/2013

666

162

1,842

1,012

 

 

R$ 80,000

6/28/2010

6/12/2013

1,362

394

4,914

2,091

 

 

R$ 130,000

6/28/2010

6/6/2014

1,834

369

11,818

3,166

 

 

R$ 130,000

6/28/2010

6/2/2015

1,543

161

13,706

3,031

 

 

R$ 200,000

3/31/2010

3/7/2013

2,018

1,274

12,620

7,365

 

Unibanco

R$ 779,650

6/25/2007

3/1/2013

63

(2)

300

(2)

 

Santander

R$ 50,000

6/28/2010

6/12/2013

149

(35)

3,090

1,286

 

 

 

 

 

80,687

(3,167)

108,848

28,894

(*) Renewal of contracts

 

e) Call Option Bartira

 

Applying Black & Scholes methodology using the following assumptions:

• 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 advantageous supply agreement;

• Volatility: 28% based on companies in the same industry;

• Contract term: 3 years; and

• Risk free rate: 12% per year.

 

 

Page 129 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

19.   Financial instruments - Continued 

 

e) Call Option Bartira- Continued 

 

On December 31, 2011 was performed recalculation of the value of the option and no change in value.

 

f) Call Option Rede Duque

 

The call option in the amount of R$ 50,000 is restated by 110% of CDI for the six-month ended June 30, 2012 was recognized in financial revenue amount of R$ 1,048, see note 15(c).

 

20.   Income and social contribution taxes payable and taxes payable by installment

 

(i) Payable taxes and contributions

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

PIS and COFINS payable

47,599

51,421

 

107,545

137,457

Provision for income and social contribution taxes

8,005

13,449

 

55,123

177,739

Other

3,917

4,232

 

17,507

17,220

 

59,521

69,102

 

180,175

332,416

 

(ii) Taxes Payable by Installments

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

Taxes paid by installments - Law no. 11,941/09 (i)

1,295,979

1,344,662

 

1,391,167

1,440,636

Other (ii)

20,517

21,219

 

21,609

22,386

 

1,316,496

1,365,881

 

1,412,776

1,463,022

 

 

 

 

 

 

Current

161,217

163,214

 

169,147

171,212

Noncurrent

1,155,279

1,202,667

 

1,243,629

1,291,810

 

 

(i)     Federal tax installment payment, Law 11,941/09 – The Law 11,941, was enacted 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 of the fact that such reduction gains are not  subject to IRPJ/CSLL/PIS/COFINS.

 

(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 130 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

20.   Income and social contribution taxes payable and tax installment payment - Continued 

 

b)   Taxes Payable by Installments  -- Continued

 

Considering this scenario in September, 2009, 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, 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.

             

 

21.   Income and social contribution taxes

 

a)  Income and social contribution tax expense reconciliation  

 

 

Parent company

 

Consolidated

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

 

 

 

 

 

 

Earnings before income and social contribution taxes

516,109

246,098

 

563,851

192,173

Income and social contribution taxes at the notional rate of 25% for the Parent Company and 34% for subsidiaries

(129,027)

(61,524)

 

(169,156)

(57,652)

Tax fines  

(1,029)

(516)

 

(1,694)

(179)

Sendas goodwill reserve

-

-

 

-

27,000

Equity pick-up

56,000

12,498

 

656

3,969

Recovery credits

-

30,098

 

-

31,026

Other permanent differences not taxable (undeductible

(20,812)

(3,212)

 

13,798

644

Effective income and social contribution taxes

(94,868)

(22,656)

 

(156,396)

4,808

 

 

 

 

 

 

Income and social contribution taxes for the period

 

 

 

 

 

Current

(81,548)

-

 

(102,986)

(35,938)

Deferred

(13,320)

(22,656)

 

(53,410)

40,746

Deferred income and social contribution taxes expenses

(94,868)

(22,656)

 

(156,396)

4,808

Effective rate

18.4%

9.2%

 

27.7%

-2.5%

(*) GPA does not pay social contribution tax (9%) based on a lawsuit on judged favorable in the past, which reduces the income tax to 25% for the Company.

 

 

Page 131 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

21.   Income and social contribution taxes -- Continued 

 

b)  Breakdown of deferred income and social contribution taxes  

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

 

 

 

 

 

 

Tax losses (i)

34,570

61,470

 

869,684

764,524

Provision for contingencies

73,850

70,326

 

182,421

208,639

Provision for derivative operations taxed on a cash basis

23,556

21,905

 

48,511

57,321

Allowance for doubtful accounts

1,389

1,388

 

80,443

82,147

Goodwill tax amortization over investments

66,958

64,804

 

86,170

59,601

Deferred income tax over adjustments under CPC

(9,974)

(7,075)

 

(1,288,236)

(1,207,770)

Provision for goodwill decrease

-

-

 

8,077

36,789

Other

21,341

12,192

 

94,335

133,563

Deferred income and social contribution taxes

211,690

225,010

 

81,405

134,814

 

 

 

 

 

 

Noncurrent Assets

211,690

225,010

 

1,185,012

1,249,687

Noncurrent Liabilities

-

-

 

(1,103,607)

(1,114,873)

Income tax and deferred social contribution

211,690

225,010

 

81,405

134,814

 

(i) Tax loss carryforwards are related to the acquisition of Sé and Via Varejo 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

60,957

 

294,793

2013

48,478

 

201,673

2014

14,816

 

219,608

2015

14,816

 

237,111

2016

72,623

 

231,827

 

211,690

 

1,185,012

 

Pursuant to CPC 32 (IAS 12) – Taxes on Income, 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 and social contribution assets and liabilities were
reclassified as of June 30, 2012 and December 31, 2011 in order to present the
net amount per entity, pursuant to CPC 32 (IAS 12).

 

 

 

Page 132 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

22.   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:

 

a)     Parent Company

 

 

Taxes and other

Social Security and Labor

Civil

Total

Balance at 12.31.2011

126,498

75,543

34,881

236,922

 

 

 

 

 

Additions

5,910

13,640

5,499

25,049

Payments

(11,594)

(8,942)

(4,945)

(25,481)

Monetary restatement

3,624

5,092

3,550

12,266

 

 

 

 

 

Balance at 06.30.2012

124,438

85,333

38,985

248,756

 

b)    Consolidated 

 

 

COFINS/PIS

Taxes and other

Social Security and Labor

Civil

Total

Balance at 12.31.2011

78,050

346,129

132,853

123,091

680,123

 

 

 

 

 

 

Additions

2,301

25,234

35,932

38,861

102,328

Payments

(947)

(25,488)

(23,356)

(16,364)

(66,155)

Reversals

-

(21)

(2,446)

(33,116)

(35,583)

Monetary restatement

2,451

10,029

14,791

13,087

40,358

 

 

 

 

 

 

Balance 06.30.2012

81,855

355,883

157,774

125,559

721,071

 

c)  Taxes 

 

Tax claims are indexed by the Central Bank Overnight Rate (“SELIC”), 10.18% as of June 30, 2012 (11.04% as of December 31, 2011), 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 restatement 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.

 

 

Page 133 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

22.   Provision for contingencies -- Continued

 

c) Taxes  - Continued

 

COFINS and PIS -- Continued

 

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 claims amounts of PIS and COFINS in June 30, 2012 is R$81,855 (R$78,050 as of December 31, 2011).

 

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; (iv) question related to compensation of tax losses, as well as acquisition of supplier considered disqualified before the registration of the Internal Revenue Service of State, error in application rate, ancillary obligations by state and treasury departments and (v) other less relevant issues. The amount recorded at June 30, 2012 is R$158,647 (R$161,460 in December 31, 2011).

 

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 June 30, 2012 is R$29,329 (R$26,334 in December 31, 2011).

 

Tax provisions for tax contingencies were recorded in Via Varejo subsidiary, which upon business combination are recorded, according to CPC 15 (IFRS 3) requirements. At June 30, 2012 the amount registered was R$167,907 (R$158,335 in December 31, 2011) 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.

 

 

 

Page 134 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

22.   Provision for contingencies -- Continued

 

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 June 30, 2012, the Company recorded a provision of R$144,225 (R$118,574 as of December 31, 2011) referring to lawsuits whose risk of loss was considered probable. Management, assisted by its legal counsels, evaluates these risks 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”) 0.91% accumulated in the period of six months ended at June 30, 2012 (1.20% as of December 31, 2011) accrued of 1% monthly interest.

 

Labor provisions were recorded in Via Varejo subsidiary referring to contingencies recognized upon business combination amounting to R$13,546 at June 30, 2012 (R$14,279 as of December 31, 2011).

 

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 entity. . The Company recognizes a provision of the difference between the amount originally paid by the stores and the values ​​pleaded by the opposite party in the lawsuit, when there is an understanding of internal and external legal advisers that there is likely to be changed the value of the rental paid by the company entity. At June 30, 2012, the accrual amount for these lawsuits is R$29,327 (R$21,853 in December 31, 2011), for which there are no escrow deposits;

 

·       The subsidiary Via Varejo is party in lawsuits involving the consumer relations rights (civil claims and assessments from PROCON) and few lawsuits involving contracts terminated with trade accounts payables, and the amount referred to in said lawsuits totals R$57,249 at June 30, 2012 (R$62,965 in December 31, 2011); and

 

·       Civil provisions were recorded in Via Varejo subsidiary referring to contingent liabilities recognized upon business combination amounting to R$6,090 (R$6,553 in December 31, 2011).

 

Total civil actions and other at June 30, 2012 is R$125,568 (R$123,092 in December 31, 2011).

 

 

Page 135 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

 

22.      Provision for contingencies -- Continued

 

f)   Other non-accrued contingencies

 

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$5,650,393 as of June 30, 2012 (R$4,787,183 as of December 31, 2011), and are mainly related to:

 

·       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$268,784 as of June 30, 2012 (R$252,599 as of December 31, 2011). The proceedings are under administrative and court discussion;  

 

·       IRPJ, IRRF, CSLL, IOF, and IPI – 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$446,859 as of June 30, 2012 (R$377,317 as of December 31, 2011);

 

·       COFINS, PIS and CPMF – The Company has been challenged 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$1,062,198 as of June 30, 2012 (R$861,096 as of December 31, 2011);

 

·       ICMS – The Company was served notice by the state tax authorities regarding on the appropriate of credits: (i) electricity; (ii) acquisitions from vendors considered to be in arrears/default  according to the Internal Revenue Service of State; (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) financed from sales; (viii) among others, not relevant. The total amount of these assessments is R$2,756,845 as of June 30, 2012 (R$2,516,572 as of December 31, 2011), which await a final decision in the administrative and court levels;

  

·       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 is R$354,912 as of June 30, 2012 (R$354,578 as of December 31, 2011) and await administrative and court decisions;

 

 

Page 136 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

22. Provision for contingencies – Continued 

 

f)   Other non-accrued contingencies - Continued

 

·       Other litigationsThey are related to administrative lawsuits, real estate leasing claims where pleads the renewal of leases and setting rents according to the values prevailing in the market and the claims 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$406,535 as of June 30, 2012 (R$414,254 as of December 31, 2011); 

 

·       Labor - The Company has also processes with estimated risk of loss as possible in the amount of R$ 354,260 (R$ 144,550 as of December 31, 2011).

 

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)  Restricted advances (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 has recorded in its assets amounts related to escrow deposits not linked to the litigations recorded in liabilities.

 

h)  Guarantees 

 

Lawsuits

 

Real Estate

 

Equipment

 

Guarantee

 

Total

 

 

 

 

 

 

 

 

 

Tax

 

838,074

 

1,655

 

2,620,849

 

3,460,578

Labor

 

6,156

 

3,130

 

68,352

 

77,638

Civil and other

 

11,202

 

1,810

 

39,059

 

52,071

Total

 

855,432

 

6,595

 

2,728,260

 

3,590,287

 

i)   Tax audits

 

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 137 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

23.   Leasing transactions

 

a)  Operational Lease

 

 

Parent Company

 

Consolidated

 

06.30.2012

 

 

06.30.2012

 

 

12.31.2011

12.31.2011

Gross commitments from operating lease

Minimum rental payment

 

 

 

 

 

Less than1 year

334,113

299,462

 

972,389

940,567

Over 1 year and less than 5 years

1,042,124

786,833

 

2,438,427

2,444,897

Over 5 years

1,285,490

1,331,426

 

3,745,351

3,972,034

 

2,661,727

2,417,721

 

7,156,167

7,357,498

 

 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 termination clauses in the event of breach to contract, ranging from one to six months of rent. If the Company had terminated these contracts at June 30, 2012, the fine would be R$549,958 (R$550,642 in December 31, 2011).

 

(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

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

 

 

 

 

 

 

Contingent payments recognized as expense in the period

133,213

208,088

 

155,202

287,024

 

(ii) Clauses with renewal or adjustment option

 

The terms of the agreements 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 138 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

23.   Leasing transactions - Continued 

 

b)  Financial lease

 

Financial lease agreements amounted to R$352,636 at June 30, 2012 (R$396,350 in December 31, 2011), according to the chart below:

 

 

Parent Company

 

Consolidated

 

06.30.2012

12.31.2011

 

06.30.2012

12.31.2011

Financial leasing liability –minimum leasel payments

 

 

 

 

 

Less than 1 year

54,182

55,800

 

73,807

81,643

Over 1 year and less than 5 years

101,004

118,217

 

126,393

152,944

Over 5 years

28,579

34,127

 

36,071

41,844

Present value of financial lease agreements

183,765

 

208,144

 

236,271

 

276,431

 

 

 

 

 

 

Future financing charges

99,796

102,522

 

116,364

119,919

Gross amount of financial lease agreements

283,561

310,666

 

352,635

396,350

 

 

Parent Company

 

Consolidated

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

 

 

 

 

 

 

Contingent payments recognized as expense in the period

1,311

1,756

 

1,311

1,756

 

The term of the agreements vary between 5 and 25 years and the agreements may be renewed according to the rental Law 12,122 of 2010.

 

 

Parent Company

 

Consolidated

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

 

 

 

 

 

 

Minimum rentals

178,379

122,057

 

250,564

255,962

Contingent rentals

5,411

44,945

 

296,973

112,669

Sublease rentals

(44,036)

(34,422)

 

(58,976)

(47,637)

139,754

132,580

 

488,561

320,994

 

As of October 3, 2005, the Company sold 60 properties (28 Extra hypermarkets and 32 Pão de Açúcar supermarkets), to the Península Fund (controlled by Diniz Group). which 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 139 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

23.   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 by 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.

 

 

24.   Deferred Revenue

 

       The subsidiaries Via Varejo and NCB 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

 

06.30.2012

12.31.2011

 

 

 

Additional or extended warranties

421,023

446,747

Finasa agreement

51

1,714

Barter contract

22,983

2,382

Back Lights

8,011

12,478

 

452,068

463,321

 

 

 

Current

77,228

81,915

Noncurrent

374,840

381,406

 

Management estimates that the value classified as noncurrent will be recognized in the result in the following proportions:

  

 

 

Consolidated

 

06.30.2012

2013

30,890

2014

63,188

2015

68,244

2016

96,685

2017

79,599

2018

36,234

 

374,840

 

 

Page 140 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

25. Shareholders’ Equity

 

a)  Capital stock

 

The subscribed and paid-up capital is represented by 263,048 as of June 30, 2012 (260,239 as of December 31, 2011) in thousands of registered shares with no par value, of which 99,680 in thousands of common shares as of June 30, 2012 and December 31, 2011, and 163,368 in thousands of preferred shares at June 30, 2012 (160,559 as of December 31, 2011).

 

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 February 16, 2012, the capital was increased by R$515 by means of the issue of 36 thousands preferred shares.

 

At the Board of Directors Meeting held at June 4, 2012, the capital was increased by R$12,332 by means of the issue of 897 thousands 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  controlling shareholder Wilkes, 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 realized in 2006, and consisted of merging the former holding company, resulting in deferred income tax assets savings of R$103,398,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 141 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

25. Shareholders’ Equity – Continued

 

c)  Capital reserve – special goodwill reserve – Continued

 

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 noncontrolling shareholders will be directly delivered to the controlling shareholder.

 

At the Extraordinary General Meeting held at April 27, 2012, the shareholders approved to increase the Company's capital, in the amount of R$ 200,906, by capitalizing the special goodwill reserve. Out of this amount, R$40,181 were capitalized without issuing new shares and R$160,725 were capitalized to the benefit of Wilkes.

 

d)  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 Extraordinary General Meeting held at April 27, 2011, the shareholders approved the Management proposal referring to the capital stock increase, in the amount of R$358,414, 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 March 31, 2011.

 

f)   Share-based payment plans   

 

(i)     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, the original Plan was approved by the Special Shareholders’ Meeting held at April 28, 1997.

 

 

 

Page 142 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

25.   Shareholders’ Equity – Continued 

 

f)   Share-based payment plans - Continued

 

(i) Stock option plan for preferred shares - Continued 

 

Starting on 2007, the grants of stock options to Management and employees, will take place as following the rules below:

 

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.

 

The exercise price for the Silver-type share will correspond to the average of 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. In accordance with item 3.3 of the Plan, the Committee decided that, from the Series A6, including the reducing or increasing the amount of options such as “Gold” will be determined based on attendance of Return on Capital Employed (ROCE) of CBD.

 

As a general rule of the Stock Option Plan, which can be changed by the Committee of Stock Option in each series, the exercise of the option will be from the 36th month until the 48th months from the date of grant, the employee will be entitled to acquire 100% of the shares whose option was classified as "Silver". The exercise of options classified as "Gold" will occur in the same period, but the percentage of such options subject to performance is determined by the Stock Option Committee, on the 35th month following the date ofgrant.

 

The options granted under the Stock Option Plan may be exercised in whole or in part. It is worth noting that "Gold" are additional options to "Silver" and thus the options "Gold" may only be exercised in conjunction with the "Silver".


The price on the exercise of options granted under the Stock Option Plan shall be fully paid in local currency by the employee, and the exercise price must be paid in one installment, due after 30 days after the date of subscription of their shares.

 

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.
 

Page 143 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

25.       Shareholders’ Equity – Continued 

 

f)   Share-based payment plans - Continued

 

(i) Stock option plan for preferred shares - Continued 

 

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 period

 

Number of shares granted

Exercised

Not exercised by dismissal

Expired

Total in effect

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

4,453

(2,477)

(13)

-

1,963

                             

 

 

 

 

 

 

 

 

 

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 period

 

Number of shares granted

Exercised

Not exercised by dismissal

Expired

Total in effect

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance atJune 30, 2012

 

 

 

 

 

 

 

 

 

 

 

Series A2 - Gold

3/3/2008

 

3/31/2011

 

3/30/2012

 

0.01

0.01

 

848

(841)

(7)

-

-

Series A2 - Silver

3/3/2008

 

3/31/2011

 

3/30/2012

 

26.93

26.93

 

950

(943)

(7)

-

-

Series A3 - Gold

5/13/2009

 

5/31/2012

 

5/31/2013

 

0.01

0.01

 

668

(668)

-

-

-

Series A3 - Silver

5/13/2009

 

5/31/2012

 

5/31/2013

 

27.47

27.47

 

693

(693)

-

-

-

Series A4 - Gold

5/24/2010

 

5/31/2013

 

5/31/2014

 

0.01

0.01

 

514

(166)

-

-

348

Series A4 - Silver

5/24/2010

 

5/31/2013

 

5/31/2014

 

46.49

46.49

 

182

(95)

-

-

87

Series A5 - Gold

5/31/2011

 

5/31/2014

 

5/31/2015

 

0.01

0.01

 

299

(2)

-

-

297

Series A5 - Silver

5/31/2011

 

5/31/2014

 

5/31/2015

 

54.69

54.69

 

299

(2)

-

-

297

Série A6 – Gold

3/15/2012

 

3/15/2015

 

3/15/2016

 

0.01

0.01

 

526

-

-

-

526

Série A6 - Silver

3/15/2012

 

3/15/2015

 

3/15/2016

 

64.13

64.13

 

526

-

-

-

526

 

 

 

 

 

 

 

 

 

 

5,505

(3,410)

(14)

-

2,081

                             

 

 

According to the attributions provided for in the Stock Option Plan rules, the Management Committee of the Plan  at March 30, 2011, approved that no reduction occurred and or acceleration referring to Series A2.

 

At June 30, 2012 there were 232,586 treasury preferred shares which may be used guarantee for the awards granted in the plan.The preferred share price at BM&FBovespa was R$80.00 per share.

 

 

Page 144 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

25.   Shareholders’ Equity – Continued 

 

f)   Share-based payment plans - Continued

 

(ii)         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:

 

 

06.30.2012

 

12.31.2011

Number of shares

263,048

 

260,239

Balance of granted series in effect

2,081

 

1,963

Maximum percentage of dilution

0.79%

 

0.75%

 

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 0.81 (1.09% as of December 31, 2011), (b) expectation of volatility of nearly 33.51% (25.14% as of December 31, 2011) and (c) the risk-free weighted average interest rate of 10.19% (12.43% as of December 31, 2011). The expectation of average remaining of the series outstanding as of June 30, 2012 was 2.04 years (1.77 year as of December 31, 2011). The weighted average fair value of options granted in June 30, 2012 was R$66.26 (R$44.96 as of December 31, 2011).

 

 

Shares

Weighted average of exercise price

Weighted average remaining contractual term

Intrinsic Value added

 12.31.2011

 

 

 

 

Outstanding at the beginning of the year

2,512

14.31

 

 

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

Total to be perform on December 31,2011

1,963

16.90

1.77

98,371

Exercisable at December 31, 2011

1,221

14.88

1.02

63,653

 

 

 

 

 

06.30.2012

 

 

 

 

Granted during the period

1,053

32.08

 

 

Cancelled during the period

-

-

 

 

Exercised during the period

(935)

13.76

 

 

Expired during the period

-

-

 

 

Outstanding at the ended of the period

2,081

25.97

2.32

112,464

Total to be perform on June 30,2011

2,081

25.97

2.32

112,464

Exercisable at June 30, 2012

865

24.74

2.24

47,827

 

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 June 30, 2012 were R$18,688 (R$12,787 in June 30, 2011).

 

Page 145 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

25.   Shareholders’ Equity – Continued 

 

g)    Dividends  

 

The Board of Directors’ Meeting held at May 07, 2012 approved the payment of interim dividends for the first quarter of 2012 in the amount of R$27,814, being R$0.11 per preferred share and R$0.10 per common stock, previously approved at the Board of Directors Meeting at May 7, 2012, according to Company’s dividend policy. The payment of dividend was held on June 20, 2012.

 

In Ordinary and Extraordinary General Meeting held on 27 April 2012 approved the payment of dividends for the fiscal year ended December 31, 2011, totaling R$102,949, amounting to R$0.37 per common share and R$0.41 per preferred share. The total dividend for the fiscal year ended December 31, 2011, including the value of R$ 67,628 already distributed related to interim dividends is R$170,577, which corresponds to R$0.62 per common share and R$0.68 per preferred share. The proposed dividend will be paid in cash and within 60 (sixty) days from the date of the meeting.

 

26. Net revenue

 

 

Parent company

 

Consolidated

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

Gross revenue from goods and/or services

10,038,602

9,387,839

 

27,171,747

24,977,380

Barter revenue (i)

-

-

 

98,374

-

 

10,038,602

9,387,839

 

27,270,120

24,977,380

 

 

 

 

 

 

Deductions

(898,223)

(858,294)

 

(3,085,250)

(2,838,807)

 

 

 

 

 

 

Net Income

9,140,379

8,529,545

 

24,184,870

22,138,573

 

 

 

 

 

 

 

(i)             Barter revenue refers to the transaction whereby GPA M&P gave land in exchange for the real estate units, of the projects Thera Faria Lima Pinheiros (“Thera”) and Figue, respectively, plus one store to be built on the ground floor of the Thera Faria Lima Pinheiros enterprise. Construction and development are being carried out by Cyrela Polinésia Empreendimentos Imobiliários Ltda. and Pitangueiras Desenvolvimento Imobiliário SPE Ltda., respectively. Barter revenue is net of the land’s carrying amount. The apartment units of the Thera project are scheduled to be delivered within 52 months as of December 18, 2011.For the Figue project the delivered will be 29 months from April 04, 2012.

 

 

Page 146 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

27. Expenses by nature

 

 

Parent company

 

Consolidated

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

 

 

 

 

 

 

Personnel expenses

847,571

749,693

 

2,281,088

2,155,320

Outsourced services

141,362

155,568

 

1,390,733

1,277,139

Selling expenses

195,810

170,356

 

297,687

257,166

Functional expenses

424,946

404,239

 

687,578

656,196

Other expenses

47,855

49,471

 

162,920

190,040

 

1,657,544

1,529,327

 

4,820,006

4,535,861

 

 

 

 

 

 

Selling expenses

1,369,159

1,256,077

 

3,966,374

3,726,664

General and administrative expenses

288,385

273,250

 

853,632

809,197

 

1,657,544

1,529,327

 

4,820,006

4,535,861

 

28. Other operating revenue (expenses), net

 

 

Parent company

 

Consolidated

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

Tax installment payment

-

(36,716)

 

-

(37,557)

Indemnifiable liability

-

(35,648)

 

-

(35,672)

Expenditures integration / restructuring

(1,512)

(3,609)

 

(14,791)

(35,718)

Contingencies – PPA Via Varejo

-

-

 

-

15,000

Impairment assets/discontinued projects

-

-

 

7,170

-

Permanent assets result

(14,908)

(420)

 

21,604

1,246

Reversal of provision

-

-

 

-

12,457

Other

-

-

 

(2,269)

5,041

 

(16,420)

(76,393)

 

11,714

(75,203)

 

 

 

 

 

 

Other operating income

(16,366)

(76,393)

 

31,482

(41,396)

Other operating expenses

(54)

-

 

(19,768)

(33,807)

 

(16,420)

(76,393)

 

11,714

(75,203)

 

29.   Financial result

 

 

Parent company

 

Consolidated

 

06.30.2012

06.30.2011

 

06.30.2012

06.30.2011

 

 

 

 

 

 

Financial Expenses

 

 

 

 

 

Cost of debt

(277,200)

(236,055)

 

(478,501)

(425,676)

Anticipated cost receivables

(42,441)

(69,014)

 

(282,415)

(344,875)

Update monetary liabilities

(71,224)

(86,701)

 

(128,996)

(146,563)

Other expenses

(7,008)

(2,432)

 

(27,203)

(16,796)

Total expenses

(397,873)

(394,202)

 

(917,115)

(933,910)

 

 

 

 

 

 

Financial revenues

 

 

 

 

 

Return on Financial Investments

98,557

98,549

 

177,346

159,537

Updates Monetary Assets

23,656

15,533

 

64,949

44,745

Other Financial Revenues

52,131

49,737

 

54,342

67,891

Total financial income

174,344

163,819

 

296,637

272,173

 

 

 

 

 

 

Financial result

(223,529)

(230,383)

 

(620,478)

(661,737)

 

Page 147 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian 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.

 

In Brazil, preferred and common shares confer different voting and liquidation rights.

 

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.

 

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.

 

The Company granted a share-based compensation plan to its employees (See Note 25), 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.

 

The 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 148 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian 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:

 

 

06.30.2012

 

06.30.2011

 

Preferred

Common

Total

 

Preferred

Common

Total

Basic numerator

 

 

 

 

 

 

 

Basic earnings allocated and not distributed

269,761

151,480

421,241

 

141,955

81,487

223,442

Net income allocated available for common and preferred shareholders

269,761

151,480

421,241

 

141,955

81,487

223,442

 

 

 

 

 

 

 

 

Basic denominator (thousands of shares)

 

 

 

 

 

 

 

Weighted average of shares

161,374

99,680

261,054

 

159,032

99,680

258,712

 

 

 

 

 

 

 

 

Basic earnings per thousands of shares (R$)

1.67

1.52

 

 

0.89

0.82

 

 

 

 

 

 

 

 

 

Diluted numerator

 

 

 

 

 

 

 

Net income allocated and not distributed

269,761

151,480

421,241

 

141,955

81,487

223,442

Net income allocated available for common and preferred shareholders

269,761

151,480

421,241

 

141,955

81,487

223,442

 

 

 

 

 

 

 

 

Diluted denominator

 

 

 

 

 

 

 

Weighted average of shares (thousands)

161,374

99,680

261,054

 

159,032

99,680

258,712

Stock call option

1,394

-

1,394

 

1,130

-

1,130

 

 

 

 

 

 

 

 

Diluted weighted average of shares (thousands)

162,768

99,680

262,448

 

160,162

99,680

259,842

 

 

 

 

 

 

 

 

Diluted earnings per thousands of shares (R$)

1.66

1.52

 

 

0.89

0.82

 

 

Page 149 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

31.   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, being these amounts paid referring to the six-month ended June 30, 2012 amounted to R$1,692 (R$1,307 as of June 30, 2011), employees contributions amounted to R$2,185 (R$1,901 as of June 30, 2011). The plan had 846 participants at June 30, 2012 (878 as of June 30, 2011).

 

32.   Insurance coverage

 

The insurance coverage at June 30, 2012 is summarized as follows:

 

 

 

 

 

Parent Company

 

Consolidated

Insured assets

 

Covered risks

 

Amount insured

 

Amount insured

Property, equipment and inventories

 

Assigning profit

 

6,462,100

 

15,260,173

Profit

 

Loss of profits

 

1,440,668

 

2,425,559

Cars and other (*)

 

Damages

 

922,334

 

1,437,722

 

In addition, the Company maintains specific policies referring to civil liability and Directors & Officers liability amounting to R$181,025.

 

(*)The value reported above does not include coverage of the hooves, which are insured by the value of 100% table FIPE ("Foundation Institute of Economic Research").

 

33.   Segment information  

 

Management groups the entities into four segments, as follows.

 

·       Retail – Includes the banners Pão de Açúcar, Extra Hiper, Extra Supermercado, Mini mercado extra, Posto Extra and Drogaria Extra;

·       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 150 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian 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. Operating segments have not been aggregated to form the reportable segments.

 

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 151 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

33.   Segment information - Continued

 

 

Balance at 06.30.2012

Description

Retail

Cash & Carry

Home appliance

E-commerce

Other

Total

Eliminations (*)

Total

Net sales

11,199,850

2,077,864

9,232,004

1,576,799

98,353

24,184,870

-

24,184,870

Gross profit

3,131,198

297,909

2,743,175

226,078

98,353

6,496,713

-

6,496,713

Depreciation and amortization

(282,051)

(20,932)

(68,093)

(3,944)

-

(375,020)

-

(375,020)

Equity Pickup

2,056

-

129

-

-

2,185

-

2,185

Operating income

622,795

52,808

398,337

20,979

89,410

1,184,329

-

1,184,329

Financial expenses

(448,569)

(43,408)

(389,508)

(56,711)

(4)

(938,200)

21,085

(917,115)

Financial revenue

217,475

10,851

85,906

3,044

446

317,722

(21,085)

296,637

Earnings before income and social contribution taxes

391,702

20,252

94,735

(32,688)

 

89,850

563,851

-

563,851

Income and social contribution taxes

(116,240)

1,656

(53,266)

11,453

1

(156,396)

-

(156,396)

Net Income (Loss)

275,462

21,907

41,469

(21,236)

89,853

407,455

-

407,455

Current assets

8,209,251

784,406

7,295,279

730,733

18,146

17,037,815

(280,184)

16,757,631

Noncurrent assets

13,630,652

533,045

3,118,710

154,228

114,928

17,551,563

(354,155)

17,197,408

Current liabilities

5,284,557

852,889

4,961,876

737,456

5,328

11,842,106

(544,803)

11,297,303

Noncurrent liabilities

9,099,524

215,354

2,813,069

89,565

22,982

12,240,494

(89,536)

12,150,958

Shareholders’ Equity

7,455,822

249,208

2,639,044

57,940

104,764

10,506,778

-

10,506,778

 

 

 

Page 152 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

33.   Segment information - Continued

 

Description

Retail

Cash & Carry

Home appliance

E-commerce

Other

Total

Eliminations (*)

Total

June 30, 2011

 

 

 

 

 

 

 

 

Net sales

10,458,412

1,754,687

8,478,931

1,446,543

-

22,138,573

-

22,138,573

Gross profit

2,874,203

231,671

2,498,775

230,457

-

5,835,105

-

5,835,105

Depreciation and amortization

(227,710)

(13,454)

(62,823)

(3,371)

-

(307,357)

-

(307,357)

Equity Pickup

6,439

-

6,792

-

-

13,231

-

13,231

Operating income

543,656

14,867

227,657

67,731

-

853,910

-

853,910

Financial expenses

(473,703)

(48,832)

(376,916)

(63,347)

-

(962,798)

28,888

(933,910)

Financial revenue

193,171

1,387

106,214

289

-

301,061

(28,888)

272,173

Earnings before income and social contribution taxes

263,125

(32,579)

(43,044)

4,671

 

-

192,173

-

192,173

Income and social contribution taxes

(13,907)

10,579

10,002

(1,866)

-

4,808

-

4,808

Net Income (Loss)

249,218

(22,000)

(33,042)

2,805

-

196,981

-

196,981

 

 

 

 

 

 

 

 

 

December 31, 2011

 

 

 

 

 

 

 

 

Current assets

8,141,489

833,336

7,554,845

847,118

75,112

17,451,900

(184,507)

17,267,393

Noncurrent assets

12,984,555

581,258

3,152,689

120,278

18,806

16,857,586

(355,974)

16,501,612

Current liabilities

6,408,657

679,817

5,988,761

888,716

75,105

14,041,056

(539,854)

13,501,202

Noncurrent liabilities

7,532,780

515,388

2,121,200

738

3,899

10,174,005

(627)

10,173,378

Shareholders’ Equity

7,184,607

219,389

2,597,573

77,942

14,914

10,094,425

-

10,094,425

(*) The eliminations consist of balances between the companies.
 

Page 153 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

 

 

33.   Segment information - Continued 

 

 

Entity general information

 

The Company and its subsidiaries operate primarily as a retailer of food, clothing, home appliances and other products. Total revenues are composed of the following types of products:

 

 

06.30.2012

06.30.2011

Food

55.2%

55.2%

Non-food

44.8%

44.8%

Total

100.0%

100.00%

 

 

 

Page 154 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES, UP TO THE INDIVIDUAL LEVEL

COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO (Publicly-held company)

Shareholding at 06/30/2012
(In units)

Shareholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

WILKES PARTICIPAÇÕES S.A.

65,400,000

65.61%

1,637,314

1.00%

67,037,314

25.48%

Casino Group

 

 

 

 

 

 

SUDACO PARTICIPAÇÕES LTDA.

28,619,178

28.71%

3,091,566

1.89%

31,710,744

12.06%

CASINO GUICHARD PERRACHON

RACHON *

5,600,052

5.62%

-

0.00%

5,600,052

2.13%

SEGISOR *

-

0.00%

5,091,754

3.12%

5,091,754

1.94%

BENGAL LLC *

-

0.00%

1,550,000

0.95%

1,550,000

0.59%

OREGON LLC *

-

0.00%

2,483,761

1.52%

2,483,761

0.94%

KING LLC*

-

0.00%

4,752,590

2.91%

4,752,590

1,81%

LOBO I LLC*

-

0.00%

6,566,493

4,02%

6,566,493

2.50%

PINCHER LLC*

-

0.00%

1,550,000

0,95%

1,550,000

0.59%

PARKER I LLC*

-

0.00%

3,907,123

2,39%

3,907,123

1.49%

AD Group

 

 

 

 

 

 

ONYX 2006 PARTICIPAÇÕES LTDA.

-

0.00%

20,784,204

12.72%

20,784,204

7.90%

STANHORE TRADING INTERNATIONAL S.A.*

-

0.00%

7,416,944

4.54%

7,416,944

2.82%

RIO PLATE EMPREENDIMENTOS E PARTICIPAÇÕES LTDA.

-

0.00%

4,105,906

2.51%

4,105,906

1.56%

PENÍNSULA PARTICIPAÇÕES S.A.

-

0.00%

2,641,102

1.62%

2,641,102

1.00%

PAIC PARTICIPAÇÕES S.A.

-

0.00%

656,845

0.40%

656,845

0.25%

TREASURY SHARES

-

0.00%

232,586

0.14%

232,586

0.09%

OTHER

60,621

0.06%

96,900,420

59.31%

96,961,041

36.86%

TOTAL

99,679,851

100.00%

160,368,608

100.00%

263,048,459

100.00%

(*) Foreign Company

 

 

CORPORATE’S CAPITAL STOCK DISTRIBUTION (COMPANY’S SHAREHOLDER), UP TO THE INDIVIDUAL LEVEL

WILKES PARTICIPAÇÕES S.A

Shareholding at 06/30/2012
(In units)

Shareholder/Quotaholder

Common Shares

Preferred Shares Class A

Preferred Shares Class B

Total

Number

%

Number

%

Number

%

Number

%

PENINSULA PARTICIPAÇÕES LTDA.

20,375,000

50.00

-

-

-

-

20,375,000

27.00

SUDACO PARTICIPAÇÕES LTDA.

20,375,000

50.00

24,650,000

100.00

10,073,824

100.00

55,098,824

73.00

TOTAL

40,750,000

100.00

24,650,000

100.00

10,073,824

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 06/30/2012
(In units)

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 06/30/2012
(In units)

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 S.A.

Shareholding at 06/30/2012
(In units)

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 155 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO 

Version: 1

Companhia Brasileira de Distribuição

Notes to the interim financial statements -- Continued

June 30, 2012

(In thousands of Brazilian reais, except when otherwise stated)

 

SHAREHOLDING OF CONTROLLING PARTIES OF THE COMPANY’S SHARES, UP TO THE INDIVIDUAL LEVEL

PUMPIDO PARTICIPAÇÕES LTDA

Shareholding at 06/30/2012
(In units)

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 06/30/2012
(In units)

Shareholder/Quotaholder

Quotas

Total

Number

%

Number

%

PENÍNSULA PARTICIPAÇÕES S.A.

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 06/30/2012
(In units)

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
Shareholding at 06/30/2012

Shareholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

Controlling Parties

99,619,331

99.94%

66,254,220

40.56%

165,873,551

63.06%

 

 

 

 

 

 

 

Management

 

 

 

 

 

 

Board of Directors

-

0.00%

4,388

0.00%

4,388

0.00%

Board of Executive Officers

-

0.00%

723,441

0.44%

723,441

0.28%

 

 

 

 

 

 

 

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%

96,153,973

58.86%

96,214,493

36.58%

 

 

 

 

 

 

 

Total

99,679,851

100.00%

163,368,608

100.00%

263,048,459

100.00%

 

 

 

 

 

 

 

Outstanding Shares

60,520

0.06%

96,153,973

 

58.86%

96,214,493

36.58%

 

CONSOLIDATED SHAREHOLDING OF CONTROLLING PARTIES AND MANAGEMENT AND OUTSTANDING SHARES
Shareholding at 06/30/2011

Shareholder

Common Shares

Preferred Shares

Total

Number

%

Number

%

Number

%

Controlling Parties

99,619,331

99.94%

68,309,328

42.62%

167,928,659

64.60%

 

 

 

 

 

 

 

Management

 

 

 

 

 

 

Board of Directors

-

0.00%

4,388

0.00%

4,388

0.00%

Board of Executive Officers

-

0.00%

660,500

0.41%

660,500

0.25%

 

 

 

 

 

 

 

Fiscal Council

-

0.00%

-

0.00%

-

0.00%

 

 

 

 

 

 

 

Treasury Shares

-

0.00%

232,586

0.15%

232,586

0.09%

 

 

 

 

 

 

 

Other Shareholders

60,520

0.06%

91,073,056

56.82%

91,133,576

35.06%

 

 

 

 

 

 

 

Total

99,679,851

100.00%

160,279,858

100.00%

259,959,709

100.00%

 

 

 

 

 

 

 

Outstanding Shares

60,520

0.06%

91,073,056

56.82%

91,133,576

35.06%

 

 

Page 156 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO  

Version: 1

 

Other Information Deemed as Relevant by the Company

(Convenience Translation into English from the Original Previously Issued in Portuguese)

REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION

To the Shareholders, Board of Directors and Management of

Companhia Brasileira de Distribuição

São Paulo - SP

Introduction

We have reviewed the accompanying individual and consolidated interim financial information of Companhia Brasileira de Distribuição (the “Company”), included in the Interim Financial Information Form (ITR), for the quarter ended June 30, 2012, which comprises the balance sheet as of June 30, 2012 and the related statements of income for the three-month and six-month periods then ended, and changes in equity and cash flows for the six-month period then ended, including the footnotes.

The Company’s Management is responsible for the preparation of the individual interim financial information in accordance with technical pronouncement CPC 21 - Interim Financial Information and the consolidated interim financial information in accordance with technical pronouncement CPC 21 and the international standard IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board - IASB, as well as for the presentation of such information in accordance with the standards established by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of the Interim Financial Information (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.

Scope of review

We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBC TR 2410 and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with standards on auditing and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion on individual interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying individual interim financial information included in the Interim Financial Information (ITR) referred to above was not prepared, in all material respects, in accordance with CPC 21, applicable to the preparation of the Interim Financial Information (ITR), and presented in accordance with the standards established by the CVM.

Conclusion on consolidated interim financial information

Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim financial information included in the Interim Financial Information (ITR) referred to above was not prepared, in all material respects, in accordance with CPC 21 and IAS 34, applicable to the preparation of Interim Financial Information (ITR), and presented in accordance with the standards established by the CVM.

Page 157 of 158


 
 

(CONVENIENCE TRANSLATION INTO ENGLISH FROM THE ORIGINAL PREVIOUSLY ISSUED IN PORTUGUESE)

 

ITR – Quarterly Financial Information – June 30, 2012 – COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO  

Version: 1

 

Other Information Deemed as Relevant by the Company

Other matters

Statements of value added

We have also reviewed the individual and consolidated statements of value added, for the six-month period ended June 30, 2012, prepared under the responsibility of the Company’s Management, the presentation of which is required by the standards issued by the CVM applicable to the preparation of Interim Financial Information (ITR) and considered as supplemental information for International Financial Reporting Standards - IFRS, that do not require the presentation of these statements. These statements were subject to the same review procedures described above and, based on our review, nothing has come to our attention that causes us to believe that they were not prepared, in all material respects, in relation to the individual and consolidated interim financial information taken as a whole.

Review of individual and consolidated interim financial information for the quarter ended June 30, 2011 and audit of individual and consolidated financial statements for the year ended December 31, 2011

The information and amounts for the three-month and six-month periods ended June 30, 2011, presented for comparison purposes, were previously reviewed by other independent auditors, who issued an unqualified report dated July 25, 2011. The information and amounts for the year ended December 31, 2011, presented for comparison purposes, were previously audited by other independent auditors, who issued and unqualified report dated February 16, 2012.

The accompanying individual and consolidated interim financial information has been translated into English for the convenience of readers outside Brazil.

São Paulo, July 23, 2012

DELOITTE TOUCHE TOHMATSU

Edimar Facco

Auditores Independentes

Engagement Partner

 

 

Page 158 of 158

 

SIGNATURES

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




COMPANHIA BRASILEIRA DE DISTRIBUIÇÃO



Date:  August 01, 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


FORWARD-LOOKING STATEMENTS

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