AI assistant
Jeronimo Martins — Interim / Quarterly Report 2013
Aug 23, 2013
1906_ir_2013-08-23_8d3b5a4a-9225-41fe-b6dc-d5b45b803b65.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Título
1 ST HALF CONSOLIDATED REPORT 2013
INDEX
I – Consolidated Management Report
| Message from the CEO | 3 |
|---|---|
| 1. Sales Analysis | 3 |
| 2. Results Analysis | 5 |
| 3. Balance Sheet | 6 |
| 4. Outlook for 2013 | 7 |
II – Consolidated Management Report Appendix
| 1. Sales Evolution | 8 |
|---|---|
| 2. Stores Network | 8 |
| 3. EBITDA Margin Breakdown | 8 |
| 4. Financial Costs Breakdown | 8 |
| 5. Working Capital | 9 |
| 6. Net Debt | 9 |
| 7. Definitions | 9 |
| 8. Information Regarding Individual Financial Statements | 9 |
| III – Other Information |
10 |
IV – Statement of the Board of Directors 12
V – Consolidated Financial Statements
| 1. Financial Statements | 15 | |
|---|---|---|
| 2. Notes to the Financial Statements | 19 | |
| 3. Auditor's Report | 37 |
I. CONSOLIDATED MANAGEMENT REPORT
Message from the CEO – Pedro Soares dos Santos
'Jerónimo Martins' Net Profit growth of 9% in an unfavourable macroeconomic environment reflects the strong execution of our strategy and the competitive strength of our businesses.
Once again, in Poland, Biedronka confirmed the strength of its leadership with a very positive performance in the period.
In Portugal the new pricing strategy of Pingo Doce drove sales growth of 4% in the six month period. This performance, together with the cost rationalization programme, resulted in an EBITDA increase of 16%.
In this first half of the year, our new investment in Ara is developing according to our expectations, and we ended the period with even stronger confidence in the business' growth potential and market opportunity.
We are confident that Biedronka´s strong market position focused on price leadership and convenience together with the robust recovery of Pingo Doce will result in like-for-like sales growth ahead of the respective markets. Therefore, we have reasons to confirm the Group's positive outlook for 2013 in what regards growth both in sales and in earnings.'
1. Sales Analysis
| (Million Euro) | H1 13 | H1 12 | D % | Q2 13 | Q2 12 | D % | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % total | % total | Pln | Euro | % total | % total | Pln | Euro | |||||
| Biedronka | 3,693 65.4% 3,133 62.5% 16.1% 17.9% 1,848 64.4% 1,622 62.1% 12.4% | 13.9% | ||||||||||
| Pingo Doce (store sales) | 1,516 26.9% 1,462 29.2% | 3.7% | 789 27.5% | 772 29.5% | 2.3% | |||||||
| Recheio | 375 | 6.6% | 375 | 7.5% | 0.0% | 202 | 7.0% | 198 | 7.6% | 1.8% | ||
| Mkt. Repr. and Rest. Serv. | 3 7 |
0.7% | 4 0 |
0.8% | -8.1% | 1 8 |
0.6% | 2 2 |
0.8% | -15.6% | ||
| Others & Cons. Adjustments | 2 2 |
0.4% | 1 | 0.0% | n.a. | 1 3 |
0.5% | -1 | 0.0% | n.a. | ||
| Total JM | 5,643 | 100% 5,011 | 100% | 12.6% 2,871 | 100% 2,614 | 100% | 9.9% |
Consolidated sales reached €5,643m, a growth of 13% in the first six months of the year, as a result of the like-for-like (LFL) growth of 3.9%, the contribution from new stores and a small benefit from the appreciation of the zloty compared to first half 2012. Excluding the effect of the exchange rate, consolidated sales increased by 12%.
In Poland, the slowdown in the economy continues, with a softening of consumption and the weakness in the Euro area affecting exports. Fiscal tightening continues in order to maintain public debt below 55% of GDP.
Food Retail sales which grew by 3.7% in first quarter, posted a growth of 0.9% in second quarter (+2.3% in the half year) with food inflation remaining low at +1.3% in second quarter and +1.9% in the six months.
Biedronka sales grew 16% (+18% in Euro) in the six months, with a growth of 5.3% in LFL sales and the contribution from the additional 243 stores against same period last year.
The inflation in the Company´s basket remains low (c.0.8% in first half). Biedronka has outperformed the market in the six months by c.4p.p. when excluding the effect of inflation. Against the first half of last year Biedronka´s ex-inflation growth is 2 p.p. higher which confirms the robust performance despite the challenging environment.
In the second quarter, in addition to the deteriorating economic conditions, the performance was impacted by c.2p.p. due the calendar and also by the very poor weather in May & June affecting the alcohol and beverages categories which represented around 17% of Biedronka sales in the quarter.
In a market with increased promotional activity and decelerating consumption we have reinforced our price positioning and consumer communication. Competitive and profitable growth in Poland remains our top priority.
In the 12 months up to April, Biedronka gained 2.3 p.p. of market share1 .
The execution of the expansion programme in Biedronka is on track and 62 stores were opened in the six months period despite the delays in the first quarter due to the exceptional bad weather. Work on the two new distribution centres to be opened this year is well advanced.
In Portugal, Pingo Doce had a very strong performance despite economic conditions remaining weak.
Food retail sales in the second quarter and first half of the year increased by 0.5%. Food inflation remains low at 2.4% in the half year. Consumers are still very price sensitive and retailers continue to invest strongly in promotional campaigns.
Pingo Doce, which initiated its price reinforcement strategy in May last year posted an excellent performance in the half year with a sales growth of 3.7%. The Company faced a particularly challenging comparison in the second quarter; in this context, and taking account of the very low inflation in the basket, the 2.0% LFL sales growth in second quarter 2013 was particularly strong. In the first 6 months of the year Pingo Doce gained 1.3 p.p. of market share2 .
Recheio's sales were flat on previous year although the Company has recovered well in the second quarter compared with the weak start to the year. The environment remains very challenging with the continued decline in out-of-home consumption.
In Colombia, Ara had 14 stores at the end of June, opening nine stores in the second quarter in line with plan. The team continues to develop the business relationship with suppliers, getting to know and understand its consumers and testing the business model. The response from consumers has been very enthusiastic and the initial findings support our positive view on the business opportunity.
1 Source: GfK Bimonthly Value Shares FMCG
2 Source: Nielsen TSR Research
2. Results Analysis
| (Million Euro) | H1 13 | H1 12 | D | Q2 13 | Q2 12 | D | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated Sales | 5,643 | 5,011 | 12.6% 2,871 | 2,614 | 9.9% | |||||
| Total Margin | 1,207 | 21.4% | 1,093 | 21.8% | 10.4% | 612 | 21.3% | 560 | 21.4% | 9.3% |
| Operating Costs | -857 -15.2% | -779 -15.5% | 10.0% | -429 -14.9% | -393 -15.0% | 9.3% | ||||
| EBITDA | 350 | 6.2% | 314 | 6.3% | 11.2% | 183 | 6.4% | 167 | 6.4% | 9.1% |
| Depreciation | -122 | -2.2% | -110 | -2.2% | 10.5% | -61 | -2.1% | -55 | -2.1% | 11.9% |
| EBIT | 228 | 4.0% | 204 | 4.1% | 11.6% | 121 | 4.2% | 113 | 4.3% | 7.8% |
| Financial Results | -20 | -0.4% | -13 | -0.3% | 55.5% | -10 | -0.3% | -8 | -0.3% | 19.6% |
| Profit in Associated Companies | 6 | 0.1% | 7 | 0.1% | -18.7% | 3 | 0.1% | 4 | 0.2% | -24.6% |
| Non-Recurrent Items | 1 | 0.0% | -13 | -0.3% | n.a. | 2 | 0.1% | -12 | -0.5% | n.a. |
| EBT | 214 | 3.8% | 185 | 3.7% | 15.7% | 116 | 4.0% | 9 6 |
3.7% | 20.8% |
| Taxes | -45 | -0.8% | -38 | -0.8% | 17.5% | -24 | -0.9% | -19 | -0.7% | 25.9% |
| Net Profit | 169 | 3.0% | 147 | 2.9% | 15.2% | 9 2 |
3.2% | 7 7 |
2.9% | 19.6% |
| Non Controlling Interests | -4 | -0.1% | 5 | 0.1% | n.a. | -2 | -0.1% | 7 | 0.3% | n.a. |
| Net Profit attributable to JM | 165 | 2.9% | 152 | 3.0% | 8.9% | 9 0 |
3.1% | 8 4 |
3.2% | 7.6% |
| EPS (€) | 0.26 | 0.24 | 8.9% | 0.14 | 0.13 | 7.6% |
Note: 'Non Recurrent Items' include the values presented in the Income Statement by Functions in the headings 'Exceptional Operating Losses' and 'Gains/Losses in Other Investments'.
Operating Profit
Consolidated EBITDA grew by 11% to €350m, and EBITDA margin was 6.2%, 10 bps down on previous year's first six months due to €21m start-up costs in Ara and Hebe. Excluding these start-up costs the EBITDA for the established businesses increased by 16% and the EBITDA margin was up by 20 bps.
Net Result
In Biedronka, EBITDA grew 19% (+17% in local currency) reaching €287m, with a margin of 7.8%, 10 bps ahead of the previous year.
In Pingo Doce, the strong sales performance and the cost rationalization programme being implemented drove EBITDA growth of 16% to €74m, and the EBITDA margin improved by 50 bps.
Recheio EBITDA margin at 5.4% is 30 bps down on previous year, due to the slightly negative sales performance and the impact of promotions.
Financial Results
Financial costs for the Group were €20m, with the increase on the same period last year partly due to the higher net debt after the extraordinary dividend paid in December 2012.
Net Results
Net Profit attributable to Jerónimo Martins increased by 9% to €165m.
3. Balance Sheet
| (Million Euro) | H1 13 | 2012 | H1 12 |
|---|---|---|---|
| Net Goodwill | 635 | 655 | 641 |
| Net Fixed Assets | 2,721 | 2,711 | 2,520 |
| Total Working Capital * | -1,541 | -1,615 | -1,547 |
| Others * | 8 6 |
7 2 |
120 |
| Invested Capital | 1,901 | 1,823 | 1,735 |
| Total Borrowings | 851 | 660 | 721 |
| Leasings | 1 1 |
1 8 |
2 7 |
| Accrued Interest | 1 0 |
1 5 |
1 2 |
| Marketable Sec. & Bank Deposits | -411 | -372 | -449 |
| Net Debt | 461 | 321 | 311 |
| Non Controlling Interests | 292 | 290 | 293 |
| Share Capital | 629 | 629 | 629 |
| Reserves and Retained Earnings | 519 | 582 | 502 |
| Shareholders Funds | 1,440 | 1,502 | 1,424 |
| Gearing | 32.0% | 21.4% | 21.8% |
* Restated values - see details in notes.
Net consolidated debt increased from €321m in December 2012 to €461m at the end of June 2013 following the dividend payment of €185m in May 2013. Gearing was 32.0% at the end of June (21.4% at the end of December 2012).
Cash Flow
| (Million Euro) | H1 13 | H1 12 |
|---|---|---|
| EBITDA | 350 | 314 |
| Net Interest | -7 | -1 |
| Income Tax | -61 | -60 |
| Funds From Operations | 281 | 253 |
| Capex Payment | -234 | -220 |
| Working Capital Movement | -5 | 3 9 |
| Others | 0 | -12 |
| Free Cash Flow | 4 2 |
6 1 |
The cash flow from operations in the period was €281m, 11% up on the first half of 2012.
Investment Programme
In the first six months of the year, Group Capex reached €227m, of which 78% was invested in Biedronka.
| (Million Euro) | H1 13 | Weight |
|---|---|---|
| Biedronka | 176 | 78% |
| Distribution Portugal | 2 2 |
10% |
| Others | 2 8 |
13% |
| Total CAPEX | 227 | 100% |
4. Outlook for 2013
The macroeconomic environment in both Poland and Portugal continues to be very challenging and competition remains intense. Nevertheless, we believe that the performance in the first six months of the year, resulting in growth ahead of the market and gains in our market positions, confirms the capacity of our businesses to deliver a strong performance in challenging times.
In Biedronka the reinforcement of the Company's commercial strategy together with the continued focus on fresh & perishables will support LFL growth ahead of the market.
Pingo Doce will maintain its focus on increasing market share and continue with its cost rationalisation programme in order to improve profitability progressively over the next few years.
In this context we maintain the outlook for 2013 given in our 2012 full year and 1st quarter 2013 releases, and expect double-digit sales growth for the Group (in constant currency) with EBITDA growing in line with sales.
Biedronka plans to open 290 stores and two Distribution Centres in the year, and in Portugal a new distribution centre should be completed by the end of the year.
In Colombia, we are on track to end the year with 30-40 stores.
The capex for 2013 is expected to be between €600 - €700m, of which 70% is to be invested in Biedronka and €100m in Colombia.
Lisbon, 30th July, 2013
The Board of Directors
II. CONSOLIDATED MANAGEMENT REPORT APPENDIX
1. Sales Evolution
| Total Sales Growth | LFL Sales Growth | ||||||
|---|---|---|---|---|---|---|---|
| Q1 13 | Q2 13 | H1 13 | Q1 13 | Q2 13 | H1 13 | ||
| Biedronka | |||||||
| Euro | 22.1% | 13.9% | 17.9% | ||||
| PLN | 20.1% | 12.4% | 16.1% | 8.8%* | 2.0%* | 5.3%* | |
| Pingo Doce | 5.3% | 2.3% | 3.7% | 2.9%** | 1.2%** | 2.0%** | |
| Recheio | -2.1% | 1.8% | 0.0% | -2.8% | 1.0% | -0.8% |
* Excluding days of closure for store layout conversion ** Ex-petrol LFL 3.7% 2.2% 2.9%
2. Stores Network
| Number of Stores | Openings | Closings | Network | |||
|---|---|---|---|---|---|---|
| 2012 | Q1 13 | Q2 13 | H1 13 | H1 13 | H1 12 | |
| Biedronka | 2,125 | 2 2 |
4 0 |
3 | 2,184 | 1,941 |
| Pingo Doce | 372 | 1 | 0 | 0 | 373 | 371 |
| Recheio | 4 1 |
0 | 0 | 0 | 4 1 |
4 1 |
| Sales Area (sqm) | 2012 | Openings | Closings/ Remodellings |
Network | ||
|---|---|---|---|---|---|---|
| Q1 13 | Q2 13 | H1 13 | H1 13 | H1 12 | ||
| Biedronka | 1,301,006 | 15,463 | 26,009 | -3,675 | 1,346,154 | 1,159,369 |
| Pingo Doce | 452,588 | 1,183 | 0 | -404 | 454,175 | 451,337 |
| Recheio | 129,295 | 0 | 0 | 0 | 129,295 | 128,670 |
3. EBITDA Margin Breakdown
| H1 13 | % total | H1 12 | % total | |
|---|---|---|---|---|
| Biedronka | 7.8% | 82.2% | 7.7% | 77.0% |
| Pingo Doce (store sales) | 4.9% | 21.3% | 4.4% | 20.4% |
| Recheio | 5.4% | 5.8% | 5.7% | 6.8% |
| Others & Cons. Adjustments | n.a. | -9.2% | n.a. | -4.2% |
| JM Consolidated | 6.2% | 100.0% | 6.3% | 100.0% |
4. Financial Costs Breakdown
| (Million Euro) | H1 13 | H1 12 |
|---|---|---|
| Net Interest | -15 | -11 |
| Exchange Differences | -2 | 1 |
| Others | -4 | -3 |
| Financial Results | -20 | -13 |
5. Working Capital
| (Million Euro) | H1 13 | 2012 | H1 12 |
|---|---|---|---|
| Inventories | 460 | 474 | 408 |
| in days of sales | 1 5 |
1 6 |
1 5 |
| Customers | 5 3 |
5 0 |
5 0 |
| in days of sales | 2 | 2 | 2 |
| Suppliers | -1,791 | -1,874 | -1,700 |
| in days of sales | -57 | -64 | -61 |
| Trade Working Capital | -1,278 | -1,349 | -1,243 |
| in days of sales | -41 | -46 | -45 |
| Others | -263 | -266 | -304 |
| Total Working Capital * | -1,541 | -1,615 | -1,547 |
| in days of sales | -49 | -55 | -56 |
* Restated value - see details in Appendix. * Restated amount.
Working Capital Adjustment
An adjustment was made in Working Capital eliminating the value of long-term assets that are not allocated to the operating units. In the Balance Sheet, these values are included in the line 'Others', keeping unchanged the Invested Capital value. The calculation of profitability ratios and the Operational Invested Capital (OIC) also reflects this adjustment.
6. Net Debt
| (Million Euro) | H1 13 |
|---|---|
| Long Term Debt | 524 |
| as % of Total Borrowings | 61.6% |
| Average Maturity (years) | 2.1 |
| Bond Loans | 350 |
| Other Debt | 174 |
| Short Term Debt | 327 |
| as % of Total Borrowings | 38.4% |
| Total Borrowings | 851 |
| Average Maturity (years) | 1.4 |
| Leasings | 1 1 |
| Accrued Interest & Hedging | 1 0 |
| Marketable Securities & Bank Deposits | -411 |
| Net Debt | 461 |
| % Debt in Euros (Financial Debt + Leasings) | 60.7% |
| % Debt in Zlotys (Financial Debt + Leasings) | 36.6% |
| % Debt in Pesos (Financial Debt + Leasings) | 2.8% |
7. Definitions
Like For Like (LFL) sales: sales made by stores that operated under the same conditions in the two periods. Excludes stores opened or closed in one of the two periods. Sales of stores that underwent profound remodelling are excluded for the remodelling period (store closure);
Cash Flow per share: (Net Profit + Depreciation – Deferred tax – Non-recurrent items) / Number of Shares;
Gearing: Net Debt / Shareholder Funds.
8. Information Regarding Individual Financial Statements
In accordance with section b) of paragraph 3 of article 246 of the Portuguese Securities Code, the first half individual financial statements of Jerónimo Martins SGPS, S.A. will not be disclosed as they do not include significant information.
III. OTHER INFORMATION
Information Concerning Stakes Held in the Company by Members of the Board of Directors and Statutory Auditor as at June 30th, 2013
(Under the terms of paragraph 5 of article 447 of the Portuguese Commercial Companies Code)
Board of Directors
| Members of the Board of Directors | Held on 31.12.12 | Increases during the year |
Decreases during the year |
Held on 30.06.13 | ||||
|---|---|---|---|---|---|---|---|---|
| Shares | Bonds | Shares | Bonds | Shares | Bonds | Shares | Bonds | |
| Elísio Alexandre Soares dos Santos 1 | 156,531 | - | 15,000 | - | - | - | 171,531 | - |
| Pedro Manuel de Castro Soares dos Santos 2 | 216,305 | - | 19,500 | - | - | - | 235,805 | - |
| Alan Johnson | 14,450 | - | - | - | - | - | 14,450 | - |
| António Mendo Castel-Branco Borges | - | - | - | - | - | - | - | - |
| António Pedro de Carvalho Viana-Baptista | - | - | - | - | - | - | - | - |
| Hans Eggerstedt | 19,700 | - | - | - | - | - | 19,700 | - |
| José Manuel da Silveira e Castro Soares dos Santos |
- | - | - | - | - | - | - | - |
| Nicolaas Pronk | - | - | - | - | - | - | - | - |
| Andrzej Szlezak | n,a, | - | - | - | - | - | - | - |
| Sérgio Tavares Rebelo | n,a, | - | - | - | - | - | - | - |
| Francisco Seixas da Costa | n,a, | - | - | - | - | - | - | - |
1 The 15,000 shares were acquired on 14th of May 2013, at an respective average unit price of EUR 16.945.
2 The 19,500 shares were acquired on 1 st of March 2013, at an respective average unit price of EUR 15.440.
Note: On 10th April of 2013 the following were appointed to the Board of Directors as Non-Executive Directors: Mr Andrzej Szlezak, Mr Sérgio Tavares Rebelo, Mr Francisco Seixas da Costa.
STATUTORY AUDITOR
As at June 30th 2013, the Statutory Auditor PricewaterhouseCoopers & Associados, SROC, Lda., did not hold any shares and bonds of Jerónimo Martins, SGPS, S.A. and had not made any transactions in securities with Jerónimo Martins, SGPS, S.A..
List of Transactions made by Persons Discharging Managerial Responsibilities and People Closely Connected with Them
Under the terms of paragraph 7 of Article 14 of CMVM Regulation 5 / 2008, Jerónimo Martins, SGPS, S.A. informs about all the transactions made by persons discharging managerial responsibilities in the first six months of 2013.
E. Alexandre Soares dos Santos
| Date | Nature | Code ISIN | Volume | Price | Local | |||
|---|---|---|---|---|---|---|---|---|
| 14-05-2013 | Buy | PTJMT0AE0001 | 15,000 | 16.945 | Euronext Portugal | |||
| TOTAL | 15,000 | |||||||
| Pedro Soares dos Santos | ||||||||
| Date | Nature | Code ISIN | Volume | Price | Local | |||
| 01-03-2013 | Buy | PTJMT0AE0001 | 19,500 | 15.440 | Euronext Portugal | |||
| TOTAL | 19,500 |
List of Shareholders with Qualifying Holdings as at June 30th , 2013
(Under the terms of paragraph 4 of article 448 of the Portuguese Commercial Companies Code and of section b), paragraph 1 of article 8 of the Portuguese Securities Market Commission – CMVM – Regulation no. 5/2008)
| Shareholder | Nr. of Shares Held |
% Capital | Nr. of Voting Rights |
% of Voting Rights* |
|---|---|---|---|---|
| Sociedade Francisco Manuel dos Santos, SGPS, S.A. | ||||
| Through Sociedade Francisco Manuel dos Santos, B.V. | 353,260,814 | 56.136% | 353,260,814 | 56.136% |
| Heerema Holding Company Inc. | ||||
| Through Asteck, S.A. | 31,464,750 | 5.000% | 31,464,750 | 5.000% |
| Carmignac Gestion | ||||
| Directly | 16,859,313 | 2.679% | 16,859,313 | 2.679% |
| BNP Paribas | ||||
| Through Investment Funds Managed by BNP Paribas | 13,536,757 | 2.151% | 12,604,860 | 2.006% |
| BlackRock Inc. | ||||
| Through Investment Funds Managed by BNP Paribas | 12,257,822 | 1.948% | 12,694,453 | 2.017% |
Source: Last communications made by the shareholders with qualifying holdings to Jerónimo Martins, SGPS, S.A..
* Based on the total number of shares under the terms of section b), paragraph 3 of article 16 of the Portuguese Securities Code.
Transactions with Own Shares During the 1ST Half of 2013
(Under the terms of section d), paragraph 5 of article 66 and paragraph 2 of article 342 of the Portuguese Commercial Companies Code)
During the 1st Half of 2013 there were no acquisitions or disposal of own shares. As at June 30th 2013 there were 859,000 own shares in the portfolio.
1 st Half 2013
IV. STATEMENT OF THE BOARD OF DIRECTORS
Statement of the Board of Directors
Within the terms of paragraph c) n.º1 of article 246 of Portuguese Securities Code, we hereby inform you that to the best of our knowledge:
- i) the information contained in the interim management report is a faithful statement of the evolution of the businesses, of the performance and of the position of Jerónimo Martins, SGPS, S.A. and the companies included within the consolidation perimeter, and contains a description of the main risks and uncertainties which they face; and
- ii) the information contained in the consolidated financial statements, as well as their annexes, was produced in compliance with the applicable accounting standards and gives a true and fair view of the assets and liabilities, the financial situation and the results of Jerónimo Martins, SGPS, S.A. and the companies included in the consolidation perimeter.
Lisbon, 30th July 2013
Elísio Alexandre Soares dos Santos (Chairman of the Board of Directors and Member of Committee on Corporate Governance and Corporate Responsibility)
Pedro Manuel de Castro Soares dos Santos (Chief Executive Officer and Member of the Board of Directors)
Alan Johnson (Chief Financial Officer and Member of the Board of Directors)
Andrzej Szlezak (Member of the Board of Directors and Member of Committee on Corporate Governance and Corporate Responsibility)
António Mendo Castel-Branco Borges (Member of the Board of Directors)
António Pedro de Carvalho Viana-Baptista (Member of the Board of Directors and Member of the Audit Committee)
Francisco Seixas da Costa (Member of the Board of Directors and Member of Committee on Corporate Governance and Corporate Responsibility)
Hans Eggerstedt (Member of the Board of Directors and Chairman of the Audit Committee)
José Manuel da Silveira e Castro Soares dos Santos (Member of the Board of Directors and Member of Committee on Corporate Governance and Corporate Responsibility)
Nicolaas Pronk (Member of the Board of Directors)
Sérgio Tavares Rebelo (Member of the Board of Directors and Member of the Audit Committee)
V. CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED INCOME STATEMENT BY FUNCTIONS FOR JUNE 2013 AND 2012
| Euro thousand | |||||
|---|---|---|---|---|---|
| Notes | st Half 1 2013 |
st Half 1 2012 (*) |
nd Quarter 2 2013 |
nd Quarter 2 2012 (*) |
|
| Sales and services rendered | 3 | 5,643,044 | 5,011,402 | 2,871,343 | 2,613,720 |
| Cost of sales | 4 | (4,436,428) | (3,917,975) | (2,259,428) | (2,053,725) |
| Gross profit | 1,206,616 | 1,093,427 | 611,915 | 559,995 | |
| Distribution costs | 5 | (874,522) | (799,328) | (434,696) | (400,246) |
| Administrative costs | 5 | (104,447) | (90,094) | (55,890) | (47,158) |
| Exceptional operating profits/losses | 9.1 | 878 | (13,077) | 1,507 | (12,449) |
| Operating profit | 228,525 | 190,928 | 122,836 | 100,142 | |
| Net financial costs | 6 | (20,485) | (13,174) | (9,879) | (8,261) |
| Gains in associated companies | 14 | 5,655 | 6,955 | 3,239 | 4,296 |
| Gains in other investments | 9.2 | 25 | - | 25 | - |
| Profit before taxes | 213,720 | 184,709 | 116,221 | 96,177 | |
| Income taxes | 8 | (44,646) | (37,998) | (24,478) | (19,443) |
| Profit before non-controlling interests | 169,074 | 146,711 | 91,743 | 76,734 | |
| Attributable to: | |||||
| Non-controlling interests | 3,727 | (5,166) | 1,650 | (6,979) | |
| Jerónimo Martins Shareholders | 165,347 | 151,877 | 90,093 | 83,713 | |
| Basic and diluted earnings per share- Euros | 22 | 0.2631 | 0.2417 | 0.1434 | 0.1332 |
To be read with the attached notes to the consolidated financial statements
(*) Restated – see note 2
JERÓNIMO MARTINS, SGPS, S.A.
CONSOLIDATED BALANCE SHEET AT 30 JUNE 2013, DECEMBER 2012 AND 1 JANUARY 2012
| Euro thousand | |||||
|---|---|---|---|---|---|
| Notes | 30 June 2013 |
31 December 2012 (*) |
1 January 2012 (*) |
||
| Assets | |||||
| Tangible assets | 10 | 2,578,949 | 2,571,705 | 2,276,309 | |
| Investment properties | 12 | 49,179 | 49,336 | 52,128 | |
| Intangible assets | 11 | 777,197 | 794,407 | 736,808 | |
| Investments in joint-ventures and associates | 14 | 72,637 | 77,300 | 81,577 | |
| Available-for-sale financial assets | 15 | 1,065 | 1,022 | 6,134 | |
| Trade debtors and deferred costs | 18 | 95,494 | 96,351 | 85,393 | |
| Derivative financial instruments | 13 | - | - | 10 | |
| Deferred tax assets | 17.1 | 48,566 | 52,133 | 56,384 | |
| Total non-current assets | 3,623,087 | 3,642,254 | 3,294,743 | ||
| Inventories | 16 | 459,980 | 474,056 | 370,210 | |
| Taxes receivable | 17.2 | 38,356 | 47,652 | 27,784 | |
| Trade debtors, accrued income and deferred costs | 18 | 220,997 | 232,677 | 151,589 | |
| Derivative financial instruments | 13 | 24 | - | - | |
| Cash and cash equivalents | 19 | 414,170 | 375,072 | 527,247 | |
| Total current assets | 1,133,527 | 1,129,457 | 1,076,830 | ||
| Total assets | 4,756,614 | 4,771,711 | 4,371,573 | ||
| Shareholders' equity and liabilities | |||||
| Share capital | 629,293 | 629,293 | 629,293 | ||
| Share premium | 22,452 | 22,452 | 22,452 | ||
| Own shares | (6,060) | (6,060) | (6,060) | ||
| Fair value and other reserves | 21.1 | 9,283 | 52,125 | (1,162) | |
| Retained earnings | 493,680 | 513,721 | 476,338 | ||
| 1,148,648 | 1,211,531 | 1,120,861 | |||
| Non-controlling interests | 291,616 | 290,395 | 300,824 | ||
| Total Shareholders' equity | 1,440,264 | 1,501,926 | 1,421,685 | ||
| Borrowings | 23 | 526,722 | 570,781 | 385,452 | |
| Derivative financial instruments | 13 | 2,948 | 10,977 | 8,785 | |
| Employee benefits | 34,800 | 33,961 | 32,932 | ||
| Deferred profits- state grants | 873 | 885 | 910 | ||
| Provisions for risks and contingencies | 24 | 62,898 | 62,950 | 47,529 | |
| Deferred tax liabilities | 17.1 | 114,179 | 118,285 | 104,528 | |
| Total non-current liabilities | 742,420 | 797,839 | 580,136 | ||
| Trade creditors, accrued costs and deferred income | 25 | 2,123,253 | 2,232,472 | 1,932,835 | |
| Derivative financial instruments | 13 | 6,826 | 4,958 | 4,038 | |
| Borrowings | 23 | 334,796 | 107,406 | 328,320 | |
| Taxes payable | 109,030 | 127,085 | 104,534 | ||
| Deferred profits- state grants | 17.2 | 25 | 25 | 25 | |
| Total current liabilities | 2,573,930 | 2,471,946 | 2,369,752 | ||
| Total Shareholders' equity and liabilities | 4,756,614 | 4,771,711 | 4,371,573 | ||
To be read with the attached notes to the consolidated financial statements
(*) Restated – see note 2
JERÓNIMO MARTINS, SGPS, S.A.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| Euro thousand, net of income taxes | ||||
|---|---|---|---|---|
| st Half 1 2013 |
st Half 1 2012 (*) |
nd Quarter 2 2013 |
nd Quarter 2 2012 (*) |
|
| Net profit | 169,074 | 146,711 | 91,743 | 76,734 |
| Other comprehensive income: | ||||
| Items that will not be reclassified to profit or loss | ||||
| Revaluation of fixed assets | 636 | - | 636 | - |
| Gain (loss) on joint-ventures and associates | - | - | - | - |
| 636 | - | 636 | - | |
| Items that may be reclassified to profit or loss | ||||
| Currency translation differences | (43,794) | 36,957 | (22,301) | (13,684) |
| Fair value of cash flow hedging | 1,720 | 757 | 1,287 | 374 |
| Fair value of hedging instruments on foreign operations | (1,383) | (6,414) | (3,881) | (1,503) |
| Fair value of available-for-sale financial assets | 43 | (77) | 2 | (83) |
| (43,414) | 31,223 | (24,893) | (14,896) | |
| Other comprehensive income | (42,778) | 31,223 | (24,257) | (14,896) |
| Total comprehensive income for the year | 126,296 | 177,934 | 67,486 | 61,838 |
| Attributable to: | ||||
| Non-controlling interests | 3,791 | (4,819) | 2,163 | (6,676) |
| Jerónimo Martins Shareholders | 122,505 | 182,753 | 65,323 | 68,514 |
| Total comprehensive income for the year | 126,296 | 177,934 | 67,486 | 61,838 |
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
Euro thousand
| Shareholders' equity attributable to Shareholders of Jerónimo Martins. SGPS. S.A. | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | Share Capital |
Share Premium |
Own Shares |
Fair value and other reserves |
Retained Earnings |
Total | Non controlling Interests |
Shareholders' Equity |
|
| Balance Sheet at 31 December 2011 (*) | 629,293 | 22,452 | (6,060) | (1,162) | 476,338 1,120,861 | 300,824 | 1,421,685 | ||
| Equity changes in 2012 (*) | |||||||||
| Currency translation differences in the 1st Half of 2012 |
21.1 | 36,957 | 36,957 | 36,957 | |||||
| Fair value of cash flow hedging | 21.1 | 410 | 410 | 347 | 757 | ||||
| Fair value of hedging instruments on foreign operations |
21.1 | (6,414) | (6,414) | (6,414) | |||||
| Fair value of available-for-sale financial investments |
21.1 | (77) | (77) | (77) | |||||
| Other comprehensive income | 30,876 | 30,876 | 347 | 31,223 | |||||
| Net profit in 1st Half of 2012 | 151,877 | 151,877 | (5,166) | 146,711 | |||||
| Total comprehensive income for the year Dividends |
30,876 | 151,877 (172,819) |
182,753 (172,819) |
(4,819) (2,808) |
177,934 (175,627) |
||||
| Balance Sheet at 30 June 2012 (*) | 629,293 | 22,452 | (6,060) | 29,714 | 455,396 1,130,795 | 293,197 | 1,423,992 | ||
| Balance Sheet at 31 December 2012 (*) | 629,293 | 22,452 | (6,060) | 52,125 | 513,721 1,211,531 | 290,395 | 1,501,926 | ||
| Equity changes in 2013 | |||||||||
| Currency translation differences in the 1st Half of 2013 |
21.1 | (43,794) | (43,794) | (43,794) | |||||
| Revaluation of fixed assets: - From 2013 |
21.1 | 636 | 636 | 636 | |||||
| Fair value of cash flow hedging | 21.1 | 1,656 | 1,656 | 64 | 1,720 | ||||
| Fair value of hedging instruments on foreign operations |
21.1 | (1,383) | (1,383) | (1,383) | |||||
| Fair value of available-for-sale financial investments |
21.1 | 43 | 43 | 43 | |||||
| Other comprehensive income | - | - | - | (42,842) | (42,842) | 64 | (42,778) | ||
| Net profit in 1st Half of 2013 | 165,347 | 165,347 | 3,727 | 169,074 | |||||
| Total comprehensive income for the year | (42,842) | 165,347 | 122,505 | 3,791 | 126,296 | ||||
| Dividends | 21.2 | (185,388) | (185,388) | (2,570) | (187,958) | ||||
| Balance Sheet at 30 June 2013 | 629,293 | 22,452 | (6,060) | 9,283 | 493,680 1,148,648 | 291,616 | 1,440,264 |
To be read with the attached notes to the consolidated financial statements
(*) Restated – see note 2 (*) Restated – see note 2
CONSOLIDATED CASH FLOW STATEMENT FOR JUNE 2013 AND 2012
| Euro thousand | |||
|---|---|---|---|
| Notes | 2013 | 2012(*) | |
| Operating Activities | |||
| Cash received from Customers | 6,361,532 | 5,605,915 | |
| Cash paid to Suppliers and Employees | (6,017,726) | (5,263,965) | |
| Cash generated from operations | 20 | 343,806 | 341,950 |
| Interest paid | (18,455) | (18,465) | |
| Income taxes paid | (61,290) | (59,713) | |
| Cash Flow from operating activities | 264,061 | 263,772 | |
| Investment activities | |||
| Disposals of tangible assets | 1,582 | 1,196 | |
| Disposals of intangible assets | - | - | |
| Disposals of available-for-sale financial assets | 150 | - | |
| Interest received | 1,494 | 4,625 | |
| Dividends received | 10,341 | 12,957 | |
| Acquisition of group and associated companies | - | - | |
| Acquisition of tangible assets | (219,564) | (206,654) | |
| Acquisition of intangible assets | (16,444) | (14,680) | |
| Cash flow from investment activities | (222,441) | (202,556) | |
| Financing activities | |||
| Received from loans | 310,744 | 54,872 | |
| Reimbursement of loans | (112,744) | (26,107) | |
| Dividends paid | 21.2 | (187,958) | (175,627) |
| Cash Flow from financing activities | 10,042 | (146,862) | |
| Net changes in cash and cash equivalents | 51,662 | (85,646) | |
| Cash and cash equivalents changes | |||
| Cash and cash equivalents at the beginning of 1st Half | 375,072 | 527,247 | |
| Net changes in cash and cash equivalents | 51,662 | (85,646) | |
| Effect of currency translation differences | (12,564) | 9,846 | |
| Cash and cash equivalents at the end of 1st Half | 19 | 414,170 | 451,447 |
To be read with the attached notes to the consolidated financial statements
(*) Restated – see note 2
CONSOLIDATED CASH FLOW STATEMENT FOR THE INTERIM PERIOD
Euro thousand
| 1st Half | 1st Half | 2nd Quarter | 2nd Quarter | |
|---|---|---|---|---|
| 2013 | 2012 (*) | 2013 | 2012 (*) | |
| Cash Flow from operating activities | 264,061 | 263,772 | 91,476 | 139,041 |
| Cash Flow from investment activities | (222,441) | (202,556) | (104,580) | (95,199) |
| Cash Flow from financing activities | 10,042 | (146,862) | 27,178 | (137,043) |
| Cash and cash equivalents changes | 51,662 | (85,646) | 14,074 | (93,201) |
(*) Restated – see note 2
| 1 | Activity 20 | |
|---|---|---|
| 2 | Accounting policies 20 | |
| 3 | Segments reporting23 | |
| 4 | Cost of sales24 | |
| 5 | Distribution and administrative costs 24 | |
| 6 | Net financial costs 24 | |
| 7 | Financial instruments25 | |
| 8 | Income tax recognised in the income statement25 | |
| 9 | Exceptional operating profits/losses and gains/losses in other investments 26 | |
| 10 | Tangible Assets26 | |
| 11 | Intangible Assets 27 | |
| 12 | Investment Property28 | |
| 13 | Derivative financial instruments 28 | |
| 14 | Investments in joint-ventures and associates29 | |
| 15 | Available-for-sale financial assets 29 | |
| 16 | Inventories29 | |
| 17 | Taxes 30 | |
| 18 | Trade debtors, accrued income and deferred costs 31 | |
| 19 | Cash and cash equivalents 31 | |
| 20 | Cash generated from operations 31 | |
| 21 | Capital and reserves 32 | |
| 22 | Basic and diluted earnings per share32 | |
| 23 | Borrowings 33 | |
| 24 | Provisions and adjustments to the net realisable value34 | |
| 25 | Trade creditors, accrued costs and deferred income34 | |
| 26 | Contingencies 34 | |
| 27 | Related parties35 | |
| 28 | Events after the balance sheet date36 |
1 Activity
Jerónimo Martins, SGPS, S.A. (JMH), is the parent Company of Jerónimo Martins Group (Group) and has its head office in Lisbon.
Jerónimo Martins Group is essentially devoted to the production, distribution and sale of food and other fast moving consumer goods products. The Group operates in Portugal, Poland and Colombia.
Head Office: Largo Monterroio Mascarenhas, n.º1 – 9.º andar - 1099-081 Lisbon
Share Capital: 629,293,220 euros
Registered at the Commercial Registry Office of Lisbon and Tax Number: 500 100 144
JMH has been listed on Euronext Lisbon (ex-Lisbon and Porto Stock Exchange) since 1989.
The Board of Directors approved these consolidated financial statements on 30th July 2013.
2 Accounting policies
All amounts are shown in thousand euros (EUR thousand) unless otherwise stated.
The amounts presented for quarters, and the corresponding changes are not audited.
The JMH consolidated financial statements were prepared in accordance with the interim financial reporting standard (IAS 34), and all other International Financial Reporting Standards (IFRS) issued by International Accounting Standards Board (IASB) and with the interpretations of the International Financial Reporting Interpretations Committee (IFRIC) as adopted by the European Union.
The consolidated financial statements were prepared in accordance with the same standards and accounting policies adopted by the Group in the preparation of the annual financial statements, including an explanation of the events and relevant changes for the understanding of variations in the financial position and Group performance since the last annual report. Thus, some of the notes from the 2012 annual report are omitted because no changes occurred or they are not materially relevant for the understanding of the interim financial statements.
As mentioned in the Corporate Governance chapter of the 2012 Annual Report, the Company, as a result of its normal activity, is exposed to several risks which are monitored and mitigated throughout the year. During the first six months of 2013, there were no material changes in addition to the notes in this annex that could significantly change the assessment of the risks that the group is exposed to.
In relation to 2012, the European Union issued the following Regulations:
- i) Regulation no. 183/2013, which adopted some improvements to IFRS 1 First-time Adoption of International Financial Reporting Standards. The changes relate to the form of classification of loans received from governments. Their application is mandatory for financial years beginning on or after January 1, 2013;
- ii) Regulation no. 301/2013, which adopted some improvements to standards IFRS 1, IAS 1, IAS 16, IAS 32 and IAS 34. Their application is mandatory for financial years beginning on or after January 1, 2013;
- iii) Regulation no. 313/2013, which adopted some improvements to standards IFRS 10, IFRS 11 and IFRS 12, regarding Transition Guidance, providing transition relief. This improvement shall be applied at the latest, as from the commencement date of its first financial year starting on or after January 1, 2014.
The Group has adopted the above improvements during the year 2013, with no material impact on the Group's financial statements.
In addition, the IASB and the IFRIC issued in 2013, the following amendments and interpretation that have not yet been endorsed by the European Union:
- i) In May 2013, IFRIC issued new Interpretation 21 Levies. The interpretation provides guidance on the accounting for levies in the financial statements of the entity that is paying the levy. Their application is mandatory for financial years beginning on or after January 1, 2014;
- ii) In May 2013, IASB issued amendments to IAS 36 Impairment of Assets. The changes relate to clarification on recoverable amount disclosures for impaired Non-Financial assets. Their application is mandatory for financial years beginning on or after January 1, 2014;
- iii) In June 2013, IASB issued amendments to IAS 39 Financial Instruments: Recognition and Measurement. The changes relate to provide relief from discontinuing hedge accounting when novation to a central counterparty of a derivative designated as a hedging instrument meets certain criteria. Their application is mandatory for financial years beginning on or after January 1, 2014.
The application of these amendments and interpretation will not have a significant impact on the Group's Financial Statements.
Restatement of financial statements in result of the adoption of accounting standards
In the new standard IFRS 11 'Joint arrangements', joint ventures are accounted for using the equity method, in accordance with IAS 28. The existing policy choice of proportional consolidation for jointly controlled entities has been eliminated. As consequence, the Group decided to adopt this standard and consolidate its interest in Unilever Jerónimo Martins and Gallo Worldwide using the equity method from 1 January, 2013 forward, despite its adoption being only mandatory from 1 January 2014 forward.
The Group also adopted the fully amended IAS 19 Employee benefits, which improves recognition and disclosure requirements for defined benefit plans (DBP), eliminates the option for the corridor method and provides better information about the characteristics of DBP and the risks that entities are exposed on those plans.
In order to have comparable financial information, the financial statements of the previous year were restated, as shown below:
CONSOLIDATED BALANCE SHEET
| 1 January 2012 | |||||||
|---|---|---|---|---|---|---|---|
| Published | Adoption of accounting standards |
Restated | |||||
| Assets | |||||||
| Tangible assets | 2,300,501 | (24,192) | 2,276,309 | ||||
| Investment properties | 52,128 | - | 52,128 | ||||
| Intangible assets | 830,620 | (93,812) | 736,808 | ||||
| Investments in joint-ventures and associates | 1,052 | 80,525 | 81,577 | ||||
| Other non-current assets | 149,531 | (1,610) | 147,921 | ||||
| Total non-current assets | 3,333,832 | (39,089) | 3,294,743 | ||||
| Inventories | 388,262 | (18,052) | 370,210 | ||||
| Other current assets | 229,034 | (49,661) | 179,373 | ||||
| Cash and cash equivalents | 530,155 | (2,908) | 527,247 | ||||
| Total current assets | 1,147,451 | (70,621) | 1,076,830 | ||||
| Total assets | 4,481,283 | (109,710) | 4,371,573 | ||||
| shareholders' equity and liabilities | |||||||
| Attributable to Jerónimo Martins shareholders | 1,120,861 | - | 1,120,861 | ||||
| Non-controlling interests | 300,824 | - | 300,824 | ||||
| Total shareholders' equity | 1,421,685 | - | 1,421,685 | ||||
| Borrowings | 385,553 | (101) | 385,452 | ||||
| Other non-current liabilities | 198,401 | (3,717) | 194,684 | ||||
| Total non-current liabilities | 583,954 | (3,818) | 580,136 | ||||
| Borrowings | 354,672 | (26,352) | 328,320 | ||||
| Other current liabilities | 2,120,972 | (79,540) | 2,041,432 | ||||
| Total current liabilities | 2,475,644 | (105,892) | 2,369,752 | ||||
| Total shareholders' equity and liabilities | 4,481,283 | (109,710) | 4,371,573 |
| 31 December 2012 | |||||||
|---|---|---|---|---|---|---|---|
| Published | Adoption of accounting standards |
Restated | |||||
| Assets | |||||||
| Tangible assets Investment properties |
2,600,230 49,336 |
(28,525) - |
2,571,705 49,336 |
||||
| Intangible assets | 888,217 | (93,810) | 794,407 | ||||
| Investments in joint-ventures and associates | 1,049 | 76,251 | 77,300 | ||||
| Other non-current assets | 150,950 | (1,444) | 149,506 | ||||
| Total non-current assets | 3,689,782 | (47,528) | 3,642,254 | ||||
| Inventories | 495,661 | (21,605) | 474,056 | ||||
| Other current assets | 331,378 | (51,049) | 280,329 | ||||
| Cash and cash equivalents | 376,152 | (1,080) | 375,072 | ||||
| Total current assets | 1,203,191 | (73,734) | 1,129,457 | ||||
| Total assets | 4,892,973 | (121,262) | 4,771,711 | ||||
| shareholders' equity and liabilities | |||||||
| Attributable to Jerónimo Martins shareholders Non-controlling interests |
1,211,531 290,395 |
- - |
1,211,531 290,395 |
||||
| Total shareholders' equity | 1,501,926 | - | 1,501,926 | ||||
| Borrowings | 570,825 | (44) | 570,781 | ||||
| Other non-current liabilities | 230,387 | (3,329) | 227,058 | ||||
| Total non-current liabilities | 801,212 | (3,373) | 797,839 | ||||
| Borrowings | 146,246 | (38,840) | 107,406 | ||||
| Other current liabilities | 2,443,589 | (79,049) | 2,364,540 | ||||
| Total current liabilities | 2,589,835 | (117,889) | 2,471,946 | ||||
| Total shareholders' equity and liabilities | 4,892,973 | (121,262) | 4,771,711 |
CONSOLIDATED INCOME STATEMENT BY FUNCTIONS
| 30 June 2012 | |||||||
|---|---|---|---|---|---|---|---|
| Published | Adoption of accounting standards |
Restated | |||||
| Sales and services rendered | 5,108,111 | (96,709) | 5,011,402 | ||||
| Cost of sales | (3,972,581) | 54,606 | (3,917,975) | ||||
| Gross profit | 1,135,530 | (42,103) | 1,093,427 | ||||
| Distribution costs | (816,551) | 17,223 | (799,328) | ||||
| Administrative costs | (104,461) | 14,367 | (90,094) | ||||
| Exceptional operating profits/losses | (13,820) | 743 | (13,077) | ||||
| Operating profit | 200,698 | (9,770) | 190,928 | ||||
| Net financial costs | (13,836) | 662 | (13,174) | ||||
| Profit in joint-ventures and associates | 30 | 6,925 | 6,955 | ||||
| Profit before taxes | 186,892 | (2,183) | 184,709 | ||||
| Income taxes | (40,181) | 2,183 | (37,998) | ||||
| Profit before non-controlling interests | 146,711 | - | 146,711 | ||||
| Attributable to: | |||||||
| Non-controlling interests | (5,166) | - | (5,166) | ||||
| Jerónimo Martins Shareholders | 151,877 | - | 151,877 |
| nd Quarter 2012 2 |
||||||
|---|---|---|---|---|---|---|
| Published | Adoption of accounting standards |
Restated | ||||
| Sales and services rendered | 2,668,176 | (54,456) | 2,613,720 | |||
| Cost of sales | (2,084,280) | 30,555 | (2,053,725) | |||
| Gross profit | 583,896 | (23,901) | 559,995 | |||
| Distribution costs | (410,506) | 10,260 | (400,246) | |||
| Administrative costs | (54,629) | 7,471 | (47,158) | |||
| Exceptional operating profits/losses | (12,628) | 179 | (12,449) | |||
| Operating profit | 106,133 | (5,991) | 100,142 | |||
| Net financial costs | (8,613) | 352 | (8,261) | |||
| Profit in joint-ventures and associates | 28 | 4,268 | 4,296 | |||
| Profit before taxes | 97,548 | (1,371) | 96,177 | |||
| Income taxes | (20,814) | 1,371 | (19,443) | |||
| Profit before non-controlling interests | 76,734 | - | 76,734 | |||
| Attributable to: | ||||||
| Non-controlling interests | (6,979) | - | (6,979) | |||
| Jerónimo Martins Shareholders | 83,713 | - | 83,713 |
CONSOLIDATED CASH FLOW STATEMENT
| 30 June 2012 | ||||
|---|---|---|---|---|
| Published | Adoption of accounting standards |
Restated | ||
| Cash flow from operating activities | 261,406 | 2,366 | 263,772 | |
| Cash flow from investment activities | (217,311) | 14,755 | (202,556) | |
| Cash flow from financing activities | (127,545) | (19,317) | (146,862) | |
| Net changes in cash and cash equivalents | (83,450) | (2,196) | (85,646) |
2.1. Transactions in foreign currencies
Transactions in foreign currencies are translated into Euros at the exchange rate prevailing on the transaction date.
On the balance sheet date, monetary assets and liabilities expressed in foreign currencies are translated at the exchange rate prevailing on that date and exchange differences arising from this conversion are recognised in the income statement. When qualifying as hedges on investments in foreign subsidiaries the exchange differences are deferred in equity.
The main exchange rates applied on the balance sheet date are as follows:
| Euro foreign exchange reference rates (foreign exchange units per 1 Euro) |
Rate on 30 June 2013 |
Average rate for the half year |
|---|---|---|
| Polish Zloty (PLN) | 4.3376 | 4.1778 |
| US Dollar (USD) | 1.3017 | - |
| Swiss Franc (CHF) | 1.2338 | - |
| Colombian Peso (COP) | 2,514.8000 | 2,420.1300 |
3 Segments reporting
Management monitors the performance of the business based on a geographical and business perspective. In accordance with this, the segments are defined as Portugal Retail, Poland Retail, Portugal Cash & Carry. Apart from these there are also other businesses but due to their low materiality are not reported separately.
Business segments:
- Portugal Retail: comprises the business unit of JMR (Pingo Doce supermarkets);
- Portugal Cash & Carry: includes the wholesale business unit Recheio;
- Poland Retail: the business unit with the brand Biedronka;
- Others, eliminations and adjustments: includes i) business units with reduced materiality (Marketing Services and Representations, Restaurants in Portugal, Pharmacies and Drugstores in Poland, retail business in Colombia; ii) the Holding companies; and iii) Group's consolidation adjustments.
Management evaluates the performance of segments based on the Earnings Before Interest and Taxes (EBIT). This indicator excludes the effects of exceptional operating profits/losses.
Detailed Information by Business Segments at June 2013 and 2012
| Portugal Retail | Portugal Cash & Carry |
Poland Retail | Others, eliminations and adjustments |
Total JM Consolidated | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012(*) | 2013 | 2012(*) | |
| Net Sales and Services | 1,657,596 1,591,962 | 375,078 | 375,132 3,692,559 3,133,055 | (82,189) | (88,747) 5,643,044 5,011,402 | |||||
| Inter-segments | 138,050 | 127,011 | 953 | 618 | 685 | 349 | (139,688) | (127,952) | - | 26 |
| External Customers | 1,519,546 | 1,464,951 | 374,125 | 374,514 3,691,874 | 3,132,706 | 57,499 | 39,205 | 5,643,044 5,011,376 | ||
| Operational Cash-Flow (EBITDA) | 74,305 | 64,067 | 20,214 | 21,453 | 287,312 | 242,130 | (32,300) | (13,333) | 349,531 | 314,317 |
| Depreciations and Amortisations | (49,292) | (50,868) | (5,653) | (5,686) | (64,219) | (52,552) | (2,720) | (1,206) | (121,884) | (110,312) |
| Operational Result (EBIT) | 25,013 | 13,199 | 14,561 | 15,767 | 223,093 | 189,578 | (35,020) | (14,539) | 227,647 | 204,005 |
| Financial Results | (14,805) | (6,219) | ||||||||
| Net Result Attributable to JM | 165,347 | 151,877 | ||||||||
| TOTAL ASSETS (1) | 1,896,723 1,895,228 | 360,413 | 352,929 2,248,724 2,363,014 | 250,754 | 160,540 4,756,614 4,771,711 | |||||
| TOTAL LIABILITIES (1) | 1,295,211 1,296,572 | 298,652 | 281,344 1,653,777 1,589,349 | 68,710 | 102,520 3,316,350 3,269,785 | |||||
| Investments in Fixed Assets | 19,088 | 21,978 | 2,997 | 2,080 | 176,192 | 170,557 | 28,497 | 873 | 226,774 | 195,488 |
(1) The Comparative report is 31th December of 2012
(*) Restated – see note 2
Reconciliation between EBIT and Operational Result
| June 2013 | June 2012 | |
|---|---|---|
| EBIT | 227,647 | 204,005 |
| Non recurrent results | 878 | (13,077) |
| Operational Result | 228,525 | 190,928 |
Information by Geographical Segments at June 2013 and 2012
| Net Sales and Services | |||
|---|---|---|---|
| 2013 | 2012 | ||
| Portugal | 1,919,552 | 1,866,363 | |
| Poland | 3,717,520 | 3,145,039 | |
| Colombia | 5,972 | - | |
| Total | 5,643,044 | 5,011,402 |
4 Cost of sales
| June 2013 | June 2012 | |
|---|---|---|
| Net cost of products sold | 4,425,582 | 3,908,630 |
| Net cash discount and interest paid to suppliers | 807 | (1,647) |
| Electronic payment commissions | 6,554 | 8,202 |
| Other supplementary costs | 3,485 | 2,790 |
| 4,436,428 | 3,917,975 |
5 Distribution and administrative costs
| June 2013 | June 2012 | |
|---|---|---|
| Supplies and services | 204,710 | 182,664 |
| Advertising costs | 23,472 | 25,220 |
| Rents | 131,350 | 113,438 |
| Staff costs | 427,431 | 393,340 |
| Depreciations, amortisations and assets profit/loss: | 121,476 | 110,141 |
| Transportation costs | 68,333 | 65,199 |
| Other operational profit/loss | 2,197 | (580) |
| 978,969 | 889,422 |
6 Net financial costs
| June 2013 | June 2012 | |
|---|---|---|
| Interest expense | (16,483) | (15,931) |
| Interest received | 1,250 | 4,971 |
| Dividends | 23 | 19 |
| Net foreign exchange | (1,742) | 818 |
| Other financial costs and gains | (3,558) | (3,047) |
| Fair value of financial investments held for trade | ||
| Derivative instruments (note 7) | 25 | (4) |
| (20,485) | (13,174) |
The interest expense heading includes the interests regarding loans measured at amortized cost, as well as interests on fair value and cash flow hedging instruments (note 13).
Other financial costs and gains include costs with debt issued by the Group.
7 Financial instruments
Fair value of derivative financial instruments
The impact in income statement, is as follows:
| June 2013 | June 2012 | |
|---|---|---|
| Derivatives held for trading | ||
| Currency swaps | 25 | - |
| Interest rates swaps | - | (4) |
| 25 | (4) | |
| Income tax recognised in the income statement | (5) | 1 |
| Non-controlling interests | - | 1 |
| Amount recognised in profit/loss | 20 | (2) |
The value recognised in reserves referred to hedging of investment in Poland is negative EUR 1,383 thousand, net of tax.
Changes to the fair value of derivative instruments designated as fair value hedging (note 13) for the amount of negative EUR 522 thousand (2012: positive EUR 1,770 thousand) was offset by a symmetrical variation in value for the loan of USD 96 million (note 23.2).
8 Income tax recognised in the income statement
8.1 Income taxes
| June 2013 | June 2012 | |
|---|---|---|
| Current income tax | ||
| Current tax of the year | (45,757) | (36,683) |
| Adjustment to prior year estimation | 730 | (1,470) |
| (45,027) | (38,153) | |
| Deferred tax (note 17.1) | ||
| Temporary differences created and reversed | 61 | (603) |
| Change to the recoverable amount of tax losses and temporary differences from previous years |
31 | 470 |
| 92 | (133) | |
| Other gains/losses related to taxes | ||
| Impact of changes in estimates for tax litigations | 289 | 288 |
| 289 | 288 | |
| Total income taxes | (44,646) | (37,998) |
8.2 Reconciliation of effective tax rate
| June 2013 | June 2012 | |||
|---|---|---|---|---|
| Profit before tax | 213,720 | 184,709 | ||
| Income tax using the Portuguese corporation tax rate | 26.5% | (56,636) | 26.5% | (48,948) |
| Fiscal effect due to: | ||||
| Different tax rates in foreign jurisdictions | (9.6%) | 20,467 | (8.5%) | 15,830 |
| Non taxable or non recoverable results | 2.9% | (6,300) | 0.8% | (1,487) |
| Non-deductible expenses and fiscal benefits | 0.7% | (1,482) | 0.5% | (992) |
| Adjustment to prior year estimation | (0.3%) | 730 | 0.8% | (1,470) |
| Equity method | (0.3%) | 741 | (0.7%) | 1,357 |
| Change to the recoverable amount of tax losses and temporary differences of prior years |
0.0% | 31 | (0.3%) | 470 |
| Results subject to special taxation (including State surcharge) | 1.0% | (2,197) | 1.5% | (2,758) |
| Income tax | 20.9% | (44,646) | 20.6% | (37,998) |
9 Exceptional operating profits/losses and gains/losses in other investments
9.1 Exceptional operating profits/losses
| June 2013 | June 2012 | |
|---|---|---|
| One-Off costs Pingo Doce | - | (10,350) |
| Organizational restructuring costs | (2,088) | (537) |
| Legal processes | 1,058 | - |
| Impairment of assets | - | (470) |
| Write-off Electric Co | - | (1,552) |
| Others | 1,908 | (168) |
| 878 | (13,077) |
9.2 Gains/Losses in other investments
| June 2013 | June 2012 | |
|---|---|---|
| Impairment of investment properties | - | - |
| Gains in sale of investment properties | 25 | - |
| 25 | - |
10 Tangible assets
10.1 Changes occurred during the year
| Land and natural resources |
Buildings and other constructions |
Plants, machinery and tools |
Transport equipment and others |
Work in progress and advances |
Total | |
|---|---|---|---|---|---|---|
| Cost | ||||||
| Opening balance | 485,864 | 2,015,741 | 1,205,050 | 188,404 | 223,396 | 4,118,455 |
| Foreign exchange differences | (10,149) | (62,665) | (28,764) | (5,574) | (12,597) | (119,749) |
| Increases | 2,058 | 43,743 | 61,755 | 4,413 | 98,362 | 210,331 |
| Revaluations | 636 | - | - | - | - | 636 |
| Disposals | - | (181) | (2,626) | (619) | (909) | (4,335) |
| Transfers and write offs | 4,781 | 69,968 | 2,709 | 1,413 | (85,745) | (6,874) |
| Closing balance | 483,190 | 2,066,606 | 1,238,124 | 188,037 | 222,507 | 4,198,464 |
| Depreciation and impairment losses | ||||||
| Opening balance | - | 647,898 | 743,834 | 155,018 | - | 1,546,750 |
| Foreign exchange differences | - | (17,959) | (11,503) | (4,300) | - | (33,762) |
| Increases | - | 55,548 | 53,217 | 6,599 | - | 115,364 |
| Disposals | - | (77) | (2,493) | (618) | - | (3,188) |
| Transfers and write offs | - | (1,799) | (2,514) | (1,336) | - | (5,649) |
| Closing balance | - | 683,611 | 780,541 | 155,363 | - | 1,619,515 |
| Net value | ||||||
| As at 1 January 2012 | 485,864 | 1,367,843 | 461,216 | 33,386 | 223,396 | 2,571,705 |
| As at 30 June 2012 | 483,190 | 1,382,995 | 457,583 | 32,674 | 222,507 | 2,578,949 |
10.2 Guarantees
No tangible assets have been pledged as security for the fulfilment of bank or other obligations.
10.3 Revaluation
The total amount of revaluations carried out in the first half of 2013 were EUR 636 thousand.
11 Intangible assets
11.1 Changes occurring during the year
| Goodwill | R&D expenses |
Software, ind. property and other rights |
Key money | Work in progress |
Total | |
|---|---|---|---|---|---|---|
| Cost | ||||||
| Opening balance | 654,686 | 29,927 | 77,264 | 111,511 | 7,830 | 881,218 |
| Foreign exchange differences | (19,707) | (1,359) | (3,487) | (5,072) | (490) | (30,115) |
| Increases | - | 567 | 2,125 | 10,657 | 3,094 | 16,443 |
| Transfers and write offs | - | 31 | (202) | 2,143 | (2,226) | (254) |
| Closing balance | 634,979 | 29,166 | 75,700 | 119,239 | 8,208 | 867,292 |
| Depreciation and impairment losses | ||||||
| Opening balance | - | 25,689 | 8,565 | 52,557 | - | 86,811 |
| Foreign exchange differences | - | (1,267) | (173) | (1,680) | - | (3,120) |
| Increases | - | 933 | 1,150 | 4,476 | - | 6,559 |
| Transfers and write offs | - | - | (154) | (1) | - | (155) |
| Closing balance | - | 25,355 | 9,388 | 55,352 | - | 90,095 |
| Net value | - | |||||
| As at 1 January 2012 | 654,686 | 4,238 | 68,699 | 58,954 | 7,830 | 794,407 |
| As at 30 June 2012 | 634,979 | 3,811 | 66,312 | 63,887 | 8,208 | 777,197 |
The Group identified as intangible assets of indefinite useful life, besides Goodwill, the trademark Pingo Doce, whose net value is EUR 9,228 thousand, for which there is no time limit for how long they will continue to create economic benefits to the Group. This intangible asset is not amortised and is subject to impairment tests annually, using the same assumptions applied in Goodwill (note 11.4).
11.2 Guarantees
No intangible assets have been pledged as security for the fulfilment of bank or other obligations.
11.3 Intangible assets in progress
The implementation of projects for processes simplification, usufruct rights of assets not yet operational and key money are considered in intangible assets work in progress.
11.4 Goodwill
Goodwill is allocated to the Groups' business areas as presented below:
| Business Areas | June 2013 | December 2012 |
|---|---|---|
| Portugal Retail | 246,519 | 246,519 |
| Portugal Cash & Carry | 83,836 | 83,836 |
| Portugal Services | 57 | 57 |
| Poland Pharmacies | 8,944 | 9,523 |
| Poland Retail | 295,623 | 314,751 |
| 634,979 | 654,686 |
As a consequence of the currency translation adjustment of the assets in the Group's businesses in Poland:
- the Goodwill related to Poland business (Biedronka), totalling PLN 1,282,278 thousand, was updated negatively by EUR 19,128 thousand;
- the Goodwill related to Poland Pharmacies business (Bliska), totalling PLN 38,796 thousand, was updated negatively by EUR 579 thousand.
12 Investment property
| June 2013 | |
|---|---|
| Opening balance | 49,336 |
| Disposals | (125) |
| Changes to fair value | (32) |
| Closing balance | 49,179 |
The investment property relates to plots of land initially acquired for use in Group operations and others actually used for that purpose for a period of time but which became redundant, either because they could not be used to build cash-generating units or because of the restructuring of operations.
This category also includes recently acquired land, whose use has still not been determined, therefore being considered as an investment with the expectation of a market value increase.
As non-current assets are all the investment properties that are not expected to be sold within the next 12 months.
13 Derivative financial instruments
| June 2013 | December 2012 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notional | Assets | Liabilities | Notional | Assets | Liabilities | |||||
| Current | Non- -current |
Current | Non- -current |
Current | Non- -current |
Current | Non- -current |
|||
| Derivatives held for trading | ||||||||||
| Interest rate swap | 10 millions EUR |
- | - | 132 | - | 10 milhões EUR |
- | - | - | 197 |
| Currency forwards (PLN) | 5 millions PLN | 24 | - | - | - | - | - | - | - | |
| Fair value hedging derivatives | ||||||||||
| USD loan hedging | 96 millions USD |
- | - | 3,453 | - | 96 milhões USD |
- | - | - | 2,931 |
| Cash flow hedging derivatives | ||||||||||
| Interest rate swap (EUR) | 498 millions EUR |
- | - | 3,069 | 2,948 315 milhões EUR |
- | - | 526 | 7,849 | |
| Interest rate swap (PLN) | 135 millions PLN |
- | - | 172 | - | 135 milhões PLN |
- | - | 332 | - |
| Foreign operation investments hedging derivatives |
||||||||||
| Currency forwards (PLN) | - | - | - | - | 918 milhões PLN |
- | - | 4,100 | - | |
| Total derivatives held for trading | 24 | - | 132 | - | - | - | - | 197 | ||
| Total hedging derivatives | - | - | 6,694 | 2,948 | - | - | 4,958 | 10,780 | ||
| Total assets/liabilities derivatives | 24 | - | 6,826 | 2,948 | - | - | 4,958 | 10,977 |
At June 2013 the values shown include interest receivable or payable related with these financial instruments that are due. The net payable amount is EUR 802 thousand (December 2012: payable EUR 983 thousand).
Derivatives held for trading
Interest rate swap
At 30 June 2013, the Group had derivatives financial instruments held for trading with a notional value of EUR 10,000 thousand (December 2012: EUR 10,000 thousand). The fair value of these instruments at 30 June 2013 was negative EUR 132 thousand (December 2012: negative EUR 197 thousand).
Currency forwards
The Group hedges the economic risk of its exposure to the exchange rate of Zloty, regarding the purchase of goods in foreign currency. To do so, in 2013 the Group entered into currency forwards, with maturities in the third quarter 2013. The derivative financial instruments held at 30 June 2013 had a notional value of PLN 5,092 thousand. The fair value of these instruments at 30 June 2013 was EUR 24 thousand positive.
Fair value hedge
Currency swap
The Group hedges its exposure to the fair value of its loans in the total amount of USD 96,000 thousand, through one cross currency swap that have the same characteristics as the debt that was issued. The purpose of this
hedge is to convert the fixed rate into a variable rate, and to hedge exposure to the US dollar, thus reflecting changes to the debt fair value. Credit risk is not hedged. The fair value of the cross currency swap at 30 June 2013 was negative EUR 3,453 thousand (December 2012: negative EUR 2,931 thousand).
Cash flow hedge
Interest rate swap
The Group enters into interest rate swaps to hedge the interest rate risk, regarding future interest payments on the loans. At 30 June 2013, the total loans with derivative hedge instruments were EUR 518,037 thousand (December 2012: EUR 335,537 thousand) and PLN 150,000 thousand (December 2012: PLN 150,000 thousand).
The Group fixed a portion of future interest payments on loans, through entering into interest rate swaps. The hedged risk is indexed to the variable rate associated with the loans. The purpose of the hedge is to convert the loans with variable interest rate into fixed interest rate. The credit risk is not hedged. The Group had interest rate swaps in Euro and Zlotys.
Interest rate swaps in Euro have a notional value of EUR 497,875 thousand (December 2012: EUR 315,375 thousand), and the fair value of these instruments at 30 June 2013 was negative EUR 6,017 thousand (December 2012: negative EUR 8,375 thousand).
The interest rate swaps in Zlotys have a notional value of PLN 135,000 thousand (December 2012: PLN 135,000 thousand), and its fair value at 30 June 2013 was negative EUR 172 thousand (December 2012: negative EUR 332 thousand).
Hedging of investments in foreign entities
Currency Forwards
The Group hedges the economic risk of its exposure to the exchange rate of Zloty. To do so, the Group entered currency forwards, with maturity in April 2013, involving a notional of PLN 1,173,000 thousand. The changes in the derivative fair value were recognised in equity currency translation reserve.
14 Investments in joint-ventures and associates
During the 1st half of 2013, the movement under this heading was as follows:
| June 2013 | |
|---|---|
| Opening balance | 77,300 |
| Equity method: | |
| Net result | 5,655 |
| Dividends and other income received | (10,318) |
| Closing balance | 72,637 |
15 Available-for-sale financial assets
Regarding the financial assets available-for-sale, the increase of EUR 43 thousand relates to changes in the fair value of listed equity holdings, at the reporting date of these financial statements.
16 Inventories
| June 2013 | December 2012 | |
|---|---|---|
| Raw and subsidiary materials and consumables | 2,400 | 1,650 |
| Goods | 470,615 | 483,993 |
| 473,015 | 485,643 | |
| Fair value adjustment (note 24) | (13,035) | (11,587) |
| Net inventories | 459,980 | 474,056 |
No inventories have been pledged as guarantee for the fulfilment of contractual obligations.
17 Taxes
17.1 Deferred tax assets and liabilities
Change in deferred tax accounts
| June 2013 | |
|---|---|
| Opening balance | (66,152) |
| Currency translation difference (note 21.1) | 1,052 |
| Revaluation and reserves (note 21.1) | (605) |
| Result of the year (note 8.1) | 92 |
| Closing balance | (65,613) |
Deferred taxes are presented in balance sheet as follows:
| June 2013 | December 2012 | |
|---|---|---|
| Deferred tax assets | 48,566 | 52,133 |
| Deferred tax liabilities | (114,179) | (118,285) |
| (65,613) | (66,152) |
Movement in deferred taxes during the year
| Opening balance |
Impact on results |
Impact on equity |
Currency translation differences |
Closing balance |
|
|---|---|---|---|---|---|
| Deferred tax liabilities | |||||
| Revaluation of assets | 31,800 | (4) | (347) | 31,449 | |
| Deferred income for tax purposes | 30,156 | 792 | (1,596) | 29,352 | |
| Differences on accounting policies in other countries | 12,857 | 46 | (783) | 12,120 | |
| Other temporary differences | 43,472 | (2,214) | - | 41,258 | |
| 118,285 | (1,380) | - | (2,726) | 114,179 | |
| Deferred tax assets | |||||
| Excess over legal provisions | 18,956 | (388) | - | (646) | 17,922 |
| Revaluation of assets | 4,062 | (265) | - | - | 3,797 |
| Employee benefits | 5,016 | 20 | - | - | 5,036 |
| Derivative instruments | 2,095 | (17) | (605) | (4) | 1,469 |
| Recoverable losses | - | 803 | - | - | 803 |
| Other deferred costs for tax purposes | 16,757 | 140 | - | (1,023) | 15,874 |
| Differences on accounting policies in other countries | 905 | (1,466) | - | (1) | (562) |
| Other temporary differences | 4,342 | (115) | - | - | 4,227 |
| 52,133 | (1,288) | (605) | (1,674) | 48,566 | |
| Net change in deferred tax | (66,152) | 92 | (605) | 1,052 (65,613) |
17.2 Receivable and payable taxes
| June 2013 | December 2012 | |
|---|---|---|
| Taxes receivable | ||
| Income tax receivable | 31,040 | 32,203 |
| VAT receivable | 6,545 | 14,682 |
| Others | 771 | 767 |
| 38,356 | 47,652 | |
| Taxes payable | ||
| Income tax payable | 37,658 | 56,274 |
| VAT payable | 33,837 | 36,335 |
| Income tax withheld | 8,338 | 7,938 |
| Social security | 25,887 | 23,615 |
| Other taxes | 3,310 | 2,923 |
| 109,030 | 127,085 |
18 Trade debtors, accrued income and deferred costs
| June 2013 | December 2012 | |
|---|---|---|
| Non-current | ||
| Other debtors | 88,732 | 87,574 |
| Deferred costs | 6,762 | 8,777 |
| 95,494 | 96,351 | |
| Current | ||
| Commercial customers | 55,008 | 52,433 |
| Suppliers | 19,180 | 32,861 |
| Staff | 1,734 | 1,987 |
| Other debtors | 41,733 | 40,304 |
| Accrued income | 81,823 | 92,424 |
| Deferred costs | 21,519 | 12,668 |
| 220,997 | 232,677 |
Non-current debtors balance of EUR 83,655 thousand is related to additional tax liquidation, as well as advances on account of tax. The Group has already contested the amount paid and made a legal claim for reimbursement (note 26).
Accrued income essentially relates to the recognition of supplementary gains contracted with suppliers, in the amount of EUR 81,299 thousand.
The debtor's amount is registered by the recoverable value, i.e. the Group constitutes provisions for impairment losses whenever there are signs of uncollectable amounts (note 24).
19 Cash and cash equivalents
| June 2013 | December 2012 | |
|---|---|---|
| Bank deposits | 194,974 | 250,523 |
| Short-term investments | 215,936 | 121,107 |
| Cash and cash equivalents | 3,260 | 3,442 |
| 414,170 | 375,072 |
The short-term investments include short-term bank deposits and other negotiable funds for which provisions were booked to reduce it to the realizable value (note 24).
20 Cash generated from operations
| June 2013 | June 2012 | |
|---|---|---|
| Net results | 165,347 | 151,877 |
| Adjustments for: | ||
| Non-controlling interests | 3,727 | (5,166) |
| Income tax | 44,646 | 37,998 |
| Depreciations and amortisations | 121,884 | 110,312 |
| Provisions and other operational gains and losses | 1,680 | (3,914) |
| Net financial costs | 20,485 | 13,174 |
| Profit in associated companies | (5,655) | (6,955) |
| Profit/ Losses on other investments | (25) | - |
| Profit/ Losses on tangible and intangible assets | 1,687 | 3,066 |
| 353,776 | 300,392 | |
| Changes in working capital: | ||
| Inventories | (4,431) | (24,372) |
| Trade debtors, accrued income and deferred costs | (4,615) | (6,862) |
| Trade creditors, accrued costs and deferred income | (924) | 72,792 |
| 343,806 | 341,950 |
21 Capital and reserves
21.1 Fair value and other reserves
| Land revaluation reserves |
Cash-flow Hedging |
Available-for sale financial assets |
Ajust. in joint- -ventures and associates |
Currency translation reserve |
Total | |
|---|---|---|---|---|---|---|
| Balance as at 1 January 2013 | 85,197 | (4,097) | (1,437) | 4,248 | (31,786) | 52,125 |
| Revaluations: - Gross value - Deferred/current tax |
636 | 636 | ||||
| Fair value adjustment of financial instruments: - Gross value - Deferred/current tax - Non-controlling interests |
2,325 (605) (64) |
(1,383) | 942 (605) (64) |
|||
| Fair value adjustment of available-for-sale financial investments: - Gross value |
43 | 43 | ||||
| Currency translation differences: - In the year - Deferred tax |
(1,827) 347 |
20 (4) |
(43,039) 709 |
(44,846) 1,052 |
||
| Balance as at 30 June 2013 | 84,353 | (2,425) | (1,394) | 4,248 | (75,499) | 9,283 |
| Land revaluation reserves |
Cash-flow Hedging |
Available-for sale financial assets |
Ajust. in joint- -ventures and associates |
Currency translation reserve |
Total | |
|---|---|---|---|---|---|---|
| Balance as at 1 January 2012 | 86,255 | (5,114) | (1,313) | 4,144 | (85,134) | (1,162) |
| Fair value adjustment of financial investments: - Gross value - Deferred/current tax - Non-controlling interests |
979 (222) (347) |
(6,414) | (5,435) (222) (347) |
|||
| Fair value adjustment of available-for-sale financial investments: - Gross value |
(77) | (77) | ||||
| Currency translation differences: - In the year - Deferred tax |
1,531 (291) |
(36) 7 |
36,031 (285) |
37,526 (569) |
||
| Balance as at 30 June 2012 | 87,495 | (4,733) | (1,390) | 4,144 | (55,802) | 29,714 |
21.2 Dividends
Dividends distributed in 2013 in the amount of EUR 187,958 thousand, were paid to JMH Shareholders an amount of EUR 185,388 thousand, and to non-controlling interests in the Group companies an amount of EUR 2,570 thousand.
22 Basic and diluted earnings per share
Basic net results per share are calculated based on the net profit of EUR 165,347 thousand (2012: profit of EUR 151,877 thousand) and on the weighted average outstanding ordinary shares, numbering 628,434,220 (2012: 628,434,220).
| June 2013 | June 2012 | |
|---|---|---|
| Ordinary shares issued at the beginning of the year | 629,293,220 | 629,293,220 |
| Own shares at the beginning of the year | 859,000 | 859,000 |
| Shares issued during the year | - | - |
| Weighted average number of ordinary shares | 628,434,220 | 628,434,220 |
| Diluted net results of the year attributable to ordinary shares | 165,347 | 151,877 |
| Basic and diluted earnings per share – Euros | 0.2631 | 0.2417 |
23 Borrowings
On March 2013, Jerónimo Martins,SGPS,S.A. exercised the early redemption call on the Commercial Paper in the total amount of EUR 50.000 thousand, which was due to mature in March 2014.
On April 2013, Jeronimo Martins Polska issued three loans in a total amount of PLN 500,000 thousand with maturity on 2016.
On April 2013, Jeronimo Martins Colombia issued a loan in a total amount of COP 59,900,000 thousand with maturity on 2017.
23.1 Current and non-current loans
| June 2013 | December 2012 | |
|---|---|---|
| Non-current loans | ||
| Bank loans | 174,101 | 85,000 |
| Bond loans | 350,000 | 480,029 |
| Financial lease liabilities | 2,621 | 5,752 |
| 526,722 | 570,781 | |
| Current loans | ||
| Bank overdrafts | 162,780 | 2,774 |
| Bank loans | 34,581 | 39,987 |
| Bond loans | 129,516 | 52,500 |
| Financial lease liabilities | 7,919 | 12,145 |
| 334,796 | 107,406 |
23.2 Loan terms and maturities
| Average rate |
Total | Less than 1 year |
Between 1 and 5 years |
More than 5 years |
|
|---|---|---|---|---|---|
| Bank loans | |||||
| Loans in EUR | 4.51% | 35,000 | - | 35,000 | - |
| Loans in PLN | 4.71% | 149,852 | 34,581 | 115,271 | - |
| Loans in COP | 6.37% | 23,830 | - | 23,830 | - |
| Bond Loans | |||||
| Loans | 4.25% | 483,037 | 133,037 | 350,000 | - |
| Fair value adjustment | (3,521) | (3,521) | - | - | |
| Bank overdrafts | 4.12% | 162,780 | 162,780 | - | |
| Financial lease liabilities | 2.51% | 10,540 | 7,919 | 2,621 | |
| 861,518 | 334,796 | 526,722 | - |
The amount of negative EUR 3,521 thousand, adjusted to the total of bond loans, refers to the updating of the bond loan for USD 96,000 thousand, for which the Group contracted a hedging instrument, presented in note 13.
23.3 Financial debt
As the Group contracted several foreign exchange rate risk and interest risk hedging operations, as well as short-term investments, the net consolidated financial debt as at 30 June is as follows:
| June 2013 | December 2012 | |
|---|---|---|
| Non-current loans (note 23.1) | 526,722 | 570,781 |
| Current loans (note 23.1) | 334,796 | 107,406 |
| Derivative financial instruments (note 13) | 9,750 | 15,935 |
| Interest on accruals and deferrals | 688 | (1,177) |
| Bank deposits (note 19) | (194,974) | (250,523) |
| Short-term investments (note 19) | (215,936) | (121,107) |
| 461,046 | 321,315 |
24 Provisions and adjustments to the net realisable value
| Opening balance |
Set up and reinforced |
Unused and reversed |
Foreign exchange difference |
Used | Closing balance |
|
|---|---|---|---|---|---|---|
| Doubtful debtors (note 18) | 18,689 | 1,279 | (353) | (191) | (411) | 19,013 |
| Inventories (note 16) | 11,588 | 2,579 | (738) | (394) | - | 13,035 |
| Available-for-sale assets (note 15) | 3,552 | (43) | - | - | - | 3,509 |
| Short term investments (note 19) | 57 | - | - | - | - | 57 |
| Total fair value adjustments to net realisable value |
33,886 | 3,815 | (1,091) | (585) | (411) | 35,614 |
| Employee benefits | 33,961 | 1,762 | - | - | (923) | 34,800 |
| Other risks and contingencies | 62,950 | 2,975 | (2,408) | (117) | (502) | 62,898 |
| Total of provisions | 96,911 | 4,737 | (2,408) | (117) | (1,425) | 97,698 |
25 Trade creditors, accrued costs and deferred income
| June 2013 | December 2012 | |
|---|---|---|
| Other commercial creditors | 1,814,383 | 1,910,556 |
| Other non-commercial creditors | 146,786 | 163,248 |
| Accrued costs | 158,890 | 151,017 |
| Deferred income | 3,194 | 7,651 |
| 2,123,253 | 2,232,472 |
26 Contingencies
Under non-current debtors (note 18), an amount of EUR 82,500 thousand relates to tax liquidations claimed by the Tax Administration.
The Board of Directors, supported by its tax and legal advisers, believes the company has acted entirely within the law and maintains the claims filed against such settlements, without waiving its legitimate right to appeal against them and expect their full recovery.
In this context, the Group immediately demanded total reimbursement of the amounts paid, as well as indemnity interest at the legal rate for the period between the payment date and its effective restitution date.
In January 2012, one of the judicial proceedings was held to be well-grounded by the Court of Appeal (TCAS), which ruled the cancelation of the referred liquidations and the payment of compensatory interests and of a compensation for the guarantees granted within the proceedings.
Following the contingencies mentioned in the 2012 Annual Report, changes occurred on the headings as follows:
- a) As a result of the acquisition of two companies that held establishments previously owned by former franchisees of ITMI Norte-Sul Portugal – Sociedade de Desenvolvimento e Investimento, S.A., which together with Regional de Mercadorias – Sociedade Central de Aprovisionamento, S.A., filed a case against various Group companies, holding them liable for those ex-franchisees' alleged non-compliance with the contract they had signed with ITMI, demanding an indemnity payment of EUR 14,600 thousand. The court ruled in favour of the defendants, denying the plaintiff's claim. The plaintiff appealed to the Court of Appeal, which confirmed the ruling of the court. Subsequently the plaintiff filed an appeal to the Supreme Court of Justice, which decided that the Court of Appeal should look into the case again. The Court of Appeal re-analysed the case and decided again in favour of the defendants. The plaintiff filed a new appeal to the Supreme Court of Justice. The Board of Directors maintains its belief that the amount requested will probably not be granted;
-
b) Proherre Internacional, Lda. claimed an indemnity payment of EUR 2,500 thousand from Pingo Doce – Distribuição de Produtos Alimentares, S.A., alleging the termination of a lease agreement by Pingo Doce, without the minimum period agreed between the parties having elapsed. Pingo Doce contested this claim based on the fact that the lease was terminated through mutual agreement. The court has decided that Pingo Doce should indemnify the plaintiff in an amount slightly below the claimed amount (EUR 2,300 thousand), from which should be deducted the amounts meanwhile received by Proherre from the new tenants. The amount due has to be determined in new judicial proceedings. Each litigant have filed its appeal the Court of Appeal. Meanwhile, Pingo Doce is offering a voluntary mortgage over an immovable belonging to Imoretalho in order to assure that will pay the amount due at the end of the process;
-
d) The Portuguese Tax Authorities claim from Recheio, SGPS, S.A. (Recheio SGPS) the amount of EUR 2,503 thousand concerning an additional assessment of Value Added Tax (VAT). Tax Authorities are challenging the VAT deduction method adopted by Recheio SGPS. The Board of Directors, supported by their tax consultants, believe that they are entirely right concerning this matter, this being reinforced by recent judgements ruled by the Lisbon Tax and Administrative Court regarding this matter. Meanwhile, the Lisbon Tax Court ruled in favour of Recheio, regarding years 1998/2001, amounting to EUR 1,753 thousand, consequently, the amount in dispute is now of EUR 750 thousand, for part of 2001 and for 2002, which reinforces the Board of Directors understanding that they are entirely right on this matter;
- m) The Portuguese Tax Authorities assessed Feira Nova, Pingo Doce and Recheio the amounts of EUR 1,305 thousand, EUR 1,700 thousand and EUR 518 thousand, respectively. These additional assessments were issued because the Tax Authorities argue that some goods were sold at a lower VAT rate, and solely on Feira Nova they do not agree with the VAT treatment of the discount sales coupons. These assessments relate to the years of 2005 to 2010. The Board of Directors, supported by their tax consultants, have challenged these assessments, believing that the Tax Authorities have no valid arguments to request these payments;
- r) At the beginning of September 2011, Nestlé initiated judicial proceedings against Unilever Jerónimo Martins, Lda., claiming a compensation of EUR 2,100 thousand for alleged similarity and confusion in the packaging of competing products. The defendant filed its statement of defense. Meanwhile the parties reached an agreement to terminate the judicial proceedings, which was confirmed by the court;
This lawsuit followed the injunction proceedings filed by Nestlé, which was ruled in its favour by the court and confirmed by the Court of Appeal. Pursuant to the decision of the Court of Appeal, the plaintiff commenced the enforcement proceedings of the injunction decreed against Unilever Jerónimo Martins, Lda., which was also settled by agreement, which has been confirmed by the court in April 2013;
s) Tengelmann KG filed arbitration proceedings against Jerónimo Martins, SGPS, S.A. before the German Institute of Arbitration, in Cologne. The plaintiff argues that Jerónimo Martins, SGPS, S.A. is liable for the non-payment of rents and contractual penalties, plus accrued interests, by Dystrybucja Integrator Sp. Z o.o. (previously Plus Discount Sp. z o.o. – Plus Poland), in the amount of EUR 2,716 thousand, under the guarantee granted by Jerónimo Martins, SGPS, S. A. in the SPA regarding Plus Discount Sp. z o.o.. Jerónimo Martins, SGPS, S.A. considered the allegations ungrounded and presented its statement of defense in the arbitral proceedings. Tengelmann KG presented its response and expanded the amount claimed to EUR 5.640 thousand, plus accrued interest from June 1, 2012. Jerónimo Martins presented a rejoinder. Meanwhile, court hearings have taken place and the post hearing briefs by the parties have been presented. On 8 April 2013, the parties reached an agreement regarding the resolution of their respective disputes. The settlement foresees, amongst other things, the payment of EUR 7,000 thousand by Jerónimo Martins Polska, SA, as well as the anticipated extension of the duration of the leases in Poland and the renegotiation of some clauses thereof. The settlement agreement was confirmed by an award of the Arbitral Tribunal, which put an end to the litigation;
At the end of 2012, DST, SGPS, S.A. initiated judicial proceedings against Pingo Doce – Distribuição Alimentar, S.A., claiming that Pingo Doce breached a promissory share purchase agreement, dated 2000, regarding a company that owns real estate in Barcelos. The plaintiff, promissory seller, claims to be entitled to keep part of the purchase price paid by the defendant, promissory buyer, in the amount of EUR 5,000 thousand, as indemnity. Pingo Doce presented a counterclaim, alleging that the contract was no longer in force and asking for the reimbursement of the amount paid, plus interest accrued in a total amount of EUR 6,062 thousand. Judicial hearings will take place on the 22nd & 23rd of October 2013.
27 Related parties
56.14% of the Group is owned by the Sociedade Francisco Manuel dos Santos , and no transactions occurred between this Company and any other company of the Group in the first half of 2013, neither were there any amounts payable or receivable between them on June 30th 2013.
Balances and transactions of Group companies with related parties are as follows:
| Sales and services | Stocks purchased and services supplied |
|||||
|---|---|---|---|---|---|---|
| June 2013 | June 2012 | June 2013 | June 2012 | |||
| Joint-Ventures and associate companies | 51 | 209 | 41,180 | 39,757 |
| Trade debtors, accrued income and deferred costs |
Trade creditors, accrued income and deferred costs |
|||||
|---|---|---|---|---|---|---|
| June 2013 | June 2012 | June 2013 | June 2012 | |||
| Joint-Ventures and associate companies | 197 | 433 | 19,382 | 6,550 |
All the transactions with the jointly controlled companies (joint ventures) and associated companies were made under normal market conditions, i.e. the transaction value corresponds to prices that would be applicable between non-related parties.
Outstanding balances between Group companies and related parties, being a result of a trade agreement, are settled in cash, and are subject to the same payment terms as those applicable to other agreements between Group companies and their suppliers.
The amounts receivable are not covered by insurance and no guarantees are given or received, as the Group holds a relevant influence over these companies.
There are no provisions for doubtful debts and no costs were recognised during the year related with bad debts or doubtful debts with these related parties.
28 Events after the balance sheet date
At the conclusion of this Report there were no relevant events to highlight that are not disclosed in the Financial Statements.
Lisbon, 30th July 2013
The Certified Accountant The Board of Directors
Limited Review Report Prepared by Auditor Registered with the Securities Market Commission (CMVM) on the Consolidated Ha~fYear Informatjon
(Free translationfrom the original in Portuguese)
Introduction
1 In accordance with the Portuguese Securities Market Code (CVM), we present our limited review report on the consolidated financial information for the six-month period ended June 30, 2013 of Jerónimo Martins, SGPS, S.A. 2013 included in the consolidated Management' Report, consolidated balance sheet (which shows total assets of Euro 4,756,614 thousand and total shareholders' equity of Euro 1,440,264 thousand, inciuding non-controiling interests of Euro 291,616 thousand and a net profit of Euro 165,347 thousand), consolidated income statement by functions, consolidated statement of comprehensive income, consolidated statement of changes in shareholders' equity and consoiidated cash fiows statement for the period then ended, and the corresponding notes to the accounts.
2 The amounts in the consolidated financial statements, as well as those in the additional financial information, are derived from the respective accounting records.
Responsibilities
3 It is the responsibility of the Board of Directors: (a) to prepare consolidated financial information which present fairly, in all material respects, the financial position of the companies included in the consolidation, the consolidated results and the consolidated comprehensive income of their operations, the changes in consolidated equity and the consolidated cash flows; (b) to prepare historical financial information in accordance with International Accounting Standard 34 — Interim Financial Reporting as adopted by the European Union and which is complete, true, up-to-date, clear, objective and iawful as required by the CVM; (e) to adopt appropriate accounting policies and criteria; (d) to maintain appropriate systems of internal control; and (e) to disclose any significant matters which have infiuenced the activity, financial position or results.
4 Our responsibiiity is to verify the financial information included in the documents referred to above, namely as to whether it is complete, true, up-to-date, clear, objective and lawfui, as required by the CVM, for the purpose of issuing an independent and professional report based on our work.
Scope
Our work was performed with the objective of obtaining moderate assurance about whether the financial information referred to above is free from material misstatement. Our work was performed in accordance with the Standards and Technical Recommendations issued by the Institute of Statutory Auditors, planned according to that objective, and consisting primarily, in enquiries and analytical procedures, to review: (i) the reliability of the assertions included in the financial information; (ii) the appropriateness and consistency of the accounting principies used, as applicable; (iii) the applicability, or not, of the going concern basis of accounting; (iv) the presentation of the financial information; (v) as to whether the consolidated financial information is complete, true, up to-date, clear, objective and lawfui.
PricewaterhouseCoopers &Associados - Sociedade de Revisores Oficiais de Contas, Lda. Sede: Palácio Sottomayor, Rua Sousa Martins, 1 - 30,1o6g~316 Lisboa, Portugal Tel +351 213 599 000, Fax +351 213 599 999, www.pwc.pt Matriculada na CRC sob o NUPC 506 628 752, Capital Social Euros 314.000 Inscrita na lista das Sociedades de Revisores Oficiais de Contas sob o n°183 e na CMVM sob o n° 9077
PncewatertrouseCoopers 5 Associados - Sociedade de Revisores Oticiais de Contas, Lda pertence à rede de entidades que são membros da PncewaterhooseCoopers Intemational Limited, cada uma das quais é uma entidade legal autónoma e independente.
6 Our work also covered the verification that the consolidated financial information included in the consolidated Management' Report is consistent with the remaining documents referred to above.
7 We believe that the work performed provides a reasonable basis for the issue of this limited review report on the half year information.
Conclusions
8 Based on the work, which was performed with the objective of obtaining a moderate level of assurance, nothing has come to our attention that leads us to conclude that the consolidated financial information for the six-month period ended June 30, 2013 contam material misstatements that affect its conformity with International Accounting Standard 34 — Interim Financial Reporting as adopted by the European Union and that it is not complete, true, up-to-date, clear, objective and lawful.
Report on other requirements
9 Based on the work, nothing has come to our attention that leads us to believe that the consolidated financial information included in the consolidated Management' Report is not consistent with the consolidated financial information for the period.
July 31, 2013
PricewaterhouseCoopers & Associados - Sociedade de Revisores Oficiais de Contas, Lda Registered in the Comissão do Mercado de Valores Mobiliários with no. 9077 represented by:
Abdul Nasser Abdul Sattar, R.O.C.