AI assistant
Jeronimo Martins — Interim / Quarterly Report 2017
Nov 24, 2017
1906_10-q_2017-11-24_b977b6e8-0be3-433d-bf20-027d58088d28.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Consolidated Report & Accounts
Relatório e Contas Consolidado First Nine Months 2017
Primeiros Nove Meses de 2017
Não Auditado
Jerónimo Martins, SGPS, SA Rua Actor António Silva, 7, 1649-033 Lisboa • Portugal www.jeronimomartins.com
INDEX
| I – Consolidated Management Report | |
|---|---|
| Message from the Chairman and CEO - Pedro Soares dos Santos | 3 |
| 1. Sales Analysis | 3 |
| 2. Results Analysis | 4 |
| 3. Balance Sheet | 6 |
| 4. Outlook for 2017 | 7 |
| II – Consolidated Management Report Appendix | |
| 1. Sales Evolution | 8 |
| 2. Stores Network | 8 |
| 3. EBITDA and EBITDA Margin Breakdown | 8 |
| 4. Financial Costs Breakdown | 8 |
| 5. Definitions | 9 |
| 6. P&L - Reconciliation Note | 10 |
| 7. Balance Sheet - Reconciliation Note | 10 |
| 8. Cash Flow – Reconciliation Note | 11 |
| 9. Net Profit on a Comparable Basis | 11 |
| 10. Information Regarding Individual Financial Statements | 11 |
III – Consolidated Financial Statements
| 1. Financial Statements | 12 |
|---|---|
| 2. Notes to the Financial Statements | 16 |
I - CONSOLIDATED MANAGEMENT REPORT
Message from the Chairman and CEO
Pedro Soares dos Santos
"After nine months of a demanding and challenging year and as result of the absolute priority given to top line growth, all our banners reinforced market shares, a special highlight being Biedronka's strong performance. The strict management of the permanent assortment together with the promotional and in&out campaigns' dynamics allowed Biedronka to strengthen its leadership in the food retail sector in Poland.
In Portugal, Pingo Doce maintained its robust stance, despite being impacted by the deflation registered in fruit and vegetables. The third quarter was also positive for Recheio, which captured the opportunities and advantages of a revitalized HoReCa channel.
The good sales performance of our main banners reflects the investment in the attractiveness of the commercial offer and store environment, in addition to the commitment and the delivery of our operational teams. In the context of rising minimum wages in Poland and Portugal, and following what was done in Biedronka, Pingo Doce also initiated a review of its compensation package.
In Colombia, Ara continues to adjust its model and is implementing an ambitious expansion plan, with a particular focus on the opportunities and challenges of the Bogota region.
After three quarters of solid performance, I reaffirm both our confidence in our business's ability to deliver a positive year, as well as our commitment to a growth-strategy that combines necessary measures to strengthen market leadership in the short term with investments in fixed assets and margin to ensure the medium to long-term business solidity."
1. Sales Analysis
| (Million Euro) | 9M 17 | 9M 16 | D % | Q3 17 | Q3 16 | D % | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % total | % total | w/o FX | Euro | % total | % total | w/o FX | Euro | |||||
| Biedronka | 8,103 | 67.9% | 7,163 | 66.7% | 10.7% | 13.1% | 2,798 | 67.1% 2,485 | 65.7% | 10.5% | 12.6% | |
| Pingo Doce | 2,692 | 22.6% | 2,628 | 24.5% | 2.4% | 954 | 22.9% | 941 | 24.9% | 1.3% | ||
| Recheio | 713 | 6.0% | 663 | 6.2% | 7.6% | 271 | 6.5% | 256 | 6.8% | 5.9% | ||
| Ara | 289 | 2.4% | 162 | 1.5% | 71.4% | 77.8% | 104 | 2.5% | 61 | 1.6% | 81.6% | 71.0% |
| Hebe | 115 | 1.0% | 85 | 0.8% | 33.1% | 36.0% | 41 | 1.0% | 30 | 0.8% | 33.5% | 36.1% |
| Others & Cons. Adjustments | 14 | 0.1% | 37 | 0.3% | n.a. | 5 | 0.1% | 6 | 0.2% | n.a. | ||
| Total JM | 11,926 | 100% 10,738 | 100% | 11.1% | 4,172 | 100% 3,780 | 100% | 10.4% |
Group sales reached €11.9 bn in the nine months of 2017, 11.1% above the same period in the previous year (+9.3% at constant exchange rates).
Group like-for-like (LFL) sales growth was at 6.6% in the nine months, driven by the strong performance of both Biedronka and Recheio and a resilient delivery of Pingo Doce.
Sales (Million Euro)
In Poland, the consumption environment remained favourable while competitive landscape continued to be intense and promotion-driven. Food inflation in the country was slightly ahead of 4.5% in third quarter (+3.8% in the nine months).
Biedronka maintained its sales-focused strategy using promotions, advertising and the loyalty card as key instruments to continue delivering a strong LFL sales growth that was at 8.9% in third quarter. Total sales in the same period grew 12.6% (+10.5% in local currency), reaching €2.8 bn.
In the nine months period, LFL growth was at 9.0%, driving total sales in euros to increase 13.1% (+10.7% in local currency) to reach €8.1 bn.
The banner opened 46 stores (31 net additions) in the nine months and refurbished a total of 150 stores.
Hebe delivered sales of €115 mn, 36% up on previous year (+33.1% at constant exchange rate), having opened a total of 14 stores in the nine months. At the end of September, the network was 166 locations.
In Portugal, the Food Retail sector, remained highly competitive while deflation in certain key categories added new challenges leading overall food inflation in third quarter to be reduced to 0.6% (+1.4% in nine months).
Pingo Doce in third quarter faced the toughest year-on-year comparable which together with the basket deflation registered, led to a LFL (excl. fuel) of -0.9%. Total sales grew, in the quarter, by 1.3% and market share was reinforced.
In the nine months, total sales grew 2.4% to €2.7 bn with a LFL (excl. fuel) of 0.3%.
By the end of September, 19 Pingo Doce stores had been refurbished and 7 new locations (6 net) added to the network.
Recheio continued to invest to maintain the good sales momentum in the context of favourable tourist activity. It delivered a 6.0% LFL sales increase (+4.9% in third quarter), driving sales in the nine months to €713 mn, 7.6% more than in the same period in the previous year.
In Colombia, food inflation remained consistently low in the nine months, softening a bit more in third quarter to 1.4% (2.7% in nine months). Consumer sentiment which is still negative has been improving since April.
Ara achieved sales of €289 mn, 77.8% ahead of previous year (+71.4% at constant exchange rate). In the nine months the banner opened 92 stores, running a total network of 312 locations by the end of September.
(Million Euro) D D Net Sales and Services 11,926 10,738 11.1% 4,172 3,780 10.4% Gross Profit 2,527 21.2% 2,275 21.2% 11.1% 893 21.4% 806 21.3% 10.9% Operating Costs -1,858 -15.6% -1,648 -15.3% 12.8% -640 -15.3% -567 -15.0% 12.9% EBITDA 669 5.6% 627 5.8% 6.7% 253 6.1% 239 6.3% 6.0% Depreciation -242 -2.0% -220 -2.0% 10.0% -82 -2.0% -74 -2.0% 10.6% EBIT 428 3.6% 407 3.8% 5.0% 172 4.1% 165 4.4% 3.9% Net Financial Costs - 9 -0.1% -12 -0.1% -27.8% - 5 -0.1% - 2 0.0% 186.4% Gains in Joint Ventures and Associates 0 0.0% 1 0 0.1% n.a. 0 0.0% 3 0.1% n.a. Non-Recurrent Items -11 -0.1% 201 1.9% n.a. - 4 -0.1% 204 5.4% n.a. EBT 407 3.4% 606 5.6% -32.7% 163 3.9% 370 9.8% -56.0% Income Tax -101 -0.8% -86 -0.8% 18.3% -39 -0.9% -32 -0.8% 22.1% Net Profit 306 2.6% 520 4.8% -41.1% 124 3.0% 338 8.9% -63.4% Non Controlling Interests -21 -0.2% -19 -0.2% 12.8% -11 -0.3% - 8 -0.2% 35.3% Net Profit Attributable to JM 285 2.4% 502 4.7% -43.1% 112 2.7% 330 8.7% -65.9% EPS (€) 0.45 0.80 -43.1% 0.18 0.52 -65.9% EPS without non-recurrent (€) 0.46 0.46 0.6% 0.18 0.19 -1.5% 9M 17 9M 16 Q3 17 Q3 16
2. Results Analysis
Operating Profit
Group EBITDA came at €669 mn in the nine months period, a 6.7% growth on previous year (+5.1% at constant exchange rates).
EBITDA from established businesses (excluding Ara and Hebe) increased 9.7%.
Biedronka's EBITDA was €583mn, up 13.9% when compared to nine months of 2016 (+11.5% at constant exchange rate). EBITDA margin was at 7.2%, broadly in line with the previous year.
This solid EBITDA performance is the direct result of the focus on sales and of the strong LFL momentum, that compensated for labour costs increase.
Pingo Doce and Recheio registered a combined EBITDA of €177 mn, 1% above nine months of 2016. The respective EBITDA margin for the distribution businesses in Portugal was 5.2%. The decline from previous year margin reflects, mainly, the pressure from the softer third quarter LFL at Pingo Doce.
Ara and Hebe, together, recorded losses of €67 mn at the EBITDA level, with Ara accounting for c.85% of the total. Ara's losses evolution, in line with the plan, reflects the acceleration in investment on expansion in Colombia.
Financial Results
Net financial costs reached €9 mn, reflecting the increase of loans in the local currencies of the respective businesses' geographies, in line with the Group's financial and risk management policies.
Non-Recurrent Items
Non-recurrent items, at -€11 mn in the nine months, include, among other, the write-off of certain assets related to the logistic re-dimensioning in Portugal.
Net Results
Group net profit resulted in €285 mn, 7.1%1 above nine months of 2016, with the higher investment in Colombia being more than compensated by the strong delivery of our established businesses.
1 Excluding in the nine months of 2016 Monterroio contribution and associated capital gain
3. Balance sheet
| (Million Euro) | 9M 17 | 2016 | 9M 16 |
|---|---|---|---|
| Net Goodwill | 637 | 630 | 636 |
| Net Fixed Assets | 3,375 | 3,180 | 3,095 |
| Total Working Capital | -2,198 | -2,201 | -2,004 |
| Others | 68 | 46 | 11 |
| Invested Capital | 1,883 | 1,656 | 1,739 |
| Total Borrowings | 494 | 335 | 326 |
| Leasings | 6 | 4 | 0 |
| Accrued Interest | 1 | 0 | 1 |
| Marketable Sec. & Bank Deposits | -540 | -674 | -507 |
| Net Debt | -39 | -335 | -179 |
| Non Controlling Interests | 258 | 253 | 254 |
| Share Capital | 629 | 629 | 629 |
| Reserves and Retained Earnings | 1,034 | 1,109 | 1,035 |
| Shareholders Funds | 1,921 | 1,991 | 1,918 |
| Gearing | -2.0% | -16.8% | -9.3% |
Group net debt, was negative at €39 mn by the end of September with gearing staying at -2%.
Cash Flow
| (Million Euro) | 9M 17 | 9M 16 |
|---|---|---|
| EBITDA | 669 | 627 |
| Interest Payment | -11 | -11 |
| Other Financial Items | 0 | 3 |
| Income Tax | -123 | -88 |
| Funds From Operations | 536 | 531 |
| Capex Payment | -468 | -291 |
| Change in Working Capital | 19 | 20 |
| Others* | - 4 |
296 |
| Free Cash Flow | 83 | 556 |
* Includes in 9M16 €305 million from the proceds of Monterroio sale
Cash flow in the nine months was €83 mn, mainly reflecting the expected evolution of the working capital and the step up in capex.
Investment
| (Million Euro) | 9M 17 | Weight | 9M 16 | Weight |
|---|---|---|---|---|
| Biedronka | 174 | 41.2% | 126 | 42.6% |
| Distribution Portugal | 82 | 19.4% | 115 | 39.0% |
| Ara | 112 | 26.6% | 34 | 11.6% |
| Others | 54 | 12.8% | 20 | 6.8% |
| Total CAPEX | 422 | 100% | 295 | 100% |
Group capex was at €422 mn of which c.40% invested in Biedronka and c.27% in Ara.
4. Outlook for 2017
In the fourth quarter we will continue to focus on sales and on further strengthening market positions in all countries where we operate.
For Biedronka, which will face the toughest comparable quarter in the year, the last three months will be dedicated to drive sales and completing the investment programme, including the opening of a distribution centre, around 70 new stores and the remodeling of c.70 units.
The context in Poland is expected to remain challenging, with intense competition and pressure on costs, particularly those related to labour. However, Biedronka remains confident that it will maintain a relatively stable EBITDA margin for the year, focusing on sales as the main driver of returns.
Pingo Doce and Recheio will also maintain sales as their priority. In Pingo Doce, the process of revising and adjusting the remuneration packages currently in progress will, in the fourth quarter, add additional pressure on the EBITDA margin that is expected to be partially offset by the good performance of the Company.
In Colombia, in the last quarter of the year we will add c.60 stores to Ara's network, which is advancing with the construction of its logistics infrastructure and an ambitious recruitment and training program to support the expansion effort.
In line with expectations, losses generated by Ara and Hebe at EBITDA level are expected to increase by c.30% when compared to the previous year (at constant exchange rates).
The execution of the capex program for the year at around €700 million is one of the essential conditions to enable our businesses to continue strengthening their market positions and to support the Group's capacity to continue to grow.
Lisbon, 24 October 2017
The Board of Directors
II – CONSOLIDATED MANAGEMENT REPORT APPENDIX
1. Sales Evolution
| Total Sales Growth | LFL Sales Growth | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Q1 17 | Q2 17 | H1 17 | Q3 17 | 9M 17 | Q1 17 | Q2 17 | H1 17 | Q3 17 | 9M 17 | |
| Biedronka | ||||||||||
| Euro | 10.8% | 15.9% | 13.4% | 12.6% | 13.1% | |||||
| PLN | 9.7% | 11.8% | 10.8% | 10.5% | 10.7% | 8.4% | 9.5% | 9.0% | 8.9% | 9.0% |
| Pingo Doce | 0.8% | 5.2% | 3.1% | 1.3% | 2.4% | -1.1% | 3.0% | 1.0% | -1.0% | 0.3% |
| Ex-Fuel | 0.6% | 5.3% | 3.0% | 1.5% | 2.5% | -1.4% | 3.1% | 0.9% | -0.9% | 0.3% |
| Recheio | 7.2% | 9.9% | 8.6% | 5.9% | 7.6% | 5.2% | 8.1% | 6.8% | 4.9% | 6.0% |
2. Stores Network
| Number of Stores | 2016 | Openings | Closings | 9M 17 | 9M 16 | ||
|---|---|---|---|---|---|---|---|
| Q1 17 | Q2 17 | Q3 17 | 9M 17 | ||||
| Biedronka | 2,722 | 11 | 18 | 17 | 15 | 2,753 | 2,700 |
| Pingo Doce | 413 | 2 | 3 | 2 | 1 | 419 | 405 |
| Recheio | 42 | 0 | 1 | 0 | 0 | 43 | 42 |
| Ara | 221 | 23 | 26 | 43 | 1 | 312 | 183 |
| Hebe | 153 | 7 | 1 | 6 | 1 | 166 | 141 |
| Sales Area (sqm) | 2016 | Openings | Closings/ Remodellings |
9M 17 | 9M 16 | ||
|---|---|---|---|---|---|---|---|
| Q1 17 | Q2 17 | Q3 17 | 9M 17 | ||||
| Biedronka | 1,768,293 | 7,442 | 12,089 | 12,361 | -2,422 | 1,802,607 | 1,751,374 |
| Pingo Doce | 493,089 | 2,242 | 4,051 | 2,000 | 1,307 | 500,075 | 485,952 |
| Recheio | 130,597 | 0 | 1,399 | 0 | - 1 |
131,997 | 130,837 |
| Ara * | 71,263 | 8,342 | 10,284 | 15,557 | 217 | 105,229 | 57,710 |
| Hebe | 35,479 | 1,815 | 222 | 1,485 | 0 | 39,001 | 32,369 |
* Restated: figures published in 2016 and Q1 17
3. EBITDA and EBITDA Margin Breakdown
| (Million Euro) | 9M 17 | Mg | 9M 16 | Mg |
|---|---|---|---|---|
| Biedronka | 583.3 | 7.2% | 512.0 | 7.1% |
| Distribution Portugal | 176.6 | 5.2% | 174.8 | 5.3% |
| Others & Cons. Adjustments | -90.7 | n.a. | -59.9 | n.a. |
| JM Consolidated | 669.2 | 5.6% | 626.9 | 5.8% |
4. Financial Costs Breakdown
| (Million Euro) | 9M 17 | 9M 16 | D |
|---|---|---|---|
| Net Interest | -9 | -9 | -1% |
| Exchange Differences | 2 | -1 | n.a. |
| Others | -3 | -2 | 10% |
| Financial Results | -9 | -12 | -28% |
5. 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).
Gearing: Net Debt / Shareholder Funds.
6. P&L – Reconciliation Note
(Following ESMA guidelines on Alternative Performance Measures from October 2015)
| Income Statement in page 4 | Income Statement by Functions in the Consolidated Report & Accounts - First Nine Months 2017 Results |
|---|---|
| Net Sales and Services | Net sales and services |
| Gross Profit | Gross profit |
| Operating Costs | Includes headings of Distribution costs; Administrative costs; Other operating costs and excludes Depreciations of €-241.5mn |
| EBITDA | |
| Depreciation | Value reflected in the Segments reporting note. |
| EBIT | |
| Net Financial Costs | Net financial costs |
| Gains in Joint Ventures and Associates | Gains (Losses) in joint ventures and associates |
| Non-Recurrent Items | Includes headings of Exceptional operating profits/losses; Gains in disposal of business and Gains/Losses in other investments |
| EBT | |
| Income Tax | Income tax |
| Net Profit | |
| Non-Controlling Interests | Non-controlling interests |
Net Profit attributable to JM
7. Balance Sheet - Reconciliation Note
(Following ESMA guidelines on Alternative Performance Measures from October 2015)
| Balance Sheet in page 6 | Balance Sheet in the Consolidated Report & Accounts - First Nine Months 2017 Results |
|---|---|
| Net Goodwill | Included in the heading of Intangible assets |
| Net Fixed Assets | Includes the headings Tangible and intangible assets excluding the Net goodwill value (€637.3mn) |
| Total Working Capital | Includes the headings Current trade debtors, accrued income and deferred costs; Inventories; Biological assets; Trade creditors, accrued costs and deferred income; Employee benefits; the value of €3.9mn Cash and cash equivalents (note - Cash and cash equivalents) and the value of €-7.4mn related to 'Others' due to its operational nature. Excludes the value of €-1.7mn related to interest accruals and deferrals (note - Financial debt) |
| Others | Includes the headings Investment property; Investments in joint ventures and associates; Available-for-sale financial assets; Non-current trade debtors, accrued income and deferred costs; Deferred tax assets and liabilities; Income tax receivable and payable; and Provisions for risks and contingencies. Excludes the value of €34.4mn related to Collateral deposits associated to financial debt (note - Trade debtors, accrued income and deferred costs); and also the value of €-7.4mn related to others due to its operational nature |
| Invested Capital | |
| Total Borrowings | Includes the heading Borrowings excluding leasings |
| Leasings | Value reflected in note - Borrowings |
| Accrued Interest & Hedging | Includes the heading Derivative financial instruments and the value of €- 1.7mn related to Interest accruals and deferrals (value reflected in note - Financial debt) |
| Marketable Sec. & Bank Deposits | Includes the heading Cash and cash equivalents and the value of €34.4mn related to Collateral deposits associated to financial debt (reflected in Trade debtors note) and excludes the value of €3.9mn in Cash and cash equivalents (reflected in note - Cash and cash equivalents) |
| Net debt | |
| Non-Controlling Interests | Non-controlling interests |
| Share Capital | Share capital |
| Reserves and Retained Earnings | Includes the heading Share premium, Own shares, Other reserves and Retained earnings |
Shareholders' Funds
8. Cash Flow - Reconciliation Note
(Following ESMA guidelines on Alternative Performance Measures from October 2015)
| Cash Flow in page 6 | Cash Flow in the Consolidated Report & Accounts - First Nine Months 2017 Results |
|---|---|
| EBITDA | Included in the heading of Cash generated from operations |
| Interest Payment | Includes the headings of Interest paid and Interest received |
| Other Financial Items | Dividends received |
| Income Tax | Income tax paid |
| Funds from Operations | |
| Capex Payment | Includes the headings Disposal of tangible assets; Disposal of Intangible assets; Disposal of financial assets and investment property; Acquisition of tangible assets; Acquisition of intangible assets; Acquisition of financial assets and investment property |
| Change in Working Capital | Included in the heading of Cash generated from operations |
| Others | Includes the headings Disposal of business, being the remaining amount Included in the heading Cash generated from operations |
| Free Cash Flow |
9. Net profit on a Comparable Basis
| (Million Euro) | 9M 17 | 9M 16 |
|---|---|---|
| Net Profit Attributable to JM | 285 | 502 |
| Deducted from the impact of discontinued businesses: | ||
| Gains in joint ventures and associates (sold) | 0 | 10 |
| Net Profit Mkt. Repr. and Rest. Serv. (sold) | 0 | 1 |
| Non-Recurrent Items - Monterroio sale | 0 | 224 |
| Net Profit on a comparable basis | 285 | 266 |
10. Information Regarding Individual Financial Statements
In accordance with number 3 of article 10 of the Regulation number 5/2008 of the Portuguese Securities Market Commission (CMVM), the Quarter Individual Financial Statements of Jerónimo Martins SGPS, S.A. are not disclosed as they do not include additional relevant information, compared to the one presented in this report.
III – CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED INCOME STATEMENT BY FUNCTIONS FOR SEPTEMBER 2017 AND 2016
| 9 Months 9 Months 3 rd Qua rte r 3 rd Qua 2 0 17 2 0 16 2 0 17 2 0 16 Sales and services rendered 3 11,926,147 10,738,224 4,172,396 Cost of sales 4 (9,398,988) (8,463,636) (3,279,004) Gross profit 2 ,5 2 7 ,15 9 2 ,2 7 4 ,5 8 8 8 9 3 ,3 9 2 8 0 5 ,8 Distribution costs 4 (1,911,315) (1,692,787) (656,518) Administrative costs 4 (188,150) (174,450) (65,092) Exceptional operating profits/losses 4 (11,286) (19,892) (3,799) Ope ra ting profit 4 16 ,4 0 8 3 8 7 ,4 5 9 16 7 ,9 8 3 14 7 ,8 Net financial costs 5 (8,945) (12,392) (5,365) Gains in joint ventures and associates (3) 10,272 (1) Gains/ losses in other investments 2 (3,582) - Profit be fore ta xe s 4 0 7 ,4 6 2 6 0 5 ,7 5 3 16 2 ,6 17 3 6 9 ,8 Income tax 6 (101,228) (85,577) (38,924) Profit be fore non- c ontrolling inte re sts 3 0 6 ,2 3 4 5 2 0 ,17 6 12 3 ,6 9 3 3 3 7 ,9 |
CONSOLIDATED INCOME STATEMENT BY FUNCTIONS FOR SEPTEMBER 2017 AND 2016 | |||
|---|---|---|---|---|
| Euro thousand | ||||
| rte r |
||||
| 3,779,703 | ||||
| (2,973,828) | ||||
| 7 5 |
||||
| (581,440) | ||||
| (59,090) | ||||
| (17,484) | ||||
| 6 1 |
||||
| (1,874) | ||||
| 2,706 | ||||
| (2,805) | ||||
| 8 4 |
||||
| (31,885) | ||||
| 9 9 |
||||
| Attributable to: | ||||
| Non- controlling interests 20,975 18,594 11,438 |
8,453 | |||
| Je rónimo Ma rtins Sha re holde rs 2 8 5 ,2 5 9 5 0 1,5 8 2 112 ,2 5 5 3 2 9 ,5 |
4 6 |
|||
| Basic and diluted earnings per share - Euros 13 0.4539 0.7981 0.1786 |
0.5244 |
To be read with the attached notes to the consolidated financial statements
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| Euro thousand | |||
|---|---|---|---|
| 9 Months 2 0 17 |
9 Months 2 0 16 |
3 rd Qua rte r 2 0 17 |
3 rd Qua rte r 2 0 16 |
| 3 0 6 ,2 3 4 |
5 2 0 ,17 6 |
12 3 ,6 9 3 |
3 3 7 ,9 9 9 |
| - | - | - | - |
| 33,936 | (11,676) | (15,896) | 23,971 |
| 501 | (225) | (7) | 154 |
| (13,948) | (1,332) | 66 | 17 |
| - | 297 | - | - |
| (247) | 165 | 24 | (129) |
| 2 0 ,2 4 2 |
(12 ,7 7 1) |
(15 ,8 13 ) |
2 4 ,0 13 |
| 2 0 ,2 4 2 |
(12 ,7 7 1) |
(15 ,8 13 ) |
2 4 ,0 13 |
| 3 2 6 ,4 7 6 |
5 0 7 ,4 0 5 |
10 7 ,8 8 0 |
3 6 2 ,0 12 |
| 20,975 | 18,594 | 11,438 | 8,453 |
| 305,501 | 488,811 | 96,442 | 353,559 |
| 3 2 6 ,4 7 6 |
5 0 7 ,4 0 5 |
10 7 ,8 8 0 |
3 6 2 ,0 12 |
To be read with the attached notes to the consolidated financial statements
CONSOLIDATED BALANCE SHEET AT 30 SEPTEMBER 2017 AND DECEMBER 2016
| Euro thousand | |||
|---|---|---|---|
| Se pte mbe r |
De c e mbe r |
||
| Note s |
2 0 17 |
2 0 16 |
|
| Asse ts |
|||
| Tangible assets | 7 | 3,215,514 | 3,023,360 |
| Intangible assets | 7 | 797,078 | 786,983 |
| Investment property | 7 | 13,924 | 13,952 |
| Investments in joint ventures and associates | 997 | - | |
| Available- for- sale financial assets |
1,366 | 1,000 | |
| Trade debtors, accrued income and deferred costs | 9 | 110,891 | 112,836 |
| Derivative financial instruments | 8 | 200 | - |
| Deferred tax assets | 72,764 | 69,756 | |
| Tota l non- c urre nt a sse ts |
4 ,2 12 ,7 3 4 |
4 ,0 0 7 ,8 8 7 |
|
| Inventories | 737,241 | 718,618 | |
| Biological assets | 2,727 | 1,181 | |
| Income tax receivable | 12,613 | 2,037 | |
| Trade debtors, accrued income and deferred costs | 9 | 335,462 | 311,130 |
| Derivative financial instruments | 8 | 356 | 1,277 |
| Cash and cash equivalents | 10 | 509,260 | 643,512 |
| Tota l c urre nt a sse ts |
1,5 9 7 ,6 5 9 |
1,6 7 7 ,7 5 5 |
|
| Tota l a sse ts |
5 ,8 10 ,3 9 3 |
5 ,6 8 5 ,6 4 2 |
|
| Sha re holde rs' e quity a nd lia bilitie s |
|||
| Share capital | 629,293 | 629,293 | |
| Share premium | 22,452 | 22,452 | |
| Own shares | (6,060) | (6,060) | |
| Other reserves | (76,623) | (96,865) | |
| Retained earnings | 12 | 1,094,247 | 1,189,191 |
| 1,6 6 3 ,3 0 9 |
1,7 3 8 ,0 11 |
||
| Non- c ontrolling inte re sts |
2 5 7 ,9 9 5 |
2 5 2 ,5 0 0 |
|
| Tota l Sha re holde rs' e quity |
1,9 2 1,3 0 4 |
1,9 9 0 ,5 11 |
|
| Borrowings | 14 | 206,301 | 114,829 |
| Trade creditors, accrued costs and deferred income | 16 | 782 | 793 |
| Derivative financial instruments | 8 | - | 293 |
| Employee benefits | 15 | 66,395 | 61,823 |
| Provisions for risks and contingencies | 15 | 21,999 | 21,582 |
| Deferred tax liabilities | 60,728 | 59,742 | |
| Tota l non- c urre nt lia bilitie s |
3 5 6 ,2 0 5 |
2 5 9 ,0 6 2 |
|
| Borrowings | 14 | 293,639 | 224,581 |
| Trade creditors, accrued costs and deferred income | 16 | 3,204,180 | 3,166,527 |
| Derivative financial instruments | 8 | 30 | 317 |
| Income tax payable | 35,035 | 44,644 | |
| Tota l c urre nt lia bilitie s |
3 ,5 3 2 ,8 8 4 |
3 ,4 3 6 ,0 6 9 |
|
| Tota l Sha re holde rs' e quity a nd lia bilitie s |
5 ,8 10 ,3 9 3 |
5 ,6 8 5 ,6 4 2 |
To be read with the attached notes to the consolidated financial statements
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS´EQUITY
| S ha r e |
hol de r s' e qui |
t y a t t r i but |
a bl e t o S ha |
r e hol de r s of |
J e r óni mo M |
a r t i ns, S GP |
S , S A. |
|||
|---|---|---|---|---|---|---|---|---|---|---|
| Ot | he r r e se r v e |
s | Non | |||||||
| S ha r e c a pi t a l |
S ha r e pr e mi um |
Own sha r e s |
Cash f low hedge |
Available-f or sale f inancial asset s |
Currency t ranslat ion reserves |
Re t a i ne d e a r ni ngs |
Tot a l |
c ont r ol l i ng i nt e r e st s |
S ha r e hol de r s' e qui t y |
|
| Ba l a nc e S he e t a s a t 1 J a nua r y 2 0 16 |
6 2 9 , 2 9 3 |
2 2 , 4 5 2 |
( 6 , 0 6 0 ) |
99 | ( 2 3 0 ) |
( 6 4 , 2 6 1) |
7 6 0 , 4 0 0 |
1, 3 4 1, 6 9 3 |
2 5 1, 5 2 6 |
1, 5 9 3 , 2 19 |
| Equi t y c ha nge s i n 2 0 16 |
||||||||||
| Currency t ranslat ion dif f erences |
- | - | - | (1) | - | (11,486) | - | (11,487) | - | (11,487) |
| Change in f air value of cash f low hedging |
- | - | - | (182) | - | - | - | (182) | - | (182) |
| Change in f air value of hedging inst rument s on f oreign operat ions |
- | - | - | - | - | (1,332) | - | (1,332) | - | (1,332) |
| Change in f air value of available-f or-sale inancial invest ment s |
- | - | - | - | 230 | - | - | 230 | - | 230 |
| Ot her comprehensive income |
- | - | - | (183) | 230 | (12,818) | - | (12,771) | - | (12,771) |
| Net prof it |
501,582 | 501,582 | 18,594 | 520,176 | ||||||
| Tot a l c ompr e he nsi v e i nc ome |
- | - | - | ( 18 3 ) |
230 | ( 12 , 8 18 ) |
5 0 1, 5 8 2 |
4 8 8 , 8 11 |
18 , 5 9 4 |
5 0 7 , 4 0 5 |
| Dividends | (166,535) | (166,535) | (15,546) | (182,081) | ||||||
| Acquisit ions/ Disposal of non-cont rolling int erest s |
(540) | (540) | ||||||||
| Ba l a nc e S he e t a s a t 3 0 S e pt e mbe r 2 0 16 |
6 2 9 , 2 9 3 |
2 2 , 4 5 2 |
( 6 , 0 6 0 ) |
( 8 4 ) |
- | ( 7 7 , 0 7 9 ) |
1, 0 9 5 , 4 4 7 |
1, 6 6 3 , 9 6 9 |
2 5 4 , 0 3 4 |
1, 9 18 , 0 0 3 |
| Ba l a nc e S he e t a s a t 1 J a nua r y 2 0 17 |
6 2 9 , 2 9 3 |
2 2 , 4 5 2 |
( 6 , 0 6 0 ) |
( 2 3 7 ) |
- | ( 9 6 , 6 2 8 ) |
1, 18 9 , 19 1 |
1, 7 3 8 , 0 11 |
2 5 2 , 5 0 0 |
1, 9 9 0 , 5 11 |
| Equi t y c ha nge s i n 2 0 17 |
||||||||||
| Currency t ranslat ion dif f erences |
- | - | - | (6) | - | 33,790 | - | 33,784 | - | 33,784 |
| Change in f air value of cash f low hedging |
- | - | - | 406 | - | - | - | 406 | - | 406 |
| Change in f air value of hedging inst rument s on f oreign operat ions |
- | - | - | - | - | (13,948) | - | (13,948) | - | (13,948) |
| Ot her comprehensive income |
- | - | - | 400 | - | 19,842 | - | 20,242 | - | 20,242 |
| Net prof it |
285,259 | 285,259 | 20,975 | 306,234 | ||||||
| Tot a l c ompr e he nsi v e i nc ome |
- | - | - | 400 | - | 19,842 | 285,259 | 305,501 | 20,975 | 326,476 |
| Dividends (not e 12) |
(380,203) | (380,203) | (15,480) | (395,683) | ||||||
| Ba l a nc e S he e t a s a t 3 0 S e pt e mbe r 2 0 17 |
6 2 9 , 2 9 3 |
2 2 , 4 5 2 |
( 6 , 0 6 0 ) |
16 3 |
- | ( 7 6 , 7 8 6 ) |
1, 0 9 4 , 2 4 7 |
1, 6 6 3 , 3 0 9 |
2 5 7 , 9 9 5 |
1, 9 2 1, 3 0 4 |
CONSOLIDATED CASH FLOW STATEMENT FOR SEPTEMBER 2017 AND 2016
| Euro thousand | |||
|---|---|---|---|
| Note s |
9 Months |
9 Months |
|
| Ope ra ting Ac tivitie s |
2 0 17 |
2 0 16 |
|
| Cash received from customers | 13,437,544 | 12,103,055 | |
| Cash paid to suppliers | (11,826,431) | (10,644,884) | |
| Cash paid to employees | (925,411) | (821,625) | |
| Ca sh ge ne ra te d from ope ra tions |
11 | 6 8 5 ,7 0 2 |
6 3 6 ,5 4 6 |
| Interest paid | (13,744) | (11,954) | |
| Income taxes paid | (122,727) | (88,198) | |
| Ca sh flow from ope ra ting a c tivitie s |
5 4 9 ,2 3 1 |
5 3 6 ,3 9 4 |
|
| Inve stme nt a c tivitie s |
|||
| Disposals of tangible fixed assets | 1,617 | 2,294 | |
| Disposals of available- for- sale financial assets and investment property |
187 | 1,732 | |
| Disposals of businesses, net of cash sold | 7 | - | 304,963 |
| Interest received | 2,370 | 1,215 | |
| Dividends received | 79 | 2,774 | |
| Acquisition of tangible fixed assets | (459,112) | (283,890) | |
| Acquisition of intangible assets | (9,095) | (2,493) | |
| Acquisition of financial investments and investment property | (551) | (8,714) | |
| Acquisition of joint ventures and associates | (1,000) | - | |
| Ca sh flow from inve stme nt a c tivitie s |
(4 6 5 ,5 0 5 ) |
17 ,8 8 1 |
|
| Fina nc ing a c tivitie s |
|||
| Net change in loans | 14 | 171,153 | (332,059) |
| Dividends paid | 12 | (395,553) | (182,081) |
| Ca sh flow from fina nc ing a c tivitie s |
(2 2 4 ,4 0 0 ) |
(5 14 ,14 0 ) |
|
| Ne t c ha nge s in c a sh a nd c a sh e quiva le nts |
(14 0 ,6 7 4 ) |
4 0 ,13 5 |
|
| Ca sh a nd c a sh e quiva le nts c ha nge s |
|||
| Cash and cash equivalents at the beginning of the year | 643,512 | 441,688 | |
| Net changes in cash and cash equivalents | (140,674) | 40,135 | |
| Effect of currency translation differences | 6,422 | (5,608) | |
| Cash and cash equivalents at the end of 9 Months | 10 | 5 0 9 ,2 6 0 |
4 7 6 ,3 7 0 |
To be read with the attached notes to the consolidated financial statements
CONSOLIDATED CASH FLOW STATEMENT FOR THE INTERIM PERIOD
| Euro thousand | ||||
|---|---|---|---|---|
| 9 Months | 9 Months | 3rd Quarter | 3rd Quarter | |
| 2017 | 2016 | 2017 | 2016 | |
| Cash Flow from operating activities | 549,231 | 536,394 | 303,042 | 257,636 |
| Cash Flow from investment activities | (465,505) | 17,881 | (179,273) | 198,815 |
| Cash Flow from financing activities | (224,400) | (514,140) | 27,060 | (147,762) |
| Cash and cash equivalents changes | (140,674) | 40,135 | 150,829 | 308,689 |
| 2. | Accounting policies17 | |
|---|---|---|
| 3. | Segments reporting18 | |
| 4. | Operating costs by nature 19 | |
| 5. | Net financial costs19 | |
| 6. | Income tax recognised in the income statement20 | |
| 7. | Tangible assets, intangible assets and investment property 20 | |
| 8. | Derivative financial instruments21 | |
| 9. | Trade debtors, accrued income and deferred costs 21 | |
| 10. | Cash and cash equivalents 21 | |
| 11. | Cash generated from operations 22 | |
| 12. | Dividends 22 | |
| 13. | Basic and diluted earnings per share22 | |
| 14. | Borrowings22 | |
| 15 | Provisions and employee benefits23 | |
| 16 | Trade creditors, accrued costs and deferred income23 | |
| 17 | Contingencies24 | |
| 18 | Related parties 24 | |
| 19 | Events after the balance sheet date25 |
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 operates in the food area, particularly in the distribution and sale of food and other fastmoving consumer goods products. The Group has operations in Portugal, Poland and Colombia.
Head Office: Rua Actor António Silva, n.º 7, 1649-033 Lisboa
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 since 1989.
The Board of Directors approved these consolidated financial statements on 24 October 2017.
2. Accounting policies
All amounts are shown in thousand euros (EUR thousand) unless otherwise stated.
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 2016 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 Consolidated Financial Statements chapter of the 2016 Annual Report, point 31 - Financial risks, the Group, as a result of its normal activity, is exposed to several risks which are monitored and mitigated throughout the year. During the first nine months of 2017, there was no material changes in addition to the notes detailed below, that could significantly change the assessment of the risks that the Group is exposed to.
Change in accounting policies and basis for presentation:
2.1. New standards and interpretations issued by IASB and IFRIC, but not yet endorsed by EU
IASB and IFRIC issued in 2017 the following standards and interpretations that are still pending endorsement by the EU:
| IASB Standard or IFRIC Interpretation | Issued in | Expected application for financial years beginning on or after |
|---|---|---|
| IFRS 17 Insurance Contracts (new) | May 2017 | 1 January 2021 |
| IFRIC 23 Uncertainty over Income Tax Treatments (new) | June 2017 | 1 January 2019 |
Management is evaluating the impact of adopting the new standards and interpretations, and does not expect any significant impact on the Group's Consolidated Financial Statements.
2.2. 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 on the Company's equity.
The main exchange rates applied on the balance sheet date are as follows:
| Euro foreign exchange rates (foreign exchange units per 1 Euro) |
Rate on 30 September 2017 |
Average rate for the period |
|---|---|---|
| Polish Zloty (PLN) | 4.3042 | 4.2627 |
| Swiss Franc (CHF) | 1.1457 | - |
| Colombian Peso (COP) | 3,472.2300 | 3,284.1600 |
3. Segments reporting
Segment information is presented in accordance with internal reporting to Management. Based on this report, the Management evaluates the performance of each segment and allocates the available resources.
Management monitors the performance of the business based on a geographical and business perspective. Due to the fact that the business units in the distribution area in Portugal share a set of competences, the Group analyses, on a quarterly basis, its segments in an aggregate performance perspective. In addition, the Group also separates the distribution business unit in Poland. Apart from these there are also other businesses which due to their low materiality, are not reported separately.
Business segments:
- Portugal Distribution: comprises the business unit of JMR (Pingo Doce supermarkets) and the wholesale business unit Recheio;
- Poland Distribution: the business unit which operates under the Biedronka banner;
- Others, eliminations and adjustments: includes i) business units with reduced materiality (Restaurants, Agribusiness in Portugal, Health and Beauty Retail 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 September 2017 and 2016
| P or t uga l Di st r i but i on |
P ol a nd Di st r i but i on |
Ot he r s, e l i mi na t i ons a nd a dj ust me nt s |
Tot a l J M |
Consol i da t e d |
||||
|---|---|---|---|---|---|---|---|---|
| 2 0 17 |
2 0 16 |
2 0 17 |
2 0 16 |
2 0 17 |
2 0 16 |
2 0 17 |
2 0 16 |
|
| Ne t sa l e s a nd se r v i c e s |
3 , 4 0 9 , 5 3 8 |
3 , 2 9 4 , 3 19 |
8 , 10 2 , 6 7 3 |
7 , 16 3 , 3 7 5 |
4 13 , 9 3 6 |
2 8 0 , 5 3 0 |
11, 9 2 6 , 14 7 |
10 , 7 3 8 , 2 2 4 |
| Int er-segment s |
51 | 115 | 1,085 | 1,132 | (1,136) | (1,247) | - | - |
| Ext ernal cust omers |
3,409,487 | 3,294,204 | 8,101,588 | 7,162,243 | 415,072 | 281,777 | 11,926,147 | 10,738,224 |
| Ope r a t i ona l c a sh f l ow ( EBI TDA) |
17 6 , 5 6 4 |
17 4 , 8 3 8 |
5 8 3 , 3 3 1 |
5 11, 9 6 3 |
( 9 0 , 6 8 6 ) |
( 5 9 , 8 9 5 ) |
6 6 9 , 2 0 9 |
6 2 6 , 9 0 6 |
| Depreciat ions and amort isat ions |
(83,167) | (81,744) | (140,762) | (126,456) | (17,586) | (11,355) | (241,515) | (219,555) |
| Ope r a t i ona l r e sul t ( EBI T) |
9 3 , 3 9 7 |
9 3 , 0 9 4 |
4 4 2 , 5 6 9 |
3 8 5 , 5 0 7 |
( 10 8 , 2 7 2 ) |
( 7 1, 2 5 0 ) |
4 2 7 , 6 9 4 |
4 0 7 , 3 5 1 |
| Except ional operat ing prof it s/ losses |
(11,286) | (19,892) | ||||||
| Fi na nc i a l r e sul t s a nd ga i ns i n i nv e st me nt s |
( 8 , 9 4 6 ) |
2 18 , 2 9 4 |
||||||
| Income t ax |
(101,228) | (85,577) | ||||||
| Ne t r e sul t a t t r i but a bl e t o J M |
2 8 5 , 2 5 9 |
5 0 1, 5 8 2 |
||||||
| Tot a l a sse t s ( 1) |
2 , 14 5 , 9 0 1 |
2 , 0 8 4 , 5 5 9 |
3 , 13 9 , 7 8 1 |
3 , 0 6 3 , 0 2 3 |
5 2 4 , 7 11 |
5 3 8 , 0 6 0 |
5 , 8 10 , 3 9 3 |
5 , 6 8 5 , 6 4 2 |
| Tot a l l i a bi l i t i e s ( 1) |
1, 5 7 8 , 3 2 3 |
1, 5 3 1, 10 7 |
2 , 3 0 4 , 6 8 0 |
2 , 2 10 , 17 0 |
6 , 0 8 6 |
( 4 6 , 14 6 ) |
3 , 8 8 9 , 0 8 9 |
3 , 6 9 5 , 13 1 |
| I nv e st me nt s i n f i x e d a sse t s |
8 1, 5 7 8 |
115 , 0 8 8 |
17 3 , 6 9 4 |
12 5 , 6 8 2 |
16 6 , 3 3 7 |
4 5 , 6 7 6 |
4 2 1, 6 0 9 |
2 8 6 , 4 4 6 |
Reconciliation between EBIT and Operational Result
| Se p 2 0 17 |
Se p 2 0 16 |
|
|---|---|---|
| EBIT | 427,694 | 407,351 |
| Non recurrent results | (11,286) | (19,892) |
| Ope ra tiona l re sult |
4 16 ,4 0 8 |
3 8 7 ,4 5 9 |
4. Operating costs by nature
| Se p 2 0 17 |
Se p 2 0 16 |
|
|---|---|---|
| Cost of goods sold and materials consumed | 9,392,164 | 8,448,861 |
| Changes in inventories of finished goods and work in progress |
(1,747) | (793) |
| Net cash discount and interest paid to suppliers | (25,843) | (16,676) |
| Electronic payment commissions | 21,020 | 17,876 |
| Other supplementary costs | 2,221 | 4,784 |
| Supplies and services | 444,285 | 397,158 |
| Advertising costs | 78,515 | 60,115 |
| Rents | 267,680 | 247,081 |
| Staff costs | 949,388 | 845,163 |
| Depreciations and amortisations | 241,517 | 219,599 |
| Profit/loss with tangible and intangible assets | 8,218 | 10,526 |
| Transportation costs | 125,147 | 111,056 |
| Other operational profit/loss | 7,174 | 6,015 |
| Tota l |
11,5 0 9 ,7 3 9 |
10 ,3 5 0 ,7 6 5 |
4.1 Exceptional operating profits/losses
Operating costs by nature include the following exceptional operating profits/losses:
| Sep 2017 | Sep 2016 | |
|---|---|---|
| Losses from organizational restructuring programmes | (5,103) | (3,517) |
| Assets write- offs and gains/losses in sale of tangible assets |
(2,835) | (8,474) |
| Others | (3,348) | (212) |
| Exceptional operating profits/losses | (11,286) | (19,892) |
5. Net financial costs
| Sep 2017 | Sep 2016 | |
|---|---|---|
| Interest expense | (11,025) | (9,915) |
| Interest received | 2,365 | 1,164 |
| Net foreign exchange | 2,439 | (1,174) |
| Other financial costs and gains | (3,063) | (2,544) |
| Fair value of financial investments held for trade: | ||
| Derivative instruments (note 8) | 260 | 14 |
| (8,945) | (12,392) |
The interest expense heading includes the interest regarding loans measured at amortised cost, as well as interest on cash flow hedging instruments (note 8).
Other financial costs and gains include costs with debt issued by the Group, booked in results through effective interest method.
6. Income tax recognised in the income statement
| Se p 2 0 17 |
Se p 2 0 16 |
|
|---|---|---|
| Curre nt inc ome ta x |
||
| Current tax of the year | (106,430) | (97,371) |
| Adjustment to prior year estimation | 1,724 | 1,881 |
| (10 4 ,7 0 6 ) |
(9 5 ,4 9 0 ) |
|
| De fe rre d ta x |
||
| Temporary differences created and reversed | 2,031 | 9,431 |
| Change to the recoverable amount of tax losses and temporary differences from previous years |
239 | (601) |
| 2 ,2 7 0 |
8 ,8 3 0 |
|
| Othe r ga ins/losse s re la te d to ta x |
||
| Impact of changes in estimates for tax litigations | 1,208 | 1,083 |
| 1,2 0 8 |
1,0 8 3 |
|
| Tota l inc ome ta x |
(10 1,2 2 8 ) |
(8 5 ,5 7 7 ) |
Income tax expense is recognised based on the weighted average annual income tax rate expected for the year. In 2017 the income tax rates for Group companies were the same applied in 2016.
7. Tangible assets, intangible assets and investment property
| Tangible assets |
Intangible assets |
Investment property |
Total | |
|---|---|---|---|---|
| Net value at 31 December 2016 | 3,023,360 | 786,983 | 13,952 | 3,824,295 |
| Foreign exchange differences | 21,379 | 10,613 | - | 31,992 |
| Increases | 412,514 | 9,095 | - | 421,609 |
| Disposals and write- offs |
(9,705) | (130) | - | (9,835) |
| Transfers | (441) | 441 | - | - |
| Depreciation and impairment losses | (231,593) | (9,924) | - | (241,517) |
| Fair value changes | - | - | (28) | (28) |
| Net value at 30 September 2017 | 3,215,514 | 797,078 | 13,924 | 4,026,516 |
Net value of intangible assets at 30 September 2017 include Goodwill amounted EUR 637,286 thousand.
Due to currency translation adjustment of the assets in the Group's businesses reported in foreign currency, the net amount of tangible and intangible assets increased by EUR 31,992 thousand, which includes an increase of EUR 7,384 thousand related to Goodwill from business in Poland.
8. Derivative financial instruments
| 8. Derivative financial instruments |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| S e p 2 0 17 |
De c 2 0 16 |
|||||||||
| Not i ona l |
Asse | t s |
Li a bi |
l i t i e s |
Not i ona l |
Asse | t s |
Li a bi l |
i t i e s |
|
| Cur r e nt |
Non c ur r e nt |
Cur r e nt |
Non c ur r e nt |
Cur r e nt |
Non c ur r e nt |
Cur r e nt |
Non c ur r e nt |
|||
| De r i v a t i v e s he l d f or t r a di ng |
||||||||||
| Currency f orwards (PLN) |
143 million PLN |
260 | - | - | - | - | - | - | - | - |
| Ca sh f l ow he dgi ng de r i v a t i v e s |
||||||||||
| Int erest rat e swap (PLN) |
192 million PLN |
- | 200 | - | - | 200 million PLN |
- | - | - | 293 |
| For e i gn ope r a t i on i nv e st me nt s he dgi ng de r i v a t i v e s |
||||||||||
| Currency f orwards (PLN) |
120 million PLN |
96 | - | 30 | - | 538 million PLN |
1,277 | - | 317 | - |
| Tot a l de r i v a t i v e s he l d f or t r a di ng |
260 | - | - | - | - | - | - | - | ||
| Tot a l he dgi ng de r i v a t i v e s |
96 | 200 | 30 | - | 1, 2 7 7 |
- | 3 17 |
293 | ||
| Tot a l a sse t s/ l i a bi l i t i e s de r i v a t i v e s |
356 | 200 | 30 | - | 1, 2 7 7 |
- | 3 17 |
293 |
9. Trade debtors, accrued income and deferred costs
| Sep 2017 | Dec 2016 | |
|---|---|---|
| Non- current |
||
| Other debtors | 74,142 | 75,987 |
| Collateral deposits associated to financial debt | 34,367 | 34,367 |
| Deferred costs | 2,382 | 2,482 |
| 110,891 | 112,836 | |
| Current | ||
| Commercial customers | 59,340 | 45,928 |
| Other debtors | 109,941 | 93,117 |
| Other taxes receivable | 18,048 | 11,364 |
| Accrued income and deferred costs | 148,133 | 160,721 |
| 335,462 | 311,130 |
Non-current debtors are mainly related to additional corporate income tax liquidation as well as pre-paid corporate income tax, which the Group is disputing and regarding which made a legal claim for reimbursement.
The debtor's amount is registered at the recoverable value. The Group registers adjustments for impairment losses whenever there are signs of uncollectable amounts.
10. Cash and cash equivalents
| Sep 2017 | Dec 2016 | |
|---|---|---|
| Bank deposits | 367,304 | 524,941 |
| Short- term investments |
138,028 | 114,974 |
| Cash and cash equivalents | 3,928 | 3,597 |
| 509,260 | 643,512 |
11. Cash generated from operations
| Se p 2 0 17 |
Se p 2 0 16 |
|
|---|---|---|
| Ne t re sults |
2 8 5 ,2 5 9 |
5 0 1,5 8 2 |
| Adjustments for: | ||
| Non- controlling interests |
20,975 | 18,594 |
| Income tax | 101,228 | 85,577 |
| Depreciations and amortisations | 241,517 | 219,555 |
| Provisions and other operational gains and losses | 10,049 | 12,796 |
| Net financial costs | 8,945 | 12,392 |
| Gains/Losses on disposal of business | - | (223,996) |
| Gains/Losses in associated companies | 3 | (10,272) |
| Gains/Losses in other investments | (2) | 3,582 |
| Profit/ Losses in tangible and intangible assets | 8,228 | 2,511 |
| 6 7 6 ,2 0 2 |
6 2 2 ,3 2 1 |
|
| Changes in working capital: | ||
| Inventories | (17,960) | (19,230) |
| Trade debtors, accrued income and deferred costs | (13,619) | (3,029) |
| Trade creditors, accrued costs and deferred income | 41,079 | 36,484 |
| 6 8 5 ,7 0 2 |
6 3 6 ,5 4 6 |
12. Dividends
Dividends distributed in 2017 in the amount of EUR 395,683 thousand, include an amount of EUR 380,203 thousand paid to JMH Shareholders and an amount of EUR 15,480 thousand paid to non-controlling interests in the Group companies.
13. Basic and diluted earnings per share
| Sep 2017 | Sep 2016 | |
|---|---|---|
| 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) |
| Weighted average number of ordinary shares | 628,434,220 | 628,434,220 |
| Diluted net results of the year attributable to ordinary shares | 285,259 | 501,582 |
| Basic and diluted earnings per share – Euros | 0.4539 | 0.7981 |
14. Borrowings
It was negotiated a new Commercial Paper Contract in the amount of EUR 30,000 thousand, with subscription guarantee, that can be used by both Jerónimo Martins, SGPS, S.A. and JMR – Gestão de Empresas de Retalho, SGPS, S.A. (JMR).
JMR issued commercial paper in an average amount of m EUR 40,000, through Commercial Paper Programmes that were negotiated. These emissions were carried out for short periods, in order to meet punctual cash needs.
JMR also extended a Commercial Paper Programme, with the limit of EUR 100,000 thousand, for a period of 5 years.
The short-term lines that Jerónimo Martins Colombia, SAS holds with local banks were extended by new loans in the amount of COP 167,446,000 thousand, around EUR 48,000 thousand, for 1 year.
Polish company Jerónimo Martins Nieruchomosci SKA negotiated three new credit lines in the total amount of PLN 669,000 thousand, around EUR 155,000 thousand.
14.1 Current and non-current
| Sep 2017 | Dec 2016 | |
|---|---|---|
| Non- current loans |
||
| Bank loans | 201,849 | 111,823 |
| Financial lease liabilities | 4,452 | 3,006 |
| 206,301 | 114,829 | |
| Current loans | ||
| Bank overdrafts | 20,011 | - |
| Bank loans | 122,516 | 73,622 |
| Bond loans | 150,000 | 150,000 |
| Financial lease liabilities | 1,112 | 959 |
| 293,639 | 224,581 |
14.2 Financial debt
The net consolidated financial debt at the balance sheet date is as follows:
| Sep 2017 | Dec 2016 | |
|---|---|---|
| Non- current loans (note 14.1) |
206,301 | 114,829 |
| Current loans (note 14.1) | 293,639 | 224,581 |
| Derivative financial instruments (note 8) | (526) | (667) |
| Interest on accruals and deferrals | 1,704 | 1,035 |
| Bank deposits (note 10) | (367,304) | (524,941) |
| Short- term investments (note 10) |
(138,028) | (114,974) |
| Collateral deposits associated to financial debt (note 9) | (34,367) | (34,367) |
| (38,581) | (334,504) |
15 Provisions and employee benefits
| Risks and | Employee | |
|---|---|---|
| contingencies | benefits | |
| Balance at 1 January | 21,582 | 61,823 |
| Set up, reinforced and transfers | 1,911 | 5,802 |
| Unused and reversed | (1,313) | - |
| Foreign exchange difference | 38 | 445 |
| Used | (219) | (1,675) |
| Balance at 30 September | 21,999 | 66,395 |
16 Trade creditors, accrued costs and deferred income
| Sep 2017 | Dec 2016 | |
|---|---|---|
| Non- current |
||
| Other commercial creditors | 14 | 5 |
| Accrued costs and deferred income | 768 | 788 |
| 782 | 793 | |
| Current | ||
| Other commercial creditors | 2,592,171 | 2,560,840 |
| Other non- commercial creditors |
190,185 | 228,713 |
| Other taxes payables | 93,788 | 79,272 |
| Accrued costs and deferred income | 328,036 | 297,702 |
| 3,204,180 | 3,166,527 |
17 Contingencies
Following the contingencies mentioned in the 2016 Annual Report, changes occurred on the headings c), g), i) e j):
- c) The Portuguese Tax Authorities carried out some corrections to the CIT amount from Companies included in the perimeter of the Tax group headed by JMR, which led to additional assessments concerning 2002 to 2014, amounting to EUR 81,304 thousand, of which an amount of EUR 73,444 thousand is still in dispute. In the meantime, the Lisbon Tax Court has ruled partially in favour of JMR regarding the 2002, 2004, 2005 and 2007 assessments;
- The Portuguese Tax Authorities carried out some corrections to the CIT from Companies included in the perimeter of the Tax Group headed by Recheio, SGPS, S.A. (Recheio SGPS). With these corrections the total assessments concerning 2007 to 2014 amount to EUR 16,580 thousand, of which an amount of EUR 15,829 thousand is still in dispute. The Lisbon Tax Court has already ruled in favour of Recheio SGPS regarding the 2008 assessment. However, Tax Authorities have appealed the said decision;
- Sociedade Ponto Verde (SPV) claimed through a judicial proceeding against Pingo Doce, in September 2014, an amount of EUR 3,397 thousand (including outstanding interest), related to the Management of the secondary and tertiary packaging waste system. Pingo Doce contested considering that SPV does not manage that kind of waste and therefore no amount is due. The Court decided in favour of Pingo Doce, however SPV filed an appeal and won the appeal. Pingo Doce lodged an appeal of this decision at the Supreme Court of Justice;
- The Food and Veterinary Department (Direcção-Geral de Alimentação e Veterinária) claimed from Pingo Doce, Recheio and Hussel an amount of EUR 13,732 thousand, EUR 1,207 thousand and EUR 30 thousand, respectively, in respect of the Food Safety Tax (Taxa de Segurança Alimentar Mais – TSAM) assessed for the years 2012 to 2017. The values at stake have been challenged in Court, since it is understood that this tax is not due, namely on the grounds of the unconstitutional nature of the Statute that approved the TSAM. The disputes are still running its course. Despite, in four cases, the court having decided that the Food Safety Tax is not unconstitutional, the Companies maintain their understanding and have presented the respective appeal to higher courts.
18 Related parties
56.136% of the Company is owned by the Sociedade Francisco Manuel dos Santos, B.V., and no transactions occurred between this Company and any other company of the Group in the first nine months of 2017, neither were there any amounts payable or receivable between them on 30 September 2017.
| Balances and transactions of Group companies with related parties are as follows: | ||||||
|---|---|---|---|---|---|---|
| Joint ve nture s |
Othe r re la te d pa rtie s ( *) |
|||||
| Se p 2 0 17 |
Se p 2 0 16 |
Se p 2 0 17 |
Se p 2 0 16 |
|||
| Sales and services rendered | - | 7 | 141 | 186 | ||
| Stocks purchased and services supplied | - | 58,673 | 88,587 | 23,089 | ||
| Joint ve | nture s |
Othe r re la te |
d pa rtie s (*) |
|||
| Se p 2 0 17 |
De c 2 0 16 |
Se p 2 0 17 |
De c 2 0 16 |
|||
| Trade debtors, accrued income and deferred costs | - | - | 237 | 456 | ||
| Trade creditors, accrued costs and deferred income - - 18,288 8,329 |
||||||
| (*) Entities controlled by the major Shareholder of Jerónimo M artins and entities owned or controlled by members of the Board of Directors. |
All the transactions with these related parties 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 celebrated between Group companies and their suppliers.
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.
19 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, 24 October 2017
The Certified Accountant The Board of Directors