AI assistant
Jeronimo Martins — Interim / Quarterly Report 2017
May 22, 2017
1906_10-q_2017-05-22_964217bf-a163-48b2-94d2-fcb438390adf.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Consolidated Report & Accounts
First Quarter 2017
Unaudited
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 | 5 |
| 4. Outlook for 2017 | 6 |
II – Consolidated Management Report Appendix
| 1. Sales Evolution | 7 |
|---|---|
| 2. Stores Network | 7 |
| 3. EBITDA Breakdown | 7 |
| 4. Financial Costs Breakdown | 7 |
| 5. Definitions | 7 |
| 6. P&L - Reconciliation Note | 8 |
| 7. Balance Sheet - Reconciliation Note | 9 |
| 8. Cash Flow – Reconciliation Note | 10 |
| 9. Net Profit on a Comparable Basis | 10 |
| 10. Information Regarding Individual Financial Statements | 10 |
III – Consolidated Financial Statements
| 1. Financial Statements | 11 | |
|---|---|---|
| 2. Notes to the Financial Statements | 15 |
I - CONSOLIDATED MANAGEMENT REPORT
Message from the Chairman and CEO – Pedro Soares dos Santos
We started 2017 determined to continue to grow in a profitable and sustainable way.
Strongly focusing on sales, Biedronka continues to positively surprise customers with its campaigns, while the permanent offer evolves to fit Polish consumer's preferences.
In Portugal, where the consumer environment is less vibrant, Pingo Doce sustained LFL sales (before calendar impact) while Recheio continued to perform strongly in the HoReCa segment.
Ara has been working on its main priorities: to execute its investment programme for the year and to build its logistics infrastructure and the pipeline for store expansion.
The focus on growth, together with rigorous cost-discipline, resulted in a strong increase of the Group EBITDA (excluding investments in Ara and Hebe), despite inflationary cost pressure and the negative calendar impact in the quarter.
Although there is naturally still much to do to reach the targets set for the year, the first three months figures give us confidence that the strategic path chosen for our businesses will allow us to continue to grow and outperform the markets where we operate.
1. Sales Analysis
| (Million Euro) | Q1 17 | Q1 16 | | |||
|---|---|---|---|---|---|---|
| % total | % total | w/o FX | Euro | |||
| Biedronka | 2,527 | 68.7% | 2,282 | 67.6% | 9.7% | 10.8% |
| Pingo Doce | 823 | 22.4% | 817 | 24.2% | 0.8% | |
| Recheio | 201 | 5.5% | 188 | 5.6% | 7.2% | |
| Ara | 87 | 2.4% | 48 | 1.4% | 57.9% | 81.8% |
| Hebe | 36 | 1.0% | 27 | 0.8% | 32.6% | 33.9% |
| Others & Cons. Adjustments | 5 | 0.1% | 15 | 0.4% | n.a. | |
| Total JM | 3,679 | 100% | 3,376 | 100% | 9.0% |
Group sales reached €3.7 bn, 9.0% above the same quarter in the previous year (+7.9% at constant exchange rates).
Sales (Million Euro)
Group LFL sales growth was 5.8%, with Biedronka and Recheio sales growth largely offsetting the negative calendar impact from the leap year in 2016 and absence of Easter in first quarter of 2017.
In Poland, consumer environment remained favourable, benefiting from the family subsidies, which started to be distributed from April 2016, and the minimum wage increase from January 2017. The competitive environment kept intense and promotionally driven.
In order to maximise its LFL growth opportunity against this favourable backdrop, Biedronka maintained an intense commercial dynamic. The focus on promotions and in&out campaigns consolidated price leadership while imprinting innovation to the offer.
The strategy delivered strongly in first quarter and LFL reached 8.4%, driving sales growth of 9.7% (local currency). In euros, sales reached €2,527 mn, 10.8% ahead of the previous year.
The Company opened 11 stores in the quarter, having 2,729 locations by the end of March.
Hebe delivered sales of €36 mn, 33.9% up on first quarter of 2016 (+32.6% at constant exchange rates), and ended the period with 159 stores (24 additions over the first quarter of 2016).
In Portugal, the food retail sector remained competitive and promotions-driven with the players focusing on reinforcing proximity.
Pingo Doce started the year following its strategic approach of putting sales first and increasing the quality of the overall value proposition. Total sales grew 0.8% to €823 mn, with LFL (excl. fuel) at -1.4%, impacted by the negative calendar effect.
Recheio continued to take advantage of the favourable tourist activity in the country and delivered a sound 5.2% LFL sales increase, driving the first quarter of 2017 sales to €201 mn, 7.2% ahead of same quarter in the previous year.
Ara ended the quarter with 244 stores, after opening 23 stores in the first three months of 2017. The banner achieved sales of €87 mn, 81.8% ahead of previous year (+57.9% at constant exchange rate).
2. Results Analysis
Net Consolidated Profit
| (Million Euro) | Q1 17 | Q1 16 | | ||
|---|---|---|---|---|---|
| Net Sales and Services | 3,679 | 3,376 | 9.0% | ||
| Gross Profit | 778 | 21.2% | 711 | 21.1% | 9.5% |
| Operating Costs | -586 | -15.9% | -527 | -15.6% | 11.2% |
| EBITDA | 192 | 5.2% | 183 | 5.4% | 4.6% |
| Depreciation | -78 | -2.1% | -73 | -2.2% | 6.4% |
| EBIT | 114 | 3.1% | 110 | 3.3% | 3.4% |
| Net Financial Costs | - | 0.0% | -4 | -0.1% | n.a. |
| Gains in Joint Ventures and Associates | - | 0.0% | 3 | 0.1% | n.a. |
| Non-Recurrent Items | -2 | 0.0% | -1 | 0.0% | n.a. |
| EBT | 112 | 3.0% | 108 | 3.2% | 3.9% |
| Income Tax | -29 | -0.8% | -25 | -0.7% | 15.0% |
| Net Profit | 83 | 2.3% | 83 | 2.5% | 0.5% |
| Non Controlling Interests | -6 | -0.2% | -6 | -0.2% | 2.1% |
| Net Profit Attributable to JM | 78 | 2.1% | 77 | 2.3% | 0.4% |
| EPS (€) | 0.12 | 0.12 | 0.4% | ||
| EPS without non-recurrent (€) | 0.12 | 0.12 | 1.0% |
Operating Profit
Group EBITDA reached €192 mn in the period, a 4.6% growth on previous year (+5.1% at constant exchange rates).
R&A - 1 st Quarter 2017 Consolidated Management Report
EBITDA and EBITDA margin
EBITDA from the established businesses (excluding Ara and Hebe) increased by 9.3%. This good performance allowed Group consolidated EBITDA to grow despite the expected step-up of Ara's losses in the period.
Biedronka registered an EBITDA of €171 mn, 13.0% more than in first quarter of 2016 (+11.9% at constant exchange rate). This performance was driven by strong sales, despite the negative calendar effect, and by strict cost management in a context of wage and fuel inflation. The respective EBITDA margin was 6.8% (6.6% in first quarter of 2016).
Pingo Doce and Recheio generated EBITDA of €51 mn, 1.1% above the previous year. The EBITDA margin was 5.0%, in line with first quarter of 2016.
Ara and Hebe together recorded losses of €23 mn at the EBITDA level, with Ara accounting for 83% of the total.
The increase in losses reflects the higher operating costs in Colombia following the decision to reinforce the teams as the Company prepares to accelerate expansion. A stronger Colombian peso and Polish zloty also contributed to this increase.
Financial Result
Net financial costs were zero due to the positive exchange differences registered in the quarter.
Net Result
Group net profit reached €78 mn, in line with previous year. The good performance of the established businesses compensated for the increased losses generated by Ara and Hebe.
3. Balance Sheet
| (Million Euro) | Q1 17 | 2016 | Q1 16 |
|---|---|---|---|
| Net Goodwill | 643 | 630 | 641 |
| Net Fixed Assets | 3,284 | 3,180 | 3,072 |
| Total Working Capital | -2,027 | -2,201 | -1,926 |
| Others | 77 | 46 | 96 |
| Invested Capital | 1,977 | 1,656 | 1,883 |
| Total Borrowings | 403 | 335 | 536 |
| Leasings | 6 | 4 | - |
| Accrued Interest | 11 | - | 2 |
| Marketable Sec. & Bank Deposits | -555 | -674 | -326 |
| Net Debt | -135 | -335 | 211 |
| Non Controlling Interests | 256 | 253 | 255 |
| Share Capital | 629 | 629 | 629 |
| Reserves and Retained Earnings | 1,226 | 1,109 | 787 |
| Shareholders Funds | 2,112 | 1,991 | 1,671 |
| Gearing | -6.4% | -16.8% | 12.7% |
Cash Flow
| (Million Euro) | Q1 17 | Q1 16 |
|---|---|---|
| EBITDA | 192 | 183 |
| Interest Payment | -2 | -3 |
| Other Financial Items | - | - |
| Income Tax Paid | -60 | -38 |
| Funds From Operations | 129 | 142 |
| Capex Payment | -123 | -93 |
| Change in Working Capital | -206 | -67 |
| Others | -1 | - |
| Free Cash Flow | -200 | -17 |
Cash flow generated in the quarter, reflecting normal working capital seasonality, reached €-200 mn.
4. Outlook for 2017
In 2017, all our banners are expected to maintain a strong commercial dynamic to support the focus on the consumer and on sales growth. We do not anticipate a slowdown in promotional intensity in any of our markets, nor any relief in the existing pressure on costs, particularly on labour costs.
In Poland, we maintain a positive outlook on consumption. Biedronka will keep focused in growing the average basket while Hebe will be consolidating a differentiated value proposition.
In Portugal, Pingo Doce will continue improving the quality of its store operation while Recheio will give priority to the optimization of its multi-channel offer.
In Colombia, Ara will continue to strengthen its teams and logistics infrastructure to accelerate growth pace. As a consequence losses are expected to increase versus previous year.
With a view to capture the growth opportunities identified in the markets where we operate, we confirm the Investment programme for 2017 which is expected to amount to c.€700 mn. We also stick to our plans to add more than 100 locations (net) to Biedronka's network and at least 150 new Ara stores in Colombia.
Lisbon, 19 April 2017
The Board of Directors
II - CONSOLIDATED MANAGEMENT REPORT APPENDIX
1. Sales Growth
| Total Sales Growth | LFL Sales Growth | |
|---|---|---|
| Q1 17 | Q1 17 | |
| Biedronka | ||
| Euro | 10.8% | |
| PLN | 9.7% | 8.4% |
| Pingo Doce | 0.8% | -1.1% |
| Ex-Fuel | 0.6% | -1.4% |
| Recheio | 7.2% | 5.2% |
2. Stores Network
| Number of Stores | 2016 | Openings Q1 17 |
Closings Q1 17 |
Q1 17 | Q1 16 |
|---|---|---|---|---|---|
| Biedronka | 2,722 | 11 | 4 | 2,729 | 2,683 |
| Pingo Doce | 413 | 2 | - | 415 | 402 |
| Recheio | 42 | - | - | 42 | 41 |
| Ara | 221 | 23 | - | 244 | 150 |
| Hebe | 153 | 7 | 1 | 159 | 135 |
| Sales Area (sqm) | 2016 | Openings Q1 17 |
Closings/ Remodellings Q1 17 |
Q1 17 | Q1 16 |
|---|---|---|---|---|---|
| Biedronka | 1,768,293 | 7,442 | 225 | 1,775,511 | 1,737,309 |
| Pingo Doce | 493,089 | 2,242 | - | 495,331 | 482,664 |
| Recheio | 130,597 | - | - | 130,597 | 128,141 |
| Ara | 70,669 | 8,410 | - | 79,079 | 46,623 |
| Hebe | 35,479 | 1,815 | - | 37,294 | 31,180 |
3. EBITDA Breakdown
| (Million Euro) | Q1 17 | Mg | Q1 16 | Mg |
|---|---|---|---|---|
| Biedronka | 171 | 6.8% | 151 | 6.6% |
| Distribution Portugal | 51 | 5.0% | 50 | 5.0% |
| Others & Cons. Adjustments | -30 | n.a. | -18 | n.a. |
| JM Consolidated | 192 | 5.2% | 183 | 5.4% |
4. Financial Costs Breakdown
| (Million Euro) | Q1 17 | Q1 16 | |
|---|---|---|---|
| Net Interest | -2 | -3 | -26% |
| Exchange Differences | 3 | - | n.a |
| Others | -1 | -1 | 4% |
| Financial Results | - | -4 | n.a. |
5. Definitions
Like For Like (LFL) sales: sales from 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 | Income Statement by Functions in the Consolidated Report & Accounts - First Quarter 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 €-77.9mn |
| EBITDA | |
| Depreciation | Value reflected in the Segments reporting note. The difference to the operating costs note or the tangible and intangibles assets note is related with the non-recurrent depreciations (€5.0th) |
| 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 | Balance Sheet in the Consolidated Report & Accounts - First Quarter 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 (€642.9mn) |
| 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 €3.6mn Cash and cash equivalents (note - Cash and cash equivalents) and the value of €7.2mn related to 'Others' due to its operational nature. Excludes the value of €- 1.5mn 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 €7.2mn related to others due to its operational nature |
| Invested Capital | |
| Total Borrowings | Includes the heading Borrowings excluding leasings |
| Leasings | Value reflected in Borrowings note |
| Accrued Interest & Hedging | Includes the heading Derivative financial instruments and the value of €1.5mn 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 €3.6mn 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 | Cash Flow in the Consolidated Report & Accounts - First Quarter 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 properties |
| 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
| Q1 17 | Q1 16 | |
|---|---|---|
| Net Profit attributable to JM | 78 | 77 |
| Deducted from the impact of discontinued businesses: | ||
| Gains in joint ventures and associates (sold) | - | 3 |
| Net Profit Mkt. Repr. and Rest. Serv. (sold) | - | - |
| Net Profit on a comparable basis | 78 | 74 |
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. will not be 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 THE QUARTERS ENDED AT 31 MARCH 2017 AND 2016
| Euro thousand | |||
|---|---|---|---|
| March | March | ||
| Notes | 2017 | 2016 | |
| Sales and services rendered | 3 | 3,678,670 | 3,375,660 |
| Cost of sales | 4 | (2,900,510) | (2,664,796) |
| Gross profit | 778,160 | 710,864 | |
| Distribution costs | 4 | (603,753) | (545,272) |
| Administrative costs | 4 | (60,495) | (55,414) |
| Exceptional operating profits/losses | 4 | (1,746) | (940) |
| Operating profit | 112,166 | 109,238 | |
| Net financial costs | 5 | (47) | (4,038) |
| Gains in joint ventures and associates | (1) | 2,801 | |
| Gains/ losses in other investments | 2 | (47) | |
| Profit before taxes | 112,120 | 107,954 | |
| Income tax | 6 | (28,917) | (25,142) |
| Profit before non-controlling interests | 83,203 | 82,812 | |
| Attributable to: | |||
| Non-controlling interests | 5,629 | 5,515 | |
| Jerónimo Martins Shareholders | 77,574 | 77,297 | |
| Basic and diluted earnings per share - Euros | 13 | 0.1234 | 0.1230 |
To be read with the attached notes to the consolidated financial statements
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE QUARTERS ENDED AT 31 MARCH 2017 AND 2016
| Euro thousand | |||
|---|---|---|---|
| Notes | March 2017 |
March 2016 |
|
| Net profit | 83,203 | 82,812 | |
| Other comprehensive income: | |||
| Items that will not be reclassified to profit or loss | |||
| - | - | ||
| Items that may be reclassified to profit or loss | |||
| Currency translation differences | 49,532 | (1,519) | |
| Change in fair value of cash flow hedges | 8 | 580 | (375) |
| Change in fair value of hedging instruments on foreign operations |
8 | (10,310) | (1,349) |
| Change in fair value of available-for-sale financial assets | - | (74) | |
| Related tax | (93) | 292 | |
| 39,709 | (3,025) | ||
| Other comprehensive income, net of income tax | 39,709 | (3,025) | |
| Total comprehensive income | 122,912 | 79,787 | |
| Attributable to: | |||
| Non-controlling interests | 5,629 | 5,515 | |
| Jerónimo Martins Shareholders | 117,283 | 74,272 | |
| Total comprehensive income | 122,912 | 79,787 |
CONSOLIDATED BALANCE SHEET AT 31 MARCH 2017 AND DECEMBER 2016
| Euro thousand | |||
|---|---|---|---|
| Notes | March | December | |
| 2017 | 2016 | ||
| Assets Tangible assets |
7 | 3,123,498 | 3,023,360 |
| Intangible assets | 7 | 803,733 | 786,983 |
| Investment property | 7 | 13,942 | 13,952 |
| Investments in joint ventures and associates | 499 | - | |
| Available-for-sale financial assets | 920 | 1,000 | |
| Trade debtors, accrued income and deferred costs | 9 | 113,534 | 112,836 |
| Derivative financial instruments | 8 | 275 | - |
| Deferred tax assets | 75,020 | 69,756 | |
| Total non-current assets | 4,131,421 | 4,007,887 | |
| Inventories | 786,059 | 718,618 | |
| Biological assets | 1,277 | 1,181 | |
| Income tax receivable | 2,249 | 2,037 | |
| Trade debtors, accrued income and deferred costs | 9 | 301,897 | 311,130 |
| Derivative financial instruments | 8 | - | 1,277 |
| Cash and cash equivalents | 10 | 524,065 | 643,512 |
| Total current assets | 1,615,547 | 1,677,755 | |
| Total assets | 5,746,968 | 5,685,642 | |
| Shareholders' equity and liabilities | |||
| Share capital | 629,293 | 629,293 | |
| Share premium | 22,452 | 22,452 | |
| Own shares | (6,060) | (6,060) | |
| Other reserves | (57,156) | (96,865) | |
| Retained earnings | 1,266,765 | 1,189,191 | |
| 1,855,294 | 1,738,011 | ||
| Non-controlling interests | 256,362 | 252,500 | |
| Total Shareholders' equity | 2,111,656 | 1,990,511 | |
| Borrowings | 14 | 119,595 | 114,829 |
| Trade creditors, accrued costs and deferred income | 16 | 788 | 793 |
| Derivative financial instruments | 8 | - | 293 |
| Employee benefits | 15 | 62,912 | 61,823 |
| Provisions for risks and contingencies | 15 | 21,883 | 21,582 |
| Deferred tax liabilities | 54,639 | 59,742 | |
| Total non-current liabilities | 259,817 | 259,062 | |
| Borrowings | 14 | 289,526 | 224,581 |
| Trade creditors, accrued costs and deferred income | 16 | 3,050,574 | 3,166,527 |
| Derivative financial instruments | 8 | 9,436 | 317 |
| Income tax payable | 25,959 | 44,644 | |
| Total current liabilities | 3,375,495 | 3,436,069 | |
| Total Shareholders' equity and liabilities | 5,746,968 | 5,685,642 |
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
| Euro thousand | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholders' equity attributable to Shareholders of Jerónimo Martins, SGPS, S.A. | ||||||||||
| Other reserves | Non | |||||||||
| Share capital |
Share premium |
Own shares |
Cash flow hedge |
Available-for sale financial assets |
Currency translation reserves |
Retained earnings |
Total | controlling interests |
Shareholders' equity |
|
| Balance Sheet as at 1 January 2016 | 629,293 | 22,452 | (6,060) | 99 | (230) | (64,261) | 760,400 | 1,341,693 | 251,526 | 1,593,219 |
| Equity changes in 2016 | ||||||||||
| Currency translation differences | (1,315) | (1,315) | (1,315) | |||||||
| Change in fair value of cash flow hedging |
(304) | (304) | (304) | |||||||
| Change in fair value of hedging instruments on foreign operations |
(1,349) | (1,349) | (1,349) | |||||||
| Change in fair value of available-for-sale financial investments |
(57) | (57) | (57) | |||||||
| Other comprehensive income | - | - | - | (304) | (57) | (2,664) | - | (3,025) | - | (3,025) |
| Net profit | 77,297 | 77,297 | 5,515 | 82,812 | ||||||
| Total comprehensive income | - | - | - | (304) | (57) | (2,664) | 77,297 | 74,272 | 5,515 | 79,787 |
| Dividends | - | - | (1,776) | (1,776) | ||||||
| Balance Sheet as at 31 March 2016 | 629,293 | 22,452 | (6,060) | (205) | (287) | (66,925) | 837,697 | 1,415,965 | 255,265 | 1,671,230 |
| Balance Sheet as at 1 January 2017 | 629,293 | 22,452 | (6,060) | (237) | - | (96,628) 1,189,191 | 1,738,011 | 252,500 | 1,990,511 | |
| Equity changes in 2017 | ||||||||||
| Currency translation differences | (10) | 49,559 | 49,549 | 49,549 | ||||||
| Change in fair value of cash flow hedging |
470 | 470 | 470 | |||||||
| Change in fair value of hedging instruments on foreign operations |
(10,310) | (10,310) | (10,310) | |||||||
| Other comprehensive income | - | - | - | 460 | - | 39,249 | - | 39,709 | - | 39,709 |
| Net profit | 77,574 | 77,574 | 5,629 | 83,203 | ||||||
| Total comprehensive income | - | - | - | 460 | - | 39,249 | 77,574 | 117,283 | 5,629 | 122,912 |
| Dividends (note 12) | - | - | (1,767) | (1,767) | ||||||
| Balance Sheet as at 31 March 2017 | 629,293 | 22,452 | (6,060) | 223 | - | (57,379) 1,266,765 | 1,855,294 | 256,362 | 2,111,656 |
CONSOLIDATED CASH FLOW STATEMENT
FOR THE QUARTERS ENDED AT 31 MARCH 2017 AND 2016
| Euro thousand | |||
|---|---|---|---|
| Notes | March 2017 |
March 2016 |
|
| Operating Activities | |||
| Cash received from customers | 4,144,270 | 3,804,548 | |
| Cash paid to suppliers | (3,882,767) | (3,444,398) | |
| Cash paid to employees | (276,080) | (244,912) | |
| Cash generated from operations | 11 | (14,577) | 115,238 |
| Interest paid | (3,615) | (3,352) | |
| Income taxes paid | (59,922) | (38,299) | |
| Cash flow from operating activities | (78,114) | 73,587 | |
| Investment activities | |||
| Disposals of tangible fixed assets | 49 | 156 | |
| Disposals of available-for-sale financial assets and investment property |
187 | 1,647 | |
| Interest received | 1,137 | 496 | |
| Acquisition of tangible fixed assets | (121,289) | (93,710) | |
| Acquisition of intangible assets | (1,476) | (705) | |
| Acquisition of financial investments and investment property | (105) | (85) | |
| Acquisition of joint ventures and associates | (500) | - | |
| Cash flow from investment activities | (121,997) | (92,201) | |
| Financing activities | |||
| Net change in loans | 14 | 62,984 | (123,765) |
| Dividends paid | 12 | (1,767) | (1,611) |
| Cash flow from financing activities | 61,217 | (125,376) | |
| Net changes in cash and cash equivalents | (138,894) | (143,990) | |
| Cash and cash equivalents changes | |||
| Cash and cash equivalents at the beginning of the year | 643,512 | 441,688 | |
| Net changes in cash and cash equivalents | (138,894) | (143,990) | |
| Effect of currency translation differences | 19,447 | (2,302) | |
| Cash and cash equivalents at the end of 1st Quarter | 10 | 524,065 | 295,396 |
| Index to the Notes to the Consolidated Financial Statements | Page | |
|---|---|---|
| 1 | Activity 16 | |
| 2 | Accounting policies 16 | |
| 3 | Segment reporting 17 | |
| 4 | Operating costs by nature 18 | |
| 5 | Net financial costs 18 | |
| 6 | Income tax recognised in the income statement18 | |
| 7 | Fixed assets, intangible assets and investment property 19 | |
| 8 | Derivative financial instruments 19 | |
| 9 | Trade debtors, accrued income and deferred costs 19 | |
| 10 | Cash and cash equivalents 20 | |
| 11 | Cash generated from operations 20 | |
| 12 | Dividends20 | |
| 13 | Basic and diluted earnings per share 20 | |
| 14 | Borrowings21 | |
| 15 | Provisions and employee benefits responsibilities 21 | |
| 16 | Trade creditors, accrued costs and deferred income22 | |
| 17 | Contingencies 22 | |
| 18 | Related parties22 | |
| 19 | Events after the balance sheet date23 |
st Quarter 2017
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 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: 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 19 April 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 (EU).
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 three 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
During the first three months of 2017: i) the Group did not adopt any Regulation from the EU, mandatory for financial years beginning on 1 January 2017; ii) IASB/IFRIC did not issued any new standards, amendments or interpretations; iii) nor the EU issued any Regulation regarding the endorsement of standards, amendments or interpretations that are still pending endorsement by the EU.
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 those listed below:
| Euro foreign exchange reference rates (foreign exchange units per 1 Euro) |
Rate on 31 March 2017 |
Average rate for the period |
|---|---|---|
| Polish Zloty (PLN) | 4.2265 | 4.3195 |
| Swiss Franc (CHF) | 1,0696 | - |
| Colombian Peso (COP) | 3,079.2600 | 3,113.2200 |
3 Segment reporting
Management monitors the performance of the business based on a geographical and business nature. 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 operating under the Biedronka brand;
- Others, eliminations and adjustments: includes i) the business units with reduced materiality (Restaurants, Agro Business 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 segment at March 2017 and 2016
| Portugal Distribution | Poland Distribution | Others, eliminations and adjustments |
Total JM Consolidated | |||||
|---|---|---|---|---|---|---|---|---|
| 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |
| Net sales and services | 1,025,950 | 1,005,824 | 2,527,165 | 2,281,600 | 125,555 | 88,236 | 3,678,670 | 3,375,660 |
| Inter-segments | 18 | 48 | 353 | 376 | (371) | (424) | - | - |
| External customers | 1,025,932 | 1,005,776 | 2,526,812 | 2,281,224 | 125,926 | 88,660 | 3,678,670 | 3,375,660 |
| Operational cash flow (EBITDA) | 50,888 | 50,331 | 171,035 | 151,329 | (30,098) | (18,233) | 191,825 | 183,427 |
| Depreciations and amortisations | (26,953) | (27,613) | (45,556) | (42,036) | (5,404) | (3,600) | (77,913) | (73,249) |
| Operational result (EBIT) | 23,935 | 22,718 | 125,479 | 109,293 | (35,502) | (21,833) | 113,912 | 110,178 |
| Exceptional operating profits/losses | (1,746) | (940) | ||||||
| Financial results and gains in investments |
(46) | (1,284) | ||||||
| Income tax | (28,917) | (25,142) | ||||||
| Net result attributable to JM | 77,574 | 77,297 | ||||||
| Total assets (1) | 2,082,344 | 2,084,559 | 3,152,687 | 3,063,023 | 511,937 | 538,060 | 5,746,968 | 5,685,642 |
| Total liabilities (1) | 1,530,794 | 1,531,107 | 2,172,090 | 2,210,170 | (67,572) | (46,146) | 3,635,312 | 3,695,131 |
| Investments in fixed assets | 24,989 | 34,132 | 48,658 | 41,824 | 27,069 | 7,475 | 100,716 | 83,431 |
(1) The comparative report is 31th December of 2016
Reconciliation between EBIT and the operational result of the income statement by functions
| Mar 2017 | Mar 2016 | |
|---|---|---|
| EBIT | 113,912 | 110,178 |
| Non recurrent results | (1,746) | (940) |
| Operational result | 112,166 | 109,238 |
4 Operating costs by nature
| Mar 2017 | Mar 2016 | |
|---|---|---|
| Cost of goods sold and materials consumed | 2,893,134 | 2,658,104 |
| Changes in inventories of finished goods and work in progress |
(130) | 243 |
| Net cash discount and interest paid to suppliers | (3,341) | (3,711) |
| Electronic payment commissions | 6,506 | 5,596 |
| Other supplementary costs | 731 | 1,489 |
| Supplies and services | 140,715 | 126,690 |
| Advertising costs | 23,905 | 18,861 |
| Rents | 87,309 | 81,553 |
| Staff costs | 298,206 | 265,665 |
| Depreciations and amortisations | 77,918 | 73,267 |
| Profit/loss with tangible and intangible assets | 1,413 | 1,125 |
| Transportation costs | 39,644 | 34,152 |
| Other operational profit/loss | 494 | 3,388 |
| Total | 3,566,504 | 3,266,422 |
Exceptional operating profits/losses:
| Mar 2017 | Mar 2016 | |
|---|---|---|
| Losses from organizational restructuring programmes | (1,794) | (939) |
| Assets write-offs and gains/losses in sale of tangible assets |
37 | - |
| Others | 11 | (1) |
| Exceptional operating profits/losses | (1,746) | (940) |
5 Net financial costs
| Mar 2017 | Mar 2016 | |
|---|---|---|
| Interest expense | (3,321) | (3,450) |
| Interest received | 1,103 | 469 |
| Net foreign exchange | 3,000 | (262) |
| Other financial costs and gains | (744) | (795) |
| Fair value of financial investments held for trade: | ||
| Derivative instruments (note 8) | (85) | - |
| (47) | (4,038) |
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, recognised in results through effective interest method.
6 Income tax recognised in the income statement
| Mar 2017 | Mar 2016 | |
|---|---|---|
| Current income tax | ||
| Current tax of the year | (40,253) | (35,589) |
| Adjustment to prior year estimation | 473 | 1,321 |
| (39,780) | (34,268) | |
| Deferred tax | ||
| Temporary differences created and reversed | 9,820 | 9,939 |
| Change to the recoverable amount of tax losses and temporary differences from previous years |
640 | (1,174) |
| 10,460 | 8,765 | |
| Other gains/losses related to tax | ||
| Impact of changes in estimates for tax litigations | 403 | 361 |
| 403 | 361 | |
| Total income tax | (28,917) | (25,142) |
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 Fixed 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 | 76,842 | 18,711 | - | 95,553 |
| Increases | 99,240 | 1,476 | - | 100,716 |
| Disposals and write-offs | (1,450) | (13) | - | (1,463) |
| Transfers | 153 | (153) | - | - |
| Depreciation and impairment losses | (74,647) | (3,271) | - | (77,918) |
| Fair value changes | - | - | (10) | (10) |
| Net value at 31 March 2017 | 3,123,498 | 803,733 | 13,942 | 3,941,173 |
Net value of intangible assets at 31 March 2017 include Goodwill amounted EUR 642,928 thousand.
As a consequence of currency translation adjustment of the assets in the Group's businesses reported in foreign currency, the net amount of tangible and intangible assets decreased by EUR 95,553 thousand, which includes a decrease of EUR 13,026 thousand related to Goodwill from business in Poland.
8 Derivative financial instruments
| Mar 2017 | Dec 2016 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notional | Assets | Liabilities | Notional | Assets | Liabilities | |||||
| Current | Non current |
Current | Non current |
Current | Non current |
Current | Non current |
|||
| Derivatives held for trading | ||||||||||
| Currency forwards (PLN) | 60 million PLN |
- | - | 85 | - | |||||
| Cash flow hedging derivatives | ||||||||||
| Interest rate swap (PLN) | 198 million PLN |
- | 275 | - | - | 200 million PLN |
- | - | - | 293 |
| Foreign operation investments hedging derivatives |
||||||||||
| Currency forwards (PLN) | 1,313 million PLN |
- | - | 9,351 | - | 538 million PLN |
1,277 | - | 317 | - |
| Total derivatives held for trading | - | - | 85 | - | - | - | - | - | ||
| Total hedging derivatives | - | 275 | 9,351 | - | 1,277 | - | 317 | 293 | ||
| Total assets/liabilities derivatives | - | 275 | 9,436 | - | 1,277 | - | 317 | 293 |
9 Trade debtors, accrued income and deferred costs
| Mar 2017 | Dec 2016 | |
|---|---|---|
| Non-current | ||
| Other debtors | 76,487 | 75,987 |
| Collateral deposits associated to financial debt | 34,367 | 34,367 |
| Deferred costs | 2,680 | 2,482 |
| 113,534 | 112,836 | |
| Current | ||
| Commercial customers | 50,739 | 45,928 |
| Other debtors | 90,404 | 93,117 |
| Other taxes receivable | 21,171 | 11,364 |
| Accrued income and deferred costs | 139,583 | 160,721 |
| 301,897 | 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 has already contested and made a legal claim for reimbursement.
The debtor's amount is registered at the recoverable value. The Group constitutes provisions for impairment losses whenever there are signs of uncollectable amounts.
10 Cash and cash equivalents
| Mar 2017 | Dec 2016 | |
|---|---|---|
| Bank deposits | 347,122 | 524,941 |
| Short-term investments | 173,293 | 114,974 |
| Cash and cash equivalents | 3,650 | 3,597 |
| 524,065 | 643,512 |
11 Cash generated from operations
| Mar 2017 | Mar 2016 | |
|---|---|---|
| Net results | 77,574 | 77,297 |
| Adjustments for: | ||
| Non-controlling interests | 5,629 | 5,515 |
| Income tax | 28,917 | 25,142 |
| Depreciations and amortisations | 77,918 | 73,267 |
| Provisions and other operational gains and losses | 5,321 | 4,876 |
| Net financial costs | 47 | 4,038 |
| Gains/Losses in associated companies | 1 | (2,801) |
| Gains/Losses in other investments | (2) | 47 |
| Profit/ Losses in tangible and intangible assets | 1,422 | 1,125 |
| 196,827 | 188,506 | |
| Changes in working capital: | ||
| Inventories | (51,682) | (31,923) |
| Trade debtors, accrued income and deferred costs | (4,861) | (2,167) |
| Trade creditors, accrued costs and deferred income | (154,861) | (39,178) |
| (14,577) | 115,238 |
12 Dividends
Dividends in the amount of EUR 1,767 thousand were distributed and paid to non-controlling interests in the Group companies.
13 Basic and diluted earnings per share
| Mar 2017 | Mar 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 | 77,574 | 77,297 |
| shares | ||
| Basic and diluted earnings per share – Euros | 0.1234 | 0.1230 |
14 Borrowings
JMR issued commercial paper in an average amount of EUR 40,000 thousand, through negotiated Commercial Paper Programmes. These issuances were carried out for short periods, in order to meet occasional cash needs, and were fully amortised at the end of the quarter.
The short-term lines that Jerónimo Martins Colombia holds with local banks were increased by an amount equivalent to EUR 50,000 thousand. A further one-year loan of COP 30,750,000 thousand was issued (c.EUR 10,000 thousand).
Polish company Jerónimo Martins Nieruchomosci SKA has negotiated two new credit facilities in the total amount of PLN 600,000 thousand.
14.1 Current and non-current loans
| Mar 2017 | Dec 2016 | |
|---|---|---|
| Non-current loans | ||
| Bank loans | 114,612 | 111,823 |
| Financial lease liabilities | 4,983 | 3,006 |
| 119,595 | 114,829 | |
| Current loans | ||
| Bank overdrafts | 37,942 | - |
| Bank loans | 100,270 | 73,622 |
| Bond loans | 150,000 | 150,000 |
| Financial lease liabilities | 1,314 | 959 |
| 289,526 | 224,581 |
14.2 Financial debt
The net consolidated financial debt at the balance sheet date is as follows:
| Mar 2017 | Dec 2016 | |
|---|---|---|
| Non-current loans (note 14.1) | 119,595 | 114,829 |
| Current loans (note 14.1) | 289,526 | 224,581 |
| Derivative financial instruments (note 8) | 9,161 | (667) |
| Interest on accruals and deferrals | 1,539 | 1,035 |
| Bank deposits (note 10) | (347,122) | (524,941) |
| Short-term investments (note 10) | (173,293) | (114,974) |
| Collateral deposits associated to financial debt (note 9) | (34,367) | (34,367) |
| (134,961) | (334,504) |
15 Provisions and employee benefits responsibilities
| Risks and contingencies |
Employee benefits |
|
|---|---|---|
| Balance at 1 January | 21,582 | 61,823 |
| Set up, reinforced and transfers | 1,084 | 713 |
| Unused and reversed | (794) | - |
| Foreign exchange difference | 76 | 847 |
| Used | (65) | (471) |
| Balance at 31 March | 21,883 | 62,912 |
16 Trade creditors, accrued costs and deferred income
| Mar 2017 | Dec 2016 | |
|---|---|---|
| Non-current | ||
| Other commercial creditors | 7 | 5 |
| Accrued costs and deferred income | 781 | 788 |
| 788 | 793 | |
| Current | ||
| Other commercial creditors | 2,413,790 | 2,560,840 |
| Other non-commercial creditors | 212,973 | 228,713 |
| Other taxes payables | 90,832 | 79,272 |
| Accrued costs and deferred income | 332,979 | 297,702 |
| 3,050,574 | 3,166,527 |
17 Contingencies
Following the contingencies mentioned in the 2016 Annual Report, changes occurred on the headings c) and g):
- 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 – Gestão de Empresas de Retalho, SGPS, S.A. (JMR SGPS), 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;
- g) 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.
18 Related parties
56.136% of the Group is owned by Sociedade Francisco Manuel dos Santos, B.V. and no transactions occurred between this Company and any company of the Group in the first Quarter of 2017, neither were there any amounts payable or receivable between them on 31 March 2017.
Balances and transactions of Group companies with related parties are as follows:
| Joint ventures | Other related parties (*) | ||||
|---|---|---|---|---|---|
| Mar 2017 | Mar 2016 | Mar 2017 | Mar 2016 | ||
| Sales and services rendered | - | 2 | 52 | 19 | |
| Stocks purchased and services supplied | - | 23,627 | 27,497 | 10 | |
| Joint ventures | Other related parties (*) | ||||
| Mar 2017 | Dec 2016 | Mar 2017 | Dec 2016 | ||
| Trade debtors, accrued income and deferred costs | - | - | 500 | 456 | |
| Trade creditors, accrued costs and deferred income | - | - | 7,458 | 8,329 |
(*) Entities controlled by the major Shareholder of Jerónimo Martins 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.
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.
19 Events after the balance sheet date
On the 6th of April 2017, the distribution of dividends in the amount of EUR 380,203 thousand was approved in the Shareholders Meeting and, will be distributed to shareholders on the 4th of May 2017.
Lisbon, 19 April 2017
The Certified Accountant The Board of Directors