UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 under
the Securities Exchange Act of 1934
For the month of November, 2016
Commission File Number 001-35575
Cencosud S.A.
(Translation of registrant’s name into English)
Av. Kennedy 9001, Piso 6
Las Condes, Santiago
Chile
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
This report on Form 6-K is being furnished for the purpose of providing a copy of the registrant’s unaudited condensed consolidated interim financial statements as of and for the nine month period ended September 30, 2016 (the “Consolidated Financial Statements”). The Consolidated Financial Statements are presented in Chilean pesos and prepared in accordance with International Financial Reporting Standards.
The attachment contains forward-looking statements. The registrant desires to qualify for the “safe-harbor” provisions of the Private Securities Litigation Reform Act of 1995, and consequently is hereby filing cautionary statements identifying important factors that could cause the registrant’s actual results to differ materially from those set forth in such forward-looking statements.
The registrant’s forward-looking statements are based on the registrant’s current expectations, assumptions, estimates and projections about the registrant and its industry. These forward-looking statements can be identified by words or phrases such as “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “is/are likely to,” “may,” “plan,” “should,” “would,” or other similar expressions.
The forward-looking statements included in the attached involve various risks and uncertainties, including, among others: (i) changes in general economic, business or political or other conditions in Chile, Argentina, Brazil, Peru, Colombia or elsewhere in Latin America or global markets; (ii) changes in capital markets in general that may affect policies or attitudes towards investing in Chile, Argentina, Brazil, Peru, Colombia or securities issued by companies in such countries; (iii) the monetary and interest rate policies of the Central Banks of Chile, Argentina, Brazil, Peru and Colombia; (iv) high levels of inflation or deflation; (v) unanticipated increases in financing and other costs or our inability to obtain additional debt or equity financing on attractive terms; (vi) movements in interest and/or foreign exchange rates, and movements in equity prices or other rates or prices; (vii) changes in, or failure to comply with, applicable regulations or changes in taxes; (viii) loss of market share or changes in competition and pricing environments in the industries in which the Company operates; (ix) difficulties in successfully integrating recent and future acquisitions into the Company’s operations; (x) the Company’s inability to hedge certain risks economically; (xi) changes in consumer spending and saving habits; (xii) implementation of new technologies; (xiii) limitations on the Company’s ability to open new stores and operate them profitably; (xiv) difficulties in completing proposed store openings, expansions or remodeling; (xv) difficulties in acquiring and developing land in Chile, Argentina, Brazil, Peru or Colombia, and restrictions on opening new large stores in any such countries; and (xvi) the factors discussed under the heading “Risk Factors” as well as risks included in the Company’s other filings and submissions with the United States Securities and Exchange Commission.
Although the registrant believes that its expectations expressed in these forward-looking statements are reasonable, its expectations may turn out to be incorrect. The registrant’s actual results could be materially different from its expectations. In light of the risks and uncertainties described above, the estimates and forward-looking statements discussed in the attached might not occur, and the registrant’s future results and its performance may differ materially from those expressed in these forward-looking statements due to, including, but not limited to, the factors mentioned above. Because of these uncertainties, you should not make any investment decision based on these estimates and forward-looking statements.
The forward-looking statements made in the attached relate only to events or information as of the date on which the statements are made in the attached. The registrant undertakes no obligation to update any forward-looking statements to reflect events or circumstances after the date on which the statements are made or to reflect the occurrence of unanticipated events.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| Cencosud S.A. | |
| | | |
| By: | /s/ Sebastián Rivera Martínez | |
| Name: | Sebastián Rivera Martínez | |
| Title: | Legal Manager | |
Date: November 25, 2016
Cencosud S.A. and subsidiaries, condensed consolidated interim statements of financial position
| | |
Assets | | | |
| | | |
| | | |
Current assets | | | |
Cash and cash equivalents |
| 196,541,377 | 268,275,126 |
Other financial assets, current | 5 | 85,123,246 | 254,850,725 |
Other non-financial assets, current | | 30,375,624 | 14,442,030 |
Trade receivables and other receivables | 6 | 789,731,945 | 819,839,383 |
Receivables due from related entities, current | | 20,803,765 | 14,851,194 |
Inventory | 8 | 1,176,594,612 | 1,068,309,333 |
Current tax assets | | 86,447,524 | 61,197,049 |
| | | |
Total current assets other than non-current assets held for sale | | 2,385,618,093 | 2,501,764,840 |
| | | |
Assets classified as held for sale | 21 | 41,422,321 | - |
| | | |
Total current assets | | 2,427,040,414 | 2,501,764,840 |
| | | |
Non-current assets | | | |
Other financial assets, non-current | 5 | 316,576,387 | 421,532,586 |
Other non-financial assets, non-current | | 49,926,199 | 31,907,769 |
Trade receivable and other receivables, non-current | 6 | 16,697,101 | 30,996,852 |
Equity method investment | | 199,775,177 | 251,527,505 |
Intangible assets other than goodwill | 9 | 409,145,368 | 401,749,417 |
Goodwill | 10 | 1,442,790,696 | 1,391,692,072 |
Property, plant and equipment | 11 | 2,610,413,392 | 2,711,490,630 |
Investment property | 12 | 1,868,538,160 | 1,807,095,204 |
Non-current tax assets, | | 5,330,299 | 8,854,347 |
Deferred income tax assets | | 651,894,789 | 552,114,088 |
| | | |
Total non-current assets | | 7,571,087,568 | 7,608,960,470 |
| | | |
Total assets | | 9,998,127,982 | 10,110,725,310 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Cencosud S.A. and subsidiaries, condensed consolidated interim statements of financial position
| | |
Net equity and liabilities | | | |
| | | |
| | | |
| | | |
Current liabilities | | | |
Other financial liabilities, current | 13 | 586,580,085 | 356,173,111 |
Trade payables and other payables | | 1,556,245,897 | 1,856,524,795 |
Payables to related entities, current | | 21,424,259 | 29,196,949 |
Provisions and other liabilities | 14 | 11,817,424 | 15,641,961 |
Current income tax liabilities | | 92,647,613 | 49,433,829 |
Current provision for employee benefits | | 114,594,969 | 97,889,042 |
Other non-financial liabilities, current | | 68,827,127 | 21,225,549 |
| | | |
Total current liabilities other than non-current assets held for sale | | 2,452,137,374 | 2,426,085,236 |
| | | |
Liabilities classified as held for sale | 21 | 6,033,668 | - |
| | | |
Total current liabilities | | 2,458,171,042 | 2,426,085,236 |
| | | |
Non-current liabilities | | | |
Other financial liabilities, | 13 | 2,747,755,574 | 2,924,038,308 |
Trade accounts payables | | 4,259,195 | 4,502,991 |
Provisions and other liabilities | 14 | 72,302,967 | 78,188,586 |
Deferred income tax liabilities | | 699,964,275 | 649,536,334 |
Other non–financial liabilities, non–current | | 61,141,013 | 57,562,037 |
| | | |
Total non-current liabilities | | 3,585,423,024 | 3,713,828,256 |
| | | |
| | 6,043,594,066 | 6,139,913,492 |
| | | |
Equity | | | |
Paid-in capital | 15 | 2,370,372,426 | 2,321,380,936 |
Retained earnings | | 2,343,795,122 | 2,329,411,478 |
Issuance premium | | 498,277,146 | 526,633,344 |
| | (1,258,013,360) | (1,205,679,999) |
| | | |
Equity attributable to controlling shareholders | | 3,954,431,334 | 3,971,745,759 |
| | 102,582 | (933,941) |
| | | |
| | 3,954,533,916 | 3,970,811,818 |
| | | |
Total equity and liabilities | | 9,998,127,982 | 10,110,725,310 |
| | | |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Cencosud S.A. and subsidiaries, condensed consolidated interim statement of profit and loss (unaudited)
| | For the nine months ended |
Statements of profit and loss
| | | |
| | | |
Revenues from ordinary activities | 18 | 7,487,220,733 | 7,942,483,366 |
Cost of Sales | 16 | (5,323,518,421) | (5,664,936,408) |
Gross Profit | | 2,163,702,312 | 2,277,546,958 |
| | | |
Other income by function | 16 | 126,749,692 | 65,366,780 |
Distribution cost | 16 | (18,989,663) | (20,275,644) |
Administrative expenses | 16 | (1,714,231,496) | (1,854,414,264) |
Other expenses by function | 16 | (120,813,586) | (122,779,162) |
Other losses, net | 16 | 53,008,510 | (61,712,948) |
Operating profit | | 489,425,769 | 283,731,720 |
| | | |
Finance income | 16 | 9,377,750 | 12,634,622 |
Finance expenses | 16 | (206,559,054) | (180,753,287) |
Participation in profit of equity method associates | | 10,136,236 | 8,771,176 |
Exchange differences | 16 | 46,417,107 | (107,142,867) |
Losses from indexation | 16 | (12,019,656) | (15,895,638) |
Profit before income tax | | 336,778,152 | 1,345,726 |
| | | |
Income tax expense | 17 | (106,433,052) | 33,859,507 |
| | | |
Profit from continuing operations | | 230,345,100 | 35,205,233 |
| | | |
Profit from discontinued operations | 22 | - | 9,244,460 |
Profit attributable to controlling shareholders | | 228,991,958 | 43,259,998 |
Profit attributable to non–controlling shareholders | | 1,353,142 | 1,189,695 |
| | | |
Net Profit | | 230,345,100 | 44,449,693 |
| | | |
Earnings per share | | | |
Basic earnings per share from continued operations | | 80.6 | 12.0 |
Basic earnings per share from discontinued operations | | - | 3.3 |
Diluted earnings per share from continued operations | | 79.9 | 12.0 |
Diluted earnings per share from discontinued operations | | - | 3.3 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Cencosud S.A. and subsidiaries, condensed consolidated interim statement of comprehensive income (loss) (unaudited)
| For the nine months ended |
Statements of comprehensive income (loss) | | |
| | |
Net Profit | 230,345,100 | 44,449,693 |
| | |
Items that are or may be reclassified to profit and loss | | |
Foreign currency translation adjustments | (39,669,235) | (229,642,157) |
Cash flow hedge | (15,535,775) | 10,291,446 |
Total items that are or may be reclassified to profit and loss | (55,205,010) | (219,350,711) |
Other comprehensive income, before taxes | (55,205,010) | (219,350,711) |
| | |
Income tax related to cash flow hedge | 4,202,153 | (2,834,315) |
Total income tax that are or may be reclassified to profit and loss | 4,202,153 | (2,834,315) |
| | |
Total other comprehensive loss | (51,002,857) | (222,185,026) |
| | |
Total comprehensive income (loss) | 179,342,243 | (177,735,333) |
| | |
Income attributable to | | |
Owners of the Company | 178,253,123 | (178,814,614) |
Non-controlling interest | 1,089,120 | 1,079,281 |
| | |
Total comprehensive income (loss) | 179,342,243 | (177,735,333) |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Cencosud S.A. and subsidiaries,
Condensed consolidated interim statement of changes in net equity
for the nine months ended September 30, 2016 (unaudited)
Statement of changes in equity ThCh$ | | | | | Actuarial Gain(loss) reserves | Share based payments reserves | | | Changes inretained earnings (Accumulated losses) | Changes in net equity attributable to parent
company shareholders | Change in non-controlling interest | |
Opening balance as of January 1, 2016 | 2,321,380,936 | 526,633,344 | (1,187,109,821) | 14,859,584 | (229,427) | 19,276,599 | (52,476,934) | (1,205,679,999) | 2,329,411,478 | 3,971,745,759 | (933,941) | 3,970,811,818 |
| | | | | | | | | | | | |
Changes in equity | | | | | | | | | | | | |
Comprehensive income | | | | | | | | | | | | |
Net profit
| - | - | - | - | - | - | - | - | 228,991,958 | 228,991,958 | 1,353,142 | 230,345,100 |
Other comprehensive loss | - | - | (39,405,213) | (11,333,622) | - | - | - | (50,738,835) | - | (50,738,835) | (264,022) | (51,002,857) |
| | | | | | | | | | | | |
Total Comprehensive (loss) income | - | - | (39,405,213) | (11,333,622) | - | - | - | (50,738,835) | 228,991,958 | 178,253,123 | 1,089,120 | 179,342,243 |
| | | | | | | | | | | | |
Exercise of stock options (see note 20) | 48,991,490 | (28,356,198) | - | - | - | (6,798,814) | - | (6,798,814) | - | 13,836,478 | - | 13,836,478 |
Dividends | - | - | - | - | - | - | - | - | (214,608,314) | (214,608,314) | - | (214,608,314) |
Stock option (see note 20)
| - | - | - | - | - | 6,365,987 | - | 6,365,987 | - | 6,365,987 | - | 6,365,987 |
Decrease due to changes in ownership interest without a loss of control | - | - | - | - | - | - | (1,161,699) | (1,161,699) | - | (1,161,699) | (52,597) | (1,214,296) |
| | | | | | | | | | | | |
Total transactions with owners | 48,991,490 | (28,356,198) | - | - | - | (432,827) | (1,161,699) | (1,594,526) | (214,608,314) | (195,567,548) | (52,597) | (195,620,145) |
| | | | | | | | | | | | |
Total Changes in equity | 48,991,490 | (28,356,198) | (39,405,213) | (11,333,622) | - | (432,827) | (1,161,699) | (52,333,361) | 14,383,644 | (17,314,425) | 1,036,523 | (16,277,902) |
| | | | | | | | | | | | |
Ending balance, as of September 30, 2016 | 2,370,372,426 | 498,277,146 | (1,226,515,034) | 3,525,962 | (229,427) | 18,843,772 | (53,638,633) | (1,258,013,360) | 2,343,795,122 | 3,954,431,334 | 102,582 | 3,954,533,916 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Cencosud S.A. and subsidiaries,
Condensed consolidated interim statement of changes in net equity
for the nine months ended September 30, 2015 (unaudited)
Statement of changes in equity ThCh$ | | | | | | Share based payments reserves | | | Changes in retained earnings (Accumulated losses) | Changes in net equity attributable to parent company shareholders | Change in non-controlling interest | |
Opening balance as of January 1, 2015 | 2,321,380,936 | 526,633,344 | (696,546,714) | 13,202,220 | 117,926 | 13,458,245 | (52,476,934) | (722,245,257) | 2,166,548,572 | 4,292,317,595 | (831,784) | 4,291,485,811 |
| | | | | | | | | | | | |
Changes in equity | | | | | | | | | | | | |
Comprehensive income | | | | | | | | | | | | |
Net profit
| - | - | - | - | - | - | - | - | 43,259,998 | 43,259,998 | 1,189,695 | 44,449,693 |
Other comprehensive loss | - | - | (229,531,743) | 7,457,131 | - | - | - | (222,074,612) | - | (222,074,612) | (110,414) | (222,185,026) |
| | | | | | | | | | | | |
Total Comprehensive (loss) income
| - | - | (229,531,743) | 7,457,131 | - | - | - | (222,074,612) | 43,259,998 | (178,814,614) | 1,079,281 | (177,735,333) |
| | | | | | | | | | | | |
Dividends | - | - | - | - | - | - | - | - | (22,669,751) | (22,669,751) | - | (22,669,751) |
Stock option (see note 20)
| - | - | - | - | - | 1,879,792 | - | 1,879,792 | - | 1,879,792 | - | 1,879,792 |
Decrease due to changes in ownership interest without a loss of control | - | - | - | - | - | - | - | - | (1,782,268) | (1,782,268) | - | (1,782,268) |
| | | | | | | | | | | | |
Total transactions with owners | - | - | - | - | - | 1,879,792 | - | 1,879,792 | (24,452,019) | (22,572,227) | - | (22,572,227) |
| | | | | | | | | | | | |
Total Changes in equity | - | - | (229,531,743) | 7,457,131 | - | 1,879,792 | - | (220,194,820) | 18,807,979 | (201,386,841) | 1,079,281 | (200,307,560) |
| | | | | | | | | | | | |
Ending balance, as of September 30, 2015 | 2,321,380,936 | 526,633,344 | (926,078,457) | 20,659,351 | 117,926 | 15,338,037 | (52,476,934) | (942,440,077) | 2,185,356,551 | 4,090,930,754 | 247,497 | 4,091,178,251 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Cencosud S.A. and subsidiaries,
Condensed consolidated interim statements of cash flows (unaudited)
| For the nine months ended September 30, |
| | |
Cash flows from (used in) operating activities | | |
| | |
Types of revenues from operating activities | | |
Revenue from sale of goods and provision of services | 8,918,877,367 | 9,686,891,373 |
Other operating activities revenue | 15,572,289 | 5,648,459 |
| | |
Types of payments | | |
Payments to suppliers for supply of goods and services | (7,555,329,522) | (7,662,029,654) |
Payments to and on behalf of personnel | (944,471,793) | (1,179,376,094) |
Other operating payments | (401,061,440) | (464,491,392) |
Taxes paid | (68,581,421) | (54,370,923) |
Other cash inflows (outflows) | (563,088) | (3,146,205) |
| | |
Cash flows from (used in) operating activities (continuing operations) | (35,557,608) | 329,125,564 |
Cash flows used in operating activities (discontinued operations) | - | (107,449,303) |
| | |
Net cash flow (used in) from operating activities | (35,557,608) | 221,676,261 |
| | |
Cash flows (used in) from investing activities | | |
Cash flows used to obtain control in subsidiaries or other business | (1,434,532) | - |
Cash flows from loss of control in subsidiaries classified as investing activities | - | 169,845,372 |
Cash flows used to acquire non-controlled interest | - | (30,132,967) |
Proceeds from sales of property, plant and equipment | 2,988,417 | 17,266,457 |
Purchases of property, plant & equipment | (137,643,267) | (128,076,475) |
Purchases of intangible assets | (34,022,610) | (24,298,390) |
Collection from related entities | - | 290,824,586 |
Dividends received | 5,174,138 | 1,331,981 |
Interest received | 1,043,743 | 2,899,662 |
Proceeds from sale of other financial assets—mutual funds | 2,912,296,444 | 6,921,331,040 |
Purchases of other financial assets—mutual funds | (2,622,742,705) | (7,017,732,829) |
Cash flows from (used in) investing activities (continuing operations) | 125,659,627 | 203,258,437 |
Cash flows used in investment activities (discontinued operations) | - | (750,271) |
| | |
Net cash flow from (used in) investment activities | 125,659,627 | 202,508,166 |
| | |
Cash flows from (used in) financing activities | | |
Proceeds from exercise of stock options | 13,836,478 | - |
| | |
Proceeds from borrowing at long–term | - | 730,388,986 |
Proceeds from borrowing at short–term | 313,634,598 | 2,125,026,071 |
Total loan proceeds from borrowing | 313,634,598 | 2,855,415,057 |
| | |
Repayments of borrowing | (91,783,812) | (3,119,149,753) |
Dividends paid | (170,547,577) | (35,639,263) |
Interest paid | (212,197,023) | (184,392,521) |
Other cash outflows | (1,277,499) | 7,791,123 |
| | |
Cash flows used in financing activities (continuing operations) | (148,334,835) | (475,975,357) |
Cash flows from financing activities (discontinued operations) | - | 35,258,696 |
| | |
Net cash flow used in financing activities | (148,334,835) | (440,716,661) |
| | |
Net increase (decrease) in cash and cash equivalents before the effects of exchange rates variations | (58,232,816) | (16,532,234) |
| | |
Effects of variations in the exchange rate on cash and cash equivalents | (13,500,933) | 21,345,908 |
Net increase (decrease) in cash and cash equivalents | (71,733,749) | 4,813,674 |
| | |
Cash and cash equivalents at the beginning of the period | 268,275,126 | 218,871,793 |
Cash and cash equivalents at the end of the period | 196,541,377 | 223,685,467 |
| | |
Incuded in cash and cash equivalents per the statement of financial situation | 196,541,377 | 202,144,350 |
Incuded in the assets of the disposal group | - | 21,541,117 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Cencosud S.A. and subsidiaries
Notes to the unaudited condensed consolidated interim financial statements
Cencosud S.A. (hereinafter “Cencosud Group,” “the Company,” “the Holding,” “the Group”) taxpayer ID number 93.834.000-5 is a public corporation with an indefinite life, with its legal residence at Avda. Kennedy 9001, 4th floor, Las Condes, Santiago, Chile.
Cencosud S.A. is a public company registered with the Chilean Superintendence of Securities and Insurance (SVS), under No.743, which shares are quoted in Chile on the Stock Brokers-Stock Exchange (Valparaíso), the Chilean Electronic Stock Exchange and the Santiago Stock Exchange; it is also quoted on the United States of America Stock Exchange (“NYSE”) in New York in the form of American Depositary Receipts (ADRs).
Cencosud S.A. is a retail operator in Latin America, which has active operations in Chile, Argentina, Brazil, Colombia and Peru, where it has developed a successful multi-format and multi-brand strategy reaching sales of ThCh$ 7,487,220,733 as of September 30, 2016.
During the year ended September 30, 2016, the Company employed an average of 139,106 employees, ending with a total number of 136,805 employees.
The Company’s operations include supermarkets, hypermarkets, home improvement stores, department stores, shopping centers, as well as real estate development and financial services, which makes it the most diversified retail company of Latin-American capital in South America with the biggest offering of square meters, it caters to the consumption needs of over 180 million customers.
Additionally, it operates other lines of business that complement the main retail operations, such as insurance brokerage, a travel agency, customer loyalty services and family entertainment centers. All of these services have gained recognition and prestige among customers, with brands that excel at quality and service.
Major shareholders as of September 30, 2016
| | |
| | |
Inversiones Quinchamali Limitada | 573,754,802 | 20.185% |
Inversiones Latadia Limitada | 550,823,211 | 19.378% |
Inversiones Tano Limitada | 287,328,548 | 10.108% |
Banco de Chile on behalf of third parties | 204,732,033 | 7.203% |
Banco Itau on behalf of investors | 160,895,827 | 5.660% |
Horst Paulmann Kemna | 75,326,810 | 2.650% |
Fondo de Pensiones Habitat C | 70,336,573 | 2.474% |
Banco Santander - JP Morgan | 64,936,940 | 2.285% |
Provida C Pension Fund | 64,153,435 | 2.257% |
Habitat B Pension Fund | 47,137,899 | 1.658% |
Capital C Pension Fund | 43,636,486 | 1.535% |
Provida B Pension Fund | 43,323,908 | 1.524% |
Other shareholders | 656,134,400 | 23.083% |
| | |
Total | 2,842,520,872 | 100.000% |
The Cencosud group is controlled by the Paulmann family, as detailed below:
Interest of Paulmann family as of September 30, 2016 | |
| |
Inversiones Quinchamali Limitada | 20.185% |
Inversiones Latadia Limitada | 19.378% |
Inversiones Tano Limitada | 10.108% |
Horst Paulmann Kemna | 2.474% |
Manfred Paulmann Koepfer | 0.489% |
Peter Paulmann Koepfer | 0.495% |
Heike Paulmann Koepfer | 0.490% |
Succession of Mrs. Helga Koepfer Schoebitz | 0.114% |
Inversiones Alpa Limitada | 0.002% |
| |
Total | 53.735% |
These condensed consolidated interim financial statements of Cencosud group as of September 30, 2016, were approved by the Board of Directors in a session held on November 22, 2016.
2
Summary of the main accounting policies
The consolidated financial statements of Cencosud S.A. have been prepared in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB).
These condensed consolidated interim financial statements for the nine months ended September 30, 2016 have been prepared in accordance with IAS 34, “Interim financial reporting” and do not include all the information required for a complete set of IFRS annual financial statements. Accordingly, the condensed consolidated interim financial information should be read in conjunction with the annual financial statements for the year ended December 31, 2015, which have been prepared in accordance with IFRS.
2.2 New and amended standards adopted by the group
(a) The following standards and interpretations are compulsory for the first adoption for annual periods beginning on or after January 1, 2016.
Standards and interpretations
IFRS 14 Regulatory Deferral Accounts. Originally issued in January 2014. The objective of IFRS 14 is to specify the financial reporting requirements for 'regulatory deferral account balances' that arise when an entity provides good or services to customers at a price or rate that is subject to rate regulation.
Amendments and improvements
IFRS 11 Joint Arrangements. Publicated May 2014. The amendments clarify the accounting for acquisitions of an interest in a joint operation when the operation constitutes a business. They require an investor to apply the principles of Business Combinations accounting when it acquires an interest in a joint operation that constitutes a business.
Amendment to IAS 16 "Property, Plant and Equipment", and IAS 38, "Intangible Assets". Publicated May 2014. This amendment clarifies that the use of revenue-based methods to calculate the depreciation of an asset is not appropiate. It also clarifies that revenue is generally presumed to be an inappropiate basis for measuring the consumption of the economic benefits embodied in an intangible asset.
Amendment to IAS 16 "Property, Plant and Equipment", and IAS 41 “Agriculture”. Publicated June 2014. These amendments change the reporting for bearer plants, which should be accounted for in the same way as property, plant and equipment. The amendments include them in the scope of IAS 16 rather tan IAS 41.
Amendment to IAS 27 "Consolidated and Separate Financial Statements". Publicated August 2014. The amendment allows entities to use the equity method to account for investments in subsidiaries, join ventures and associates in their separate financial statements.
Amendment to IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investments in Associates and Joint Ventures”. Publicated September 2014. The amendments address a conflict between the requirements of IAS 28 'Investments in Associates and Joint Ventures' and IFRS 10 'Consolidated Financial Statements' and clarify that in a transaction involving an associate or joint venture the extent of gain or loss recognition depends on whether the assets sold or contributed constitute a business.
Amendment to IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investments in Associates and Joint Ventures”. Publicated December 2014. These Amendments address issues that have arisen in the context of applying the consolidation exception for investment entities. The amendment defines that when applying the equity method to an associate or a joint venture, a non-investment entity investor in an investment entity may retain the fair value measurement applied by the associate or joint venture to its interests in subsidiaries.
Amendment to IAS 1 “Presentation of Financial Statements”. Publicated December 2014. The amendments aim at clarifying IAS 1 to address perceived impediments to preparers exercising their judgement in presenting their financial reports. The amendment to ensure that entities are able to use judgement when presenting their financial reports as the wording of some of the requirements in IAS 1 had in some cases been read to prevent the use of judgement.
Annual Improvements to IFRSs 2012–2014 Cycle. Publicated on September 25, 2014
Amendment to IFRS 5 " Non-current Assets Held for Sale and Discontinued Operations". The amendment adds specific guidance in IFRS 5 changes in methods of disposal, for cases in which an entity reclassifies an asset from held for sale to held for distribution or vice versa and cases in which held-for-distribution accounting is discontinued.
Improvements to IFRS 7 " Financial Instruments: Disclosures". It adds additional guidance to clarify whether a servicing contract is continuing involvement in a transferred asset for the purpose of determining the disclosures required. This also clarifies the applicability of the amendments to IFRS 7 on offsetting disclosures to condensed interim financial statements.
Improvements to IAS 19, "Employee Benefits". It clarifies that the high quality corporate bonds used in estimating the discount rate for post-employment benefits should be denominated in the same currency as the benefits to be paid.
Improvements to IAS 34, " Interim Financial Reporting". This clarifies the meaning of 'elsewhere in the interim report' and requires a cross-reference.
Managenment has assessed the adoption of these standards, amendments and interpretations, and it has concluded that there are not a material impact on Financial Satements of the Group.
(b) New standards, amendments and interpretations not yet adopted.
Standards and interpretations | Description | Application for annual periods beginning on or after: |
IFRS 9 “Financial Instruments” | The complete version of IFRS 9 replaces most of the guidance in IAS 39. IFRS 9 retains but simplifies the mixed measurement model and establishes three primary measurement categories for financial assets. There is now a new expected credit losses model that replaces the incurred loss impairment model used in IAS 39. | 01-01-2018 |
IFRS 15 “Revenue from Contracts with Customers” | This standard defines a new model to recognize revenue from contracts with costumers. The standard deals with revenue recognition and establishes principles for reporting useful information to users of financial statements about the nature, amount, timing and uncertainty of revenue and cash flows arising from an entity’s contracts with customers. Revenue is recognized when a customer obtains control of a good or service and thus has the ability to direct the use and obtain the benefits from the good or service. The standard replaces IAS 18 ‘Revenue’ and IAS 11 ‘Construction contracts’ and related interpretations. | 01-01-2018 |
IFRS 16 “Leases” | Specifies how an IFRS reporter will recognise, measure, present and disclose leases. The new standard brings most leases on-balance sheet for lessees under a single model, eliminating the distinction between operating and finance leases. Lessor accounting however remains largely unchanged and the distinction between operating and finance leases is retained. The standard also provides a single lessee accounting model, requiring lessees to recognise assets and liabilities for all leases unless the lease term is 12 months or less or the underlying asset has a low value. | 01-01-2019 |
Amandments and improvements | Description | Application for annual periods beginning on or after: |
Amendment to IAS 7 “Statement of Cash Flows” | The amendments are intended to clarify IAS 7 to improve information provided to users of financial statements about an entity's financing activities. The amendments in Disclosure Initiative (Amendments to IAS 7) come with the objective that entities shall provide disclosures that enable users of financial statements to evaluate changes in liabilities arising from financing activities. | 01-01-2017 |
Amendment to IAS 12 “Income Taxes” | The IASB had concluded that the diversity in practice around the recognition of a deferred tax asset that is related to a debt instrument measured at fair value is mainly attributable to uncertainty about the application of some of the principles in IAS 12. Therefore the amendments consist of some clarifying paragraphs and an illustrating example. | 01-01-2017 |
Amendment to IFRS 2 “Share-based Payment” | On 20 June 2016, the International Accounting Standards Board (IASB) published final amendments to IFRS 2 that clarify the classification and measurement of share-based payment transactions: i) Accounting for cash-settled share-based payment transactions that include a performance condition, ii) Classification of share-based payment transactions with net settlement features, iii) Accounting for modifications of share-based payment transactions from cash-settled to equity-settled | 01-01-2018 |
Amendment to IFRS 15 “Revenue from Contracts with Customers” | The amendment address three of the five topics identified (identifying performance obligations, principal versus agent considerations, and licensing) and provide some transition relief for modified contracts and completed contracts. | 01-01-2018 |
Amendment to IFRS 4 “Insurance Contracts” | On 12 September 2016, the IASB issued amendments to IFRS 4 providing two options for entities that issue insurance contracts within the scope of IFRS 4: i) an option that permits entities to reclassify, from profit or loss to other comprehensive income, some of the income or expenses arising from designated financial assets; this is the so-called overlay approach; ii) an optional temporary exemption from applying IFRS 9 for entities whose predominant activity is issuing contracts within the scope of IFRS 4; this is the so-called deferral approach. | 01-01-2018 |
These standards, amendments and interpretations are not expected to have a material impact on the Group, except for IFRS 15, IFRS 16 and IFRS 9, whose potential impacts are still being assessed by the Group. In particular regarding IFRS 16 the Company is analyzing the impacts that the new standard would have over the Financial Statements, Covenants and other financial indicators.”
The accounting policies adopted are consistent with those applied during the previous financial year and corresponding interim reporting period, except for the estimation of income tax and adoption of new and amended standards disclosed in Note 2.2.
Income taxes for interim periods are accounted for using the tax rate that would be applicable to expected total annual income before taxes.
2.4
Changes in accounting policies
The Company assess accounting policies frequently, and decide to change any of the adopted standards only if the change: i) is required by a new IFRS ; or ii) results in the financial statements providing reliable and more relevant information about the effects of transactions, other events or conditions on the entity's financial position, financial performance, or cash flows.
Except for the change in the accounting policy related to the allocation in the statement of profit and loss of the effects of measurement at fair value of the ineffective portion of designated hedges, and economic hedges, described in note 23, no other changes in accounting policies have been adopted by the Company during the nine months ended September 30, 2016 and 2015. Except for the adoption of new and amended standards disclosed in note 2.2., no other accounting standards have been adopted by the Company for the nine months periods ended September 30, 2016 and 2015.
On September 29, 2014, Law No. 20,780 was enacted and published in the Official Gazette, introducing various amendments to the current income tax law and taxation rules for other taxes in Chile. Under the recently enacted tax law, the income tax rate will increase to 21%, 22.5%, 24%, 25.5% and 27%, for the years 2014, 2015, 2016, 2017 and 2018 and following fiscal years, respectively, such newly enacted rates are applicable based on the Company’s adoption of the partially integrated system.
The above implies that the income tax rate in Chile is 24% for the 2016 fiscal year. Therefore, for the close of the financial statements as of September 30, 2016, a tax rate of 24% has been considered in the determination of the income tax provision.
2.6
Assets and liabilities held for sale and discontinued operations
Non current assets (or disposal groups) are classified as held for sale if their carrying amount will be recovered principally through a sale transaction rather than through continuing use and the sale is considered highly probable. Assets classified as held for sale are measured at the lower of their carrying amount and fair value less costs to sell, except for investment properties, financials instruments and others that are carried at fair value. An impairment loss is recognized for any initial or subsequent write down of the asset (or disposal group) to fair value less cost to sell. A gain is recognized for any subsequent increases in fair value less costs to sell of an asset ( or disposal group), but not in excess of any cumulative impairment loss previously recognized. A gain or loss not previously recognized by the date of the sale of the non current asset (or disposal group) is recognized at the date of recognition. Non-current assets (including those that are part of disposal group) are notdepreciated or amortized while they are classified as held for sale.
Non current assets classified as held for sale and the assets of a disposal group classified as held for sale are presented separately from the other assets in the statement of financial position. The liabilities of a disposal group classified as held for sale are presented separately from other liabilities in the statement of financial position.
A discontinued operation is a component of the entity that has been disposed of or is classified as held for sale and that represents a separate major line of business or geographical area of operations, or is a subsidiary acquired exclusively with a view to resale. The results of discontinued operations, net of tax, are presented separately in the statement of profit and loss. Net cash flows attributable to the operating, investing and financing activities of discontinued operations are required to be disclosed either in the notes to the financial statements or on the face of the statements of cash flows. IFRS 5 requires that a company “re-present” its statement of comprehensive income as if the operation had been discontinued for all prior periods presented.
Assets held for sale, and associated liabilities; as well the results from discontinued operations, are detailed on note 21 to these condensed interim financial statements.
The Company experiences distinct seasonal sales patterns at supermarkets due to heightened consumer activity throughout the Christmas and New Year holiday season, as well as during the beginning of each school year in March. During these periods, the Company promotes the sale of non-food items particularly by discounting imported goods, such as toys throughout the Christmas holiday season, and school supplies during the back-to-school period. Conversely, the Company usually experiences a decrease in sales during the summer vacation months of January and February.
The Company does not experience significant seasonality in the home improvement sector.
Shopping center revenues generally increase during the Christmas and New Year holiday season, reflecting the seasonal sales peak for shopping centers.
3
Risk management policies
The Company is exposed to a variety of financial risks: market risk (including interest rate risk and foreign exchange rate risk), credit risk and liquidity risk.
The condensed interim consolidated financial statements do not include all financial risk management information and disclosure required in the annual financial statements, and should be read in conjunction with the Company’s annual consolidated financial statements as of December 31, 2015.
There have been no changes in the risk management policies and procedures between the dates of the annual and these interim consolidated financial statements as of September 30, 2016.
3.1.
Valuation methodology (initially and subsequently).
Level I: The fair value of financial instruments traded in active markets (such as publicly traded derivatives, and trading and available-for-sale securities) is based on quoted (unadjusted) market prices at the end of the reporting period. The quoted marked price used for financial assets held by the group is the current bid price. These instruments are included in level 1.
Level II: The fair value of financial instruments that are not traded in an active market (for example, over-the-counter derivatives) is determined by using valuation techniques. These valuation techniques maximize the use of observable market data where it is available and rely as little as possible on entity specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2.
Level III: If one or more of the significant inputs is not based on observable market data, the instrument is included in Level 3.
Specific valuation techniques used to value financial instruments include:
●
Quoted market prices or dealer quotes for similar instruments;
●
The fair value of interest rate swaps is calculated as the present value of the estimated future cash flows based on observable yield curves;
●
The fair value of forward foreign exchange contracts is determined using forward exchange rates at the balance sheet date, with the resulting value discounted back to present value;
●
Other techniques, such as discounted cash flow analysis, are used to determine fair value for the remaining financial instruments.
Group valuation process
The Group has established control framework with respect to the measurements of fair value. This includes a valuation team that has an overall responsibility for overseeing all significant fair value measurements, including level 3 fair values, and reports directly to the regional CFO.
The valuation team regularly reviews significant unobservable inputs and valuation adjustments. If third party information, such as broker quotes or pricing services, is used to measure fair values, then the valuation team assesses the evidence from third parties to support the conclusion that such valuations meet the requirements of IFRS, including the fair value hierarchy in which such valuation should be classified.
Taking into account the nature and characteristics of the instruments maintained in its portfolio, the Company classifies its valuation methodologies in the three aforementioned levels. Currently, the valuation process considers internally developed valuation techniques, for which parameters and observable market inputs are used, mainly using the present value methodology.
As of September 30, 2016 and December 31, 2015, the Group has no financial instruments that have been valuated using inputs assessed as level III, however, the procedures above are in line with the Group policies regarding the estimation and review of the inputs used in fair-valuing financial asset and recurrent and non-recurrent non-financial assets.
The tables below show the total value of each type of the financial instruments valued under each category, and its respective percentage, as of September 30, 2016 and December 31, 2015:
Table Valuation methodologies.
September 2016
| | | | Valuation method | Amortized |
| | | | | | | | |
| | | | ThCh$ | % | % | % | % |
At fair value through profit or loss | Mutual funds | Mutual funds | | 53,902,340 | 100% | - | - | - |
| Other financial Instruments | Highly liquid financial instruments | | 31,220,906 | 100% | - | - | - |
| | Other financial investments | | 232,586 | 100% | - | - | - |
Credit cards and trade Receivables, net | Cash and cash equivalents | Cash balances | | 31,859,736 | - | - | - | 100% |
| | Bank balances | | 97,428,412 | - | - | - | 100% |
| | Short-term deposits | | 67,253,229 | - | - | - | 100% |
| Receivables | Receivables due from Bretas | | 1,073,472 | - | - | - | 100% |
| | Trade receivables, net | | 806,429,046 | - | - | - | 100% |
| Receivables from related entities | Related entities, current | | 20,803,765 | - | - | - | 100% |
Financial liabilities and payables | Bank loans | Current | | 437,513,078 | - | - | - | 100% |
| | Non-Current | | 228,966,146 | 0.1% | - | - | 99.9% |
| Bond debts | Current | | 88,527,601 | - | - | - | 100% |
| | Non-Current | | 2,433,878,115 | 0.3% | - | - | 99.7% |
| Other loans (lease) | Current | | 3,407,731 | - | - | - | 100% |
| | Non-Current | | 20,409,283 | - | - | - | 100% |
| Deposits and saving accounts | Current | | 51,857,535 | - | - | - | 100% |
| | Non-Current | | 47,385,159 | - | - | - | 100% |
| Letters of credit | Non-Current | | 7,834,730 | - | - | - | 100% |
| Other financial liabilities | Current | | 2,159,896 | - | - | - | 100% |
| Trade payables | Current | | 1,413,668,187 | - | - | - | 100% |
| | Non-Current | | 281,040 | - | - | - | 100% |
| Withholding taxes | Current | | 142,577,710 | - | - | - | 100% |
| | Non-Current | | 3,978,155 | - | - | - | 100% |
| Payables to related entities | Current | | 21,424,259 | - | - | - | 100% |
| Other financial liabilities | Cross currency swaps - forward | | 1,186,989 | - | 100% | - | - |
Hedges | Hedging derivatives | Cash flow hedging liability | | 9,685,269 | - | 100% | - | - |
| | Fair value hedging liability | | 1,524,127 | - | 100% | - | - |
| | Cash flow hedging asset | | 273,375,443 | - | 100% | - | - |
| | Fair value hedging asset | | 41,894,886 | - | 100% | - | - |
December 2015
| | | | Valuation method | Amortized |
Classification | | | | | | | | |
| | | | ThCh$ | % | % | % | % |
At fair value through profit or loss | Mutual funds | Mutual fund shares | | 181,562,472 | 100% | - | - | - |
| Derivatives | Forward | | 1,873,528 | - | 100% | - | - |
| Other financial Instrument | Highly liquid financial instruments | | 71,414,725 | 100% | - | - | - |
| | Other financial investments | | 185,549 | 100% | - | - | - |
Trade Receivables, net | Cash and cash equivalents | Cash balances | | 41,943,295 | - | - | - | 100% |
| | Bank balances | | 189,062,850 | - | - | - | 100% |
| | Short-term deposits | | 37,268,981 | - | - | - | 100% |
| Receivables | Receivables due from Bretas | | 2,625,340 | - | - | - | 100% |
| | Trade receivables, net | | 850,836,235 | - | - | - | 100% |
| Receivables from related entities | Related entities, current | | 14,851,194 | - | - | - | 100% |
Financial liabilities and payables | Bank loans | Current | | 193,821,962 | - | - | - | 100% |
| | Non-Current | | 269,733,099 | - | - | - | 100% |
| Bonds payable | Current | | 61,488,514 | - | - | - | 100% |
| | Non-Current | | 2,586,966,437 | - | - | - | 100% |
| Other loans (lease) | Current | | 3,025,088 | - | - | - | 100% |
| | Non-Current | | 29,524,500 | - | - | - | 100% |
| Deposits and saving accounts | Current | | 94,067,332 | - | - | - | 100% |
| | Non-Current | | 23,601,397 | - | - | - | 100% |
| Debt purchase affiliates | Current | | 1,388,767 | - | - | - | 100% |
| | Non-Current | | 4,889,206 | - | - | - | 100% |
| Letters of credit | Non-Current | | 8,235,348 | - | - | - | 100% |
| Other financial liabilities | Current | | 2,323,419 | - | - | - | 100% |
| Trade payables | Current | | 1,622,571,864 | - | - | - | 100% |
| | Non-Current | | 571,936 | - | - | - | 100% |
| Withholding taxes | Current | | 233,952,931 | - | - | - | 100% |
| | Non-Current | | 3,931,055 | - | - | - | 100% |
| Payables to related entities | Current | | 29,196,949 | - | - | - | 100% |
Hedges | Hedging derivatives | Cash flow hedging liability | | 1,146,350 | - | 100% | - | - |
| | Cash flow hedging asset | | 382,046,136 | - | 100% | - | - |
| | Fair value hedging asset | | 36,675,561 | - | 100% | - | - |
Instruments classified as Level II correspond mainly to interest rate and cross currency swaps that have been valued by discounting the future cash flows stipulated in the contract for both the asset and liability component of each instrument. The structure of interest rates used to bring the future cash flows to present value is constructed based on the currency of each component and inferred from transactions involving risk-free instruments in the relevant market.
The Group recognizes transfers between levels of the fair value hierarchy at the end the reporting period during the change has occurred. As of September 30, 2016 and December 31, 2015, there have been no transfers between level I and II, and transfers out of level III to another level of fair value.
As of the end of this reporting period, the Company has not reclassified any entries in the aforementioned financial instrument categories.
The concept of liquidity risk is used by the Company to refer to financial uncertainty, at different time horizons, related to its capacity to respond to cash needs to support its operations, under both normal and exceptional circumstances.
Compared to year ended, there was no material change in the contractual undiscounted cash out flows for financial liabilities that affect the Company´s liquidity risk.
3.4
Fair value of financial assets and liabilities measured at amortized cost.
In order to estimate the fair value of debt instruments accounted for at amortized cost, the Company has estimated the cash flows from variable interest obligations using relevant swap curves. The structure of interest rates used to bring the future cash flows to present value is constructed based on the currency of each obligation and corresponds to the risk-free curve in the relevant market plus a credit spread inferred from the initial contractual conditions of each obligation.
The fair value of borrowings (bank loans and bons payables) which are classified within Level II of the fair value hierarchy, are as follows:
| |
Borrowings
| | |
| | |
Current | 529,368,879 | 251,026,066 |
Non-Current | 2,689,790,575 | 2,904,902,482 |
Total | 3,219,159,454 | 3,155,928,548 |
The fair value of the following financial assets and liabilities approximate their carrying amount:
●
Trade and other receivables
●
Other current financial assets
●
Cash and cash equivalents (excluding bank overdrafts)
●
Trade and other payables
●
The following assets and liabilities within the held-for-sale disposal group:
-
Cash and cash equivalents
-
Trade and other payables
-
Other current liabilities
4
Estimates, judgment or criteria applied by management
The estimates and criteria used are continuously assessed and are based on prior experience and other factors, including the expectation of occurrence of future events that are considered reasonable according to the circumstances.
The preparation of interim financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
In preparing these condensed interim financial statements, the significant judgments made by management in applying the group’s accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements for the year ended December 31, 2015, with the exception of changes in estimates that are required in determining the provision for income taxes and changes derived from adoption of new pronouncements as mentioned in note 2.
a) Fair value measurement for lands
The fair value for land was determined by the Company’s finance department, consulting with external and independent property valuers who have the appropriate recognized professional qualification and recent experience in the location and category of the property being valued.
The methodology used in determining the fair value of lands was the market approach, which consists of determining the fair value based on recent transactions occurred in the market.
This measurement corresponds to level II of the fair value hierarchy.
b) Fair value measurements for investment properties other than land.
The Company’s finance department is responsible for determining fair value measurements included in the financial statements, including Level 3 fair values of investment properties. The Company’s finance department includes a valuations team that prepares a valuation for each investment property every quarter. The valuation team reports directly to the Chief Financial Officer (CFO) and the Audit Committee (AC).Discussions of valuation processes, key inputs and results are held between the CFO, AC and the valuation team at least once every quarter, in line with the Company’s quarterly reporting dates.
The fair value measurement for this type of investment has been categorized as a level III fair value based on the inputs used in the valuation technique. Investment properties are valued on a highest and best use basis. Changes in Level 3 fair values are analyzed at each reporting date during the quarterly valuation discussions between the CFO, AC and the valuation team. As part of this discussion, the team presents a report that explains the reasons for the fair value movements.
For all of the Company’s investment properties, the current use is considered to be the highest and best use.
The Company’s policy is to recognize transfers into and transfers out of fair value hierarchy levels as of the date of the event or change in circumstances that caused the transfer. There were no transfers in or out of Level 3 fair value measurements for investment properties during the period, nor transfers between Level 1 and Level 2 of the fair value hierarchy.
For investment property the methodology of the discounted future cash flows uses a country-specific WACC post- tax rate, measured in real terms and differentiated by country. To this effect, a calculation is performed to obtain the net revenues that correspond to the lease income minus the direct costs and operating expenses. Additionally, the projected cash flows used the historical information of the recent years and the projected macroeconomic variables that will affect each country.
The rates used as of September 30, 2016 and December 31, 2015 are as follows:
| |
Country | | |
| | |
Chile | 6.22% | 6.73% |
Argentina | 17.23% | 22.50% |
Peru | 6.96% | 7.50% |
Colombia | 7.10% | 7.66% |
The cash flows are calculated in a scenario of moderated growth for those investment properties that have reached the expected maturity level and the main variables used are:
1.
Determination of the Discount Rate
The discount rate is reviewed quarterly for each country and consists of the following factors:
a)
BETA: Because the American market presents a greater number of comparable companies within this industry, using betas of companies in that country.
b)
Risk-free rate: It draws on the U.S. Treasury rate at 30 years (30yr T-Bond)
c)
Risk premium: Estimated on long-term returns of the stock market and the country risk of each transaction, estimated by the Credit Default Swap to 10 years (10yr CDS). In the case of Argentina’s country risk used is the average of the last three years.
d)
Leverage Ratio: Estimated as of BETA referring them on 66.9% equity and 33.1% debt.
e)
Tax rate: We use the tax rate in effect in each country
f)
Spread: The international bond spread of Cencosud is used to estimate the return on debt which is similar to the Industry spread. With all these factors we estimate the discount rate (WACC) nominal and real, the latter being used as the flow is estimated at UF (Unidad de Fomento) in Chile, or adjusted for inflation in Peru and Argentina
The evolution of income depends on the property, but remains between 0.5% and 1.0% annual real growth, except those newly opened malls whose maturation does expect superior performance improved in the first years of operation. The revenue projection is reviewed quarterly so that it is aligned to the budget approved by the board in the short term and that their expectations of long-term trends are in line with the life cycle in which the asset is (Shopping).
3.
Growth in costs and expenses:
As income, change in expenditure depends on the property but always reflects the standard structure resulting from the operation of such properties and operating agreements signed with tenants. These are also reviewed quarterly to be aligned with the budget and expected evolution for each Shopping.
For each shopping center, the Company reviews whether the investment plans is in line with the characteristics of each property and the life cycle in which they are placed.
Based on the points described above, the estimated available flow projection thirty-year term, after which is estimated a perpetuity. The present value of these flows determines the fair value of the investment property.
5.
Valuation technique and Inter-relationship between key unobservable inputs.
Valuation technique (Discounted cash flows): The valuation model considers the present value of the net cash flows to be generated from the property taking into account expected revenue growth, occupancy rates, other cost and expenses not paid by tenants. The expected net cash flows are discounted using risk-adjusted discount rates (see above on “determination of discount rate”). Among other factors, the discount rate estimation considers the quality of a building and its location, tenant credit and lease terms.
| | | |
| | | |
Malls | Chile | Expected revenue growth (real) | 0.5% - 1% |
| | Occupancy rate | 90% - 100% |
| | | |
| Argentina | Expected revenue growth (real) | 0.5% - 1% |
| | Occupancy rate | 90% - 100% |
| | | |
Office
| Chile | Expected revenue growth (real) | 0.5% - 1% |
| | Occupancy rate (1st through 5th year) | 50% - 90%% |
| | Thereafter | 80% - 98% |
(*) The group concentrates 89% of the total of the investment properties in Chile and Argentina.
The estimated fair value of the investment properties would increase (decrease) if:
●
Risk-adjusted discount rate were lower (higher)
●
Expected revenue growth were higher (lower)
●
The occupancy rate were higher (lower)
5
Other financial assets, current and non-current
| |
Other financial assets, current
| | |
| | |
Mutual Funds units (*) | 53,902,340 | 181,562,472 |
Hedging derivatives | - | 1,873,528 |
Highly liquid financial instruments | 31,220,906 | 71,414,725 |
Total other financial assets, current | 85,123,246 | 254,850,725 |
| |
Other financial assets, non-current
| | |
| | |
Hedging derivatives | 315,270,329 | 418,721,697 |
Financial investments Long term | 232,586 | 185,549 |
Account receivable due from Bretas | 1,073,472 | 2,625,340 |
Total other financial assets, non-current | 316,576,387 | 421,532,586 |
(*)
Mutual Funds units are mainly fixed rate investments.
6
Trade receivables and other receivables
Trade receivables and other receivables as of September 30, 2016 and December 31, 2015 are as follows:
| |
Trade receivables and other receivables net, current
| | |
| | |
Trade receivables net, current | 143,125,803 | 174,446,809 |
Credit card receivables net, current | 357,592,051 | 342,372,436 |
Other receivables, net, current | 288,389,038 | 302,409,953 |
Letters of credit loans | 625,053 | 610,185 |
Total | 789,731,945 | 819,839,383 |
| As of |
Trade receivables and other receivables, net, non-current
| | |
| | |
Trade receivables net, non-current | 263,683 | 415,973 |
Credit card receivables net, non-current | 4,023,463 | 4,610,379 |
Other receivables, net, non-current | 3,249,320 | 16,312,688 |
Letters of credit loans | 9,160,635 | 9,657,812 |
Total | 16,697,101 | 30,996,852 |
| |
Trade receivables and other receivables, gross, current
| | |
| | |
Trade receivables gross, current | 156,367,572 | 192,176,807 |
Credit card receivables gross, current | 376,454,860 | 358,131,672 |
Other receivables gross, current | 301,320,393 | 313,390,901 |
| 776,158 | 776,786 |
Total | 834,918,983 | 864,476,166 |
| |
Trade receivables and other receivables, gross, non-current
| | |
| | |
Trade receivables gross, non-current | 263,683 | 415,973 |
Credit card receivables gross, non-current | 4,023,463 | 4,610,379 |
Other receivables gross, non-current | 3,249,320 | 16,312,688 |
Letters of credit loans, non-current | 9,160,635 | 9,657,812 |
Total | 16,697,101 | 30,996,852 |
| |
Trade receivables and other receivables close to maturity
| | |
| | |
Less than three months | 628,473,717 | 622,399,661 |
Between three and six months | 74,228,799 | 65,106,283 |
Between six and twelve months | 65,393,102 | 60,918,226 |
In more than twelve months | 16,697,101 | 30,996,852 |
Total | 784,792,719 | 779,421,022 |
The maturity of past due trade receivables as of September 30, 2016 and December 31, 2015 is as follows:
| |
Trade receivables past due but not impaired | | |
| | |
Past due less than three months | 32,268,078 | 81,294,828 |
Past due between three and six months | 12,926,394 | 10,635,980 |
Past due between six and twelve months | 8,875,167 | 10,809,004 |
Past due in more than twelve months | 12,753,726 | 13,312,184 |
Total | 66,823,365 | 116,051,996 |
The movement of the bad debt allowance is as follows:
| |
Change in bad debt allowance
| | |
| | |
Initial balance | 44,636,783 | 45,643,245 |
Increase in provision | 34,048,043 | 27,855,602 |
Utilized provision | (17,008,315) | (23,427,920) |
Decrease in provision | (16,489,473) | (60,904,525) |
Reclassified to assets held for sale | - | 55,470,381 |
Total | 45,187,038 | 44,636,783 |
The maximum exposure to credit risk at the date of the report is the book value in each category of the trade account; Cencosud Group does not request collateral as a guarantee.
7
Transactions with related parties
Transactions with related companies are based on immediate payment or collection or with a term of up to 30 days, and are not subject to special conditions. These operations comply with what is established in articles 44 and 49 of Law N° 18,046 that regulates the Corporations. It is noteworthy that the related party transactions are in accordance with IAS 24 (Revised) “Related Parties”. The Company has a policy to disclose all transactions performed with related parties during the period.
7.1
Trade receivables from related entities
The composition of the item as of September 30, 2016 and December 31, 2015 is as follows:
| | Receivables from related entities | |
| | | | | | | |
|
|
|
|
|
| | | | |
| | | |
96.863.570-0 | Inmobiliaria Mall Viña del Mar S.A. | Dividends receivable | Current | Associate | Chilean Pesos | - | 1,516,720 | - | - |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Trade receivable | Current | Associate | Chilean Pesos | 13,261,368 | 7,552,703 | - | - |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Dividends receivable | Current | Associate | Chilean Pesos | 3,645,418 | 3,707,894 | - | - |
77.218.570-7 | CAT Corredores de Seguros y Servicios S.A. | Trade receivable | Current | Associate | Chilean Pesos | 2,267,376 | 1,383,949 | - | - |
77.218.570-7 | CAT Corredores de Seguros y Servicios S.A. | Dividends receivable | Current | Associate | Chilean Pesos | 190,945 | 265,914 | - | - |
76.388.146-6 | Operadora de Procesos S.A. | Dividends receivable | Current | Associate | Chilean Pesos | 389,555 | - | - | - |
76.388.146-6 | Operadora de Procesos S.A. | Trade receivable | Current | Associate | Chilean Pesos | 446,185 | 413,421 | - | - |
76.388.155-5 | Servicios Integrales S.A. | Dividends receivable | Current | Associate | Chilean Pesos | 597,030 | - | - | - |
76.388.155-5 | Servicios Integrales S.A. | Trade receivable | Current | Associate | Chilean Pesos | 5,888 | 10,593 | - | - |
| | | | | | 20,803,765 | 14,851,194 | - | - |
7.2
Trade payables to related entities
The composition of the item as of September 30, 2016 and December 31, 2015 is as follows:
| | Payables to related entities | |
| | | | | | | |
| | | | | | | | | |
| | | |
- | Loyalti Del Perú S.A.C. | Fund transfer | Current | Associate | Peruvian New Sol | 122,097 | 444,619 | - | - |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Trade payable | Current | Associate | Chilean Pesos | 17,045,233 | 24,723,846 | - | - |
77.218.570-7 | CAT Corredores de Seguros y Servicios S.A. | Trade payable | Current | Associate | Chilean Pesos | 3,380,198 | 1,640,310 | - | - |
76.388.146-6 | Operadora de Procesos S.A. | Trade payable | Current | Associate | Chilean Pesos | 837,798 | 2,388,174 | - | - |
76.388.155-5 | Servicios Integrales S.A. | Trade payable | Current | Associate | Chilean Pesos | 38,933 | - | - | - |
| | | | | 21,424,259 | 29,196,949 | - | - |
7.3
Transactions with related parties and impact on profit and loss
The operations and its impact on profit and loss are presented for the years ended September 30, 2016 and 2015, as follows:
Transactions |
| | | | | | | Impact to profit and loss (charge/credit) | | Impact to profit and loss (charge/credit) |
| | | | | | ThCh$ | ThCh$ | ThCh$ | ThCh$ |
3.294.888-K | Horst Paulmann Kemna | Board of Directors President | Dividends paid | Chilean pesos | Chile | 4,220,194 | - | 886,173 | - |
4.580.001-6 | Helga Koepfer Schoebitz | Shareholder | Dividends paid | Chilean pesos | Chile | 186,029 | - | 39,063 | - |
76.425.400-7 | Inversiones Tano Ltda. | Shareholder | Dividends paid | Chilean pesos | Chile | 27,472,788 | - | 5,768,855 | - |
86.193.900-6 | Inversiones Quinchamali Ltda. | Shareholder | Dividends paid | Chilean pesos | Chile | 34,425,288 | - | 7,228,772 | - |
96.802.510-4 | Inversiones Latadia Ltda. | Shareholder | Dividends paid | Chilean pesos | Chile | 33,049,393 | - | 6,939,854 | - |
7.012.865-9 | Manfred Paulmann Koepfer | Shareholder | Dividends paid | Chilean pesos | Chile | 751,144 | - | 157,728 | - |
8.953.509-3 | Peter Paulmann Koepfer | Director | Dividends paid | Chilean pesos | Chile | 746,793 | - | 156,815 | - |
8.953.510-7 | Heike Paulmann Koepfer | Director | Dividends paid | Chilean pesos | Chile | 737,417 | - | 154,846 | - |
0-E | Plaza Lima Norte | Company director relationship | Leases paid | Peruvian New Sol | Peru | - | - | 792,684 | (792,684) |
0-E | Plaza Lima Norte | Company director relationship | Utilities paid | Peruvian New Sol | Peru | - | - | 264,972 | (264,972) |
96.863.570-0 | Inmobiliaria Mall Viña del Mar S.A. | Associate | Leases paid | Chilean pesos | Chile | 1,407,010 | (1,407,010) | 2,665,097 | (2,665,097) |
96.863.570-0 | Inmobiliaria Mall Viña del Mar S.A. | Associate | Utilities Paid | Chilean pesos | Chile | 955,675 | (955,675) | 1,731,842 | (1,731,842) |
96.863.570-0 | Inmobiliaria Mall Viña del Mar S.A. | Associate | Dividends paid | Chilean pesos | Chile | - | - | 1,331,980 | - |
96.863.570-0 | Inmobiliaria Mall Viña del Mar S.A. | Associate | Sale of goods | Chilean pesos | Chile | 15,791 | 15,791 | 5,542 | 5,542 |
77.209.070-6 | Viña Cousiño Macul S.A. | Common director | Purchase of goods | Chilean pesos | Chile | 369,462 | (369,462) | 984,109 | (984,109) |
92.147.000-2 | Wenco S.A. | Common director | Purchase of goods | Chilean pesos | Chile | 2,250,485 | (2,250,485) | 2,459,180 | (2,459,180) |
92.147.000-2 | Wenco S.A. | Common director | Sale of goods | Chilean pesos | Chile | 5,536 | 5,536 | 38,056 | 38,056 |
76.076.630-5 | Maxi Kioskos Chile S.A. | Company’s Director | Leases collected | Chilean pesos | Chile | 382,313 | 382,313 | 191,963 | 191,963 |
76.076.630-5 | Maxi Kioskos Chile S.A. | Company’s Director | Utilities collected | Chilean pesos | Chile | 229,232 | 229,232 | 172,687 | 172,687 |
78.410.320-K | Imp. y Comercial Regen Ltda. | Company’s Director | Purchase of goods | Chilean pesos | Chile | 179,971 | (179,971) | 420,682 | (420,682) |
78.410.320-K | Imp. y Comercial Regen Ltda. | Company’s Director | Leases collected | Chilean pesos | Chile | 205,179 | 205,179 | 165,320 | 165,320 |
78.410.320-K | Imp. y Comercial Regen Ltda. | Company’s Director | Sale of goods | Chilean pesos | Chile | 9,740 | 9,740 | 21,778 | 21,778 |
78.410.320-K | Imp. y Comercial Regen Ltda. | Company’s Director | Common expenses collected | Chilean pesos | Chile | 78,582 | 78,582 | 61,169 | 61,169 |
79.595.200-4 | Adelco Santiago Ltda. | Common Controller | Leas collected | Chilean pesos | Chile | 24,044 | 24,044 | - | - |
88.983.600-8 | Teleductos S.A. | Common director | Leas collected | Chilean pesos | Chile | 38,305 | 38,305 | 630,128 | 630,128 |
88.983.600-8 | Teleductos S.A. | Common director | Services provided | Chilean pesos | Chile | 722,586 | (553,763) | 487,096 | (487,096) |
92.491.000-3 | Labsa Inversiones Ltda. | Company, director relationship | Leases paid | Chilean pesos | Chile | 535,837 | (535,837) | 429,192 | (429,192) |
93.737.000-8 | Manquehue Net S.A. | Common director | Services provided | Chilean pesos | Chile | 33,289 | (33,289) | 10,798 | (10,798) |
96.566.940-K | Agencias Universales S.A. | Common director | Services provided | Chilean pesos | Chile | 2,882 | (2,882) | 91,503 | (91,503) |
96.566.940-K | Agencias Universales S.A. | Common director | Sale of goods | Chilean pesos | Chile | 3,929 | 3,929 | 12,477 | 12,477 |
92.580.000-7 | Empresa Nacional de Telecomunicaciones S.A. | Common director | Services provided | Chilean pesos | Chile | 693,397 | (693,397) | 1,295,735 | (1,295,735) |
90.193.000-7 | Empresa El Mercurio S.A.P. | Common director | Sale of goods | Chilean pesos | Chile | - | - | - | - |
90.193.000-7 | Empresa El Mercurio S.A.P. | Common director | Leases collected | Chilean pesos | Chile | 79,819 | 79,819 | 95,172 | 95,172 |
90.193.000-7 | Empresa El Mercurio S.A.P. | Common director | Common expenses collected | Chilean pesos | Chile | 15,964 | 15,964 | 19,039 | 19,039 |
90.193.000-7 | Empresa El Mercurio S.A.P. | Common director | Services provided | Chilean pesos | Chile | 43,724 | 43,724 | - | - |
90.193.000-7 | Empresa El Mercurio S.A.P. | Common director | Services provided | Chilean pesos | Chile | 1,454,404 | (1,454,404) | 2,127,001 | (2,127,001) |
96.697.410-9 | Entel Telefonia Local S.A. | Common director | Services provided | Chilean pesos | Chile | 13,428 | (13,428) | 7,936 | (7,936) |
96.806.980-2 | Entel PCS Telecomunicaciones S.A. | Common director | Services provided | Chilean pesos | Chile | 462,833 | (462,833) | 550 | (550) |
96.806.980-2 | Entel PCS Telecomunicaciones S.A. | Common director | Purchase of devices | Chilean pesos | Chile | 1,183,540 | (1,183,540) | 4,563,969 | (4,563,969) |
96.806.980-2 | Entel PCS Telecomunicaciones S.A. | Common director | Lease collected | Chilean pesos | Chile | 598,307 | 598,307 | 413,130 | 413,130 |
96.806.980-2 | Entel PCS Telecomunicaciones S.A. | Common director | Common expenses collected | Chilean pesos | Chile | 136,106 | 136,106 | 103,510 | 103,510 |
90.299.000-3 | Cía. Nacional de Telefonos, Telefonica del Sur S.A. | Common director | Services provided | Chilean pesos | Chile | 1,054 | (1,054) | 2,094 | (2,094) |
90.299.000-3 | Cía. Nacional de Telefonos, Telefonica del Sur S.A. | Common director | Sale of goods | Chilean pesos | Chile | 4,016 | 4,016 | 7,443 | 7,443 |
4.773.765-6 | Cristian Eyzaguirre Johnston | Director | Services provided | Chilean pesos | Chile | - | - | 39,376 | (39,376) |
96.628.870-1 | Industria Productos Alimenticios S.A. | Common director | Sale of goods | Chilean pesos | Chile | 330,746 | (330,746) | 935,806 | (935,806) |
79.675.370-5 | Asset-Chile S.A. | Company, director relationship | Services provided | Chilean pesos | Chile | 3,458 | 3,458 | 5,168 | 5,168 |
70.649.100-7 | Centros de Estudios Públicos | Company, director relationship | Services provided | US Dollar | Chile | 20,262 | (20,262) | 18,663 | (18,663) |
0-E | Jet Aviation Flight Services Inc | Common director | Services provided | Chilean pesos | Chile | 888,167 | (888,167) | 691,899 | (691,899) |
92.434.000-0 | Besalco S.A. | Company, director relationship | Services provided | Chilean pesos | Chile | 3 | (3) | 1,296 | (1,296) |
88.417.000-1 | Sky Airline S.A. | Company, director relationship | Leases collected | Chilean pesos | Chile | 5,682 | 5,682 | 10,871 | 10,871 |
88.417.000-1 | Sky Airline S.A. | Associate | Common expenses collected | Chilean pesos | Chile | 3,530 | 3,530 | 3,989 | 3,989 |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Associate | Financial retail income | Chilean pesos | Chile | 14,309,583 | 14,309,583 | 8,615,476 | 8,615,476 |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Associate | Cencosud Card sales | Chilean pesos | Chile | 496,214,568 | - | 301,767,114 | - |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Associate | Statements collection | Chilean pesos | Chile | 760,688,066 | - | 415,750,340 | - |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Associate | Leases collected | Chilean pesos | Chile | 64,193 | (64,193) | - | - |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Associate | Sale of goods | Chilean pesos | Chile | 26,714 | 26,714 | - | - |
99.500.840-8 | CAT Administradora de Tarjetas S.A. | Associate | Gift Cards buying | Chilean pesos | Chile | 25,742 | 25,742 | 272,938 | 272,938 |
77.218.570-7 | CAT Corredores de Seguros y Servicios S.A. | Associate | Gift Cards buying | Chilean pesos | Chile | 98,744 | 98,744 | 2,405 | 2,405 |
77.218.570-7 | CAT Corredores de Seguros y Servicios S.A. | Associate | Leases collected | Chilean pesos | Chile | 209,511 | 209,511 | 1,251 | 1,251 |
77.218.570-7 | CAT Corredores de Seguros y Servicios S.A. | Associate | Sale of goods | Chilean pesos | Chile | 254,573 | 254,573 | - | - |
77.218.570-7 | CAT Corredores de Seguros y Servicios S.A. | Associate | Financial retail income | Chilean pesos | Chile | 120,495 | 120,495 | 308,374 | 308,374 |
76.388.155-5 | Servicios Integrales S.A. | Associate | Sale of goods | Chilean pesos | Chile | 9,007 | 9,007 | 616 | 616 |
76.388.155-5 | Servicios Integrales S.A. | Associate | Gift Cards buying | Chilean pesos | Chile | 28,970 | 28,970 | 138,299 | 138,299 |
76.388.155-5 | Servicios Integrales S.A. | Associate | Financial retail income | Chilean pesos | Chile | 120,495 | 120,495 | - | - |
76.388.146-6 | Operadora de Procesos S.A. | Associate | Commissions payment | Chilean pesos | Chile | 5,222,848 | (5,222,848) | 2,503,560 | (2,503,560) |
76.388.146-6 | Operadora de Procesos S.A. | Associate | Financial retail income | Chilean pesos | Chile | 5,616,680 | 5,616,680 | 3,563,585 | 3,563,585 |
Additional information required by SVS (Superintendencia de Valores y Seguros) as per communication N°3592 dated January 31, 2014.
a)
Transactions between the holding company Cencosud S.A and its direct and indirect subsidiaries (eliminated in the consolidation process).
| | | | | | | Impact to profit or loss (charge/credit) | | Impact to profit or loss (charge/credit) |
| | | | | | | | | |
93.834.000-5
| Cencosud Chile S.A. | Common control | Admin and operational fees | Chilean peso | Chile | 60,421,444 | (60,421,444) | 60,259,484 | (60,259,484) |
93.834.000-5
| Cencosud Chile S.A. | Common control | Push partner income | Chilean peso | Chile | 2,409,908 | (2,409,908) | 2,860,407 | (2,860,407) |
94.226.000-8
| Cencosud Shopping Centers S.A. | Common control | Leases | Chilean peso | Chile | 47,944,318 | (47,944,318) | 46,752,717 | (46,752,717) |
94.226.000-8
| Cencosud Shopping Centers S.A. | Common control | Utilities | Chilean peso | Chile | 12,888,896 | (12,888,896) | 15,374,707 | (15,374,707) |
84.671.700-5
| Cencosud Retail S.A. | Common control | Leases | Chilean peso | Chile | - | - | 117,471 | (117,471) |
84.671.700-5
| Cencosud Retail S.A. | Common control | Sales of inventory | Chilean peso | Chile | 880,370 | (880,370) | 728,496 | (728,496) |
78.410.990-8
| Adm. del Centro Comercial Alto las Condes Ltda. | Common control | Utilities | Chilean peso | Chile | 19,745,996 | (19,745,996) | 20,488,731 | (20,488,731) |
76.568.660-1
| Easy Retail S.A. | Common control | Sale of inventory | Chilean peso | Chile | 136,393 | (136,393) | 777,360 | (777,360) |
76.568.660-1
| Easy Retail S.A. | Common control | Sale of inventory | Chilean peso | Chile | - | - | 775,145 | (775,145) |
96.732.790-5
| Inmobiliaria Santa Isabel S.A. | Common control | Leases | Chilean peso | Chile | 385,743 | (385,743) | 369,802 | (369,802) |
88.235.500-4
| Sociedad Comercial de Tiendas S.A. | Common control | Leases | Chilean peso | Chile | 2,757,681 | (2,757,681) | 3,316,501 | (3,316,501) |
76.433.310-1
| Costanera Center S.A. | Common control | Easement | Chilean peso | Chile | 20,418,234 | (20,418,234) | 17,509,460 | (17,509,460) |
76.476.830-2
| Cencosud Fidelidad S.A. | Common control | Services rendered | Chilean peso | Chile | 18,580,090 | (18,580,090) | 20,461,331 | (20,461,331) |
77.302.910-k
| Logística y Distribución Paris Ltda. | Common control | Admin and operational fees | Chilean peso | Chile | 4,354,200 | (4,354,200) | 3,951,573 | (3,951,573) |
77.251.760-2
| Jumbo Supermercados Administradora Ltda. | Common control | Admin and operational fees | Chilean peso | Chile | 125,936,274 | (125,936,274) | 121,750,275 | (121,750,275) |
79.829.500-4
| Eurofashion Ltda. | Common control | Sale of inventory | Chilean peso | Chile | 15,273,430 | (15,273,430) | 12,563,723 | (12,563,723) |
76.062.794-1
| Santa Isabel Administradora S.A. | Common control | Admin and operational fees | Chilean peso | Chile | 91,389,883 | (91,389,883) | 87,089,816 | (87,089,816) |
O-E
| Cencosud (Shanghai) Trading Co., Ltd | Common control | Admin and operational fees | Chilean peso | Chile | 2,096,501 | (2,096,501) | 1,837,456 | (1,837,456) |
96.988.680-4
| Paris Administradora Ltda. | Common control | Admin and operational fees | Chilean peso | Chile | 62,932,453 | (62,932,453) | 60,566,824 | (24,134,614) |
96.988.700-2
| MegaJohnson's Administradora S.A. | Common control | Admin and operational fees | Chilean peso | Chile | 13,378,536 | (13,378,536) | 13,643,192 | (13,643,192) |
76.203.299-6
| Comercializadora Costanera Center S.P.A. | Common control | Leases | Chilean peso | Chile | 4,629,029 | (4,629,029) | 3,986,576 | (3,986,576) |
76.203.299-6
| Comercializadora Costanera Center S.P.A. | Common control | Utilities | Chilean peso | Chile | 2,534,020 | (2,534,020) | 2,417,058 | (2,417,058) |
O-E
| Cencosud Argentina S.A. | Common control | Leases | Argentine peso | Argentina | 8,627,362 | (8,627,362) | 10,092,847 | (10,092,847) |
O-E
| Cencosud Argentina S.A. | Common control | Utilities | Argentine peso | Argentina | 7,045,324 | (7,045,324) | 7,505,387 | (7,505,387) |
O-E
| Cencosud Argentina S.A. | Common control | Sales of inventory | Argentine peso | Argentina | 5,036,180 | (5,036,180) | 8,182,736 | (8,182,736) |
O-E
| Cencosud Argentina S.A. | Common control | Services rendered | Argentine peso | Argentina | 16,984,338 | (16,984,338) | 16,987,807 | (16,987,807) |
O-E
| Jumbo Retail Argentina S.A. | Common control | Leases | Argentine peso | Argentina | 373,514 | (373,514) | 228,833 | (228,833) |
O-E
| Jumbo Retail Argentina S.A. | Common control | Financial income | Argentine peso | Argentina | 4,420,510 | (4,420,510) | - | - |
O-E
| Jumbo Retail Argentina S.A. | Common control | Sale of inventory | Argentine peso | Argentina | 343,978 | (343,978) | 4,135,163 | (4,135,163) |
O-E
| Invor S.A. | Common control | Leases | Argentine peso | Argentina | 251,502 | (251,502) | 335,771 | (335,771) |
O-E
| Cencosud Perú S.A. | Common control | Administrative services | Peruvian Sol | Peru | 19,620,355 | (19,620,355) | 18,761,849 | (18,761,849) |
O-E
| Tres Palmeras S.A. | Common control | Leases | Peruvian Sol | Peru | 5,960,806 | (5,960,806) | 5,105,595 | (5,105,595) |
O-E
| Tres Palmeras S.A. | Common control | Admin and operational fees | Peruvian Sol | Peru | 80,164 | (80,164) | 95,871 | (95,871) |
O-E
| Cinco Roble S.A. | Common control | Leases | Peruvian Sol | Peru | 4,328,634 | (4,328,634) | 3,314,840 | (3,314,840) |
O-E
| ISMB Supermercados S.A. | Common control | Leases | Peruvian Sol | Peru | 1,308,031 | (1,308,031) | 1,269,334 | (1,269,334) |
O-E
| Cencosud Retail Perú | Common control | Leases | Peruvian Sol | Peru | 848,064 | (848,064) | 1,237,392 | (1,237,392) |
O-E
| Cencosud Retail Perú | Common control | Admin and operational fees | Peruvian Sol | Peru | 82,363 | (82,363) | 131,640 | (131,640) |
b)
Financing activities between related parties and their conditions
As of September 30, 2016
| | | | | | | Loans granted in local currency | Settlements made in local currency | | |
Cencosud S.A. | 93.834.000-5 | Chile | Cencosud Retail S.A. | Fund transfer | Chilean peso | - | 1,244,726,479 | 1,243,459,479 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Cencosud Shopping Centers S.A. | Fund transfer | Chilean peso | - | 79,409,448 | 163,544,385 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Administradora Centro Comercial Alto Las Condes Ltda. | Fund transfer | Chilean peso | - | 49,787,760 | 46,560,130 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Easy Retail S.A. | Fund transfer | Chilean peso | - | 591,997,486 | 589,466,337 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Comercial Food And Fantasy Ltda. | Fund transfer | Chilean peso | - | 684,464 | 1,223,753 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Cencosud Internacional Ltda. | Fund transfer | Chilean peso | - | 1,564,638 | - | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Cencosud Internacional Ltda. | Future Capitalization | Chilean peso | - | 53,688,000 | - | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Jumbo Administradora Temuco S.A. | Fund transfer | Chilean peso | - | 14,746 | - | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Hotel Costanera S.A. | Fund transfer | Chilean peso | - | 4,919,111 | 27,808 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Sociedad Comercial de Tiendas S.A. | Fund transfer | Chilean peso | - | 4,645,313 | 117,183,646 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Jumbo Administradora Norte Ltda. | Fund transfer | Chilean peso | - | 98,475 | 41,419 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Costanera Centers S.A. | Fund transfer | Chilean peso | - | 2,831,077 | 28,403,848 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Cencosud Fidelidad S.A. | Fund transfer | Chilean peso | - | 9,390,604 | 13,099,035 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Administradora de Servicios Cencosud Ltda | Fund transfer | Chilean peso | - | 65,263,826 | 51,888,466 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Logistica y Distribución Paris Ltda. | Fund transfer | Chilean peso | - | 5,927,733 | 5,752,034 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Eurofashion Ltda. | Fund transfer | Chilean peso | - | 35,271,256 | 47,152,670 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Santa Isabel Administradora S.A. | Fund transfer | Chilean peso | - | 127,435,069 | 135,900,818 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Administradora TMO S.A. | Fund transfer | Chilean peso | - | 29,951 | 14,746 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Paris Administradora Ltda. | Fund transfer | Chilean peso | - | 57,402,002 | 88,995,676 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Jumbo Supermercados Administradora Ltda. | Fund transfer | Chilean peso | - | 106,285,261 | 150,825,787 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | MegaJohnson's Viña del Mar S.A. | Fund transfer | Chilean peso | - | 13,832,380 | 13,835,473 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | MegaJohnson's Administradora S.A. | Fund transfer | Chilean peso | - | 53,259,238 | 12,785,749 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Johnson's Mega San Bernardo S.A. | Fund transfer | Chilean peso | - | 2,506,272 | 695,340 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Cencosud Retail Administradora S.A. | Fund transfer | Chilean peso | - | 355,318 | 841,001 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Comercializadora Contanera Center SPA | Fund transfer | Chilean peso | - | 40,913,933 | 38,577,022 | Throughout 2016 | - |
Cencosud S.A. | 93.834.000-5 | Chile | Cencosud Internacional Argentina S.P.A. | Fund transfer | Chilean peso | - | 23,826 | 1,005,540 | Throughout 2016 | - |
Cencosud Internacional Ltda. | 96.978.180-8 | Chile | Cencosud Brasil Comercial Ltda | Fund transfer | US Dollar | - | 75,000 | - | Throughout 2016 | - |
Cencosud Peru S.A. | O-E | Peru | Cencosud S.A. | Loan | US Dollar | - | 31,279 | - | Throughout 2016 | - |
Cencosud Colombia S.A. | O-E | Chile | Cencosud S.A. | Loan | US Dollar | - | 5,449 | - | Throughout 2016 | - |
Unicenter S.A. | O-E | Argentina | Agrojumbo S.A. | Loan | Argentine Peso | 18.50% | 14,555 | 14,555 | 29-02-2016 | 27-08-2016 |
Unicenter S.A. | O-E | Argentina | Agrojumbo S.A. | Loan | Argentine Peso | 18.50% | 5,956 | 5,956 | 07-03-2016 | 03-09-2016 |
7.4
Board of Directors and key management of the Company
The Board of Directors as of September 30, 2016 is comprised of the following people:
Name | Role | Profession |
Horst Paulmann Kemna | Chairman | Businessman |
Heike Paulmann Koepfer | Director | Commercial Engineer |
Peter Paulmann Koepfer | Director | Commercial Engineer |
Roberto Oscar Phillips | Director | National Public Accountant |
Cristián Eyzaguirre Johnston | Director | Economist |
Richard Büchi Buc | Director | Civil Engineer |
David Gallagher Patrickson | Director | Businessman |
Julio Moura Neto | Director | Engineer |
Mario Valcarce Durán | Director | Commercial Engineer |
Key management of the Company as of September 30, 2016 is composed of the following people:
Name
| Position | Profession |
Jaime Soler | Chief Executive Officer | Commercial Engineer |
Carlos Mechetti | General Counsel | Attorney at law |
Bronislao Jandzio | Audit Managing Director | Business Administrator |
Renato Fernández | Corporate Affairs Manager | Journalist |
Antonio Ureta Vial | Home Improvement Managing Director | Commercial Engineer |
Patricio Rivas | Financial Retail Managing Director | Commercial Engineer |
Rodrigo Hetz | Human Resources Director | Industrial Engineer |
Andres Artigas | Chief Information Officer | Industrial Engineer |
Rodrigo Larrain | Chief Financial Officer | Industrial Engineer |
Ricardo Bennett | Department Store Managing Director | Industrial Engineer |
Tomás Zavala | Corporate Strategy Manager | Industrial Engineer |
Carlos Madina | Shopping Centers Managing Director | Business Administrator |
7.5
Board of Directors compensation
●
Fees paid for attending Board sessions: payment of UF 330 each month for those holding the position of Director of the Board and twice this amount for the President of the Board, if and only if they attend a minimum of 10 ordinary sessions each year,
●
Fees paid for attending the Directors’ Committee: payment to each Director of UF 110 for each session they attend,
The details of the amount paid to Directors for the nine months ended September 30, 2016 and 2015 are as follows:
Name | | | |
| | | |
Horst Paulmann Kemna | Chairman | 154,227 | 147,827 |
Heike Paulmann Koepfer | Director | 77,114 | 73,913 |
Peter Paulmann Koepfer | Director | 77,114 | 73,913 |
Cristián Eyzaguirre Johnston | Director | 77,114 | 73,913 |
Roberto Oscar Philipps | Director | 102,818 | 98,551 |
Erasmo Wong Lu Vega (*) | Director | - | 73,913 |
David Gallagher Patrickson | Director | 102,818 | 98,551 |
Julio Moura | Director | 77,114 | 73,913 |
Richard Bûchi Buc | Director | 102,818 | 98,551 |
Mario Valcarce Durán | Director | 48,827 | - |
Total | | 819,964 | 813,045 |
(*) Mr. Erasmo Wong Lu resigned to his designation as Director, with effective date as from August 26, 2015.
7.6
Compensation paid to senior management
Key management compensation
| | |
| | |
Salary and other short term employee benefits | 4,229,364 | 4,115,678 |
Share based payments | 1,148,003 | 262,329 |
Total | 5,377,367 | 4,378,007 |
The Cencosud Group has established an incentive plan, which rewards management for the achievement of individual objectives in the achievement of the company’s results. These incentives are structured as a minimum and a maximum of gross compensation and are paid once a year.
| |
Inventory category
| | |
| | |
Raw materials at cost | 4,725,611 | 5,687,964 |
Goods at cost | 1,301,291,475 | 1,196,132,051 |
Accumulated impairment | (129,422,474) | (133,510,682) |
| | |
Net Inventories | 1,176,594,612 | 1,068,309,333 |
| |
Inventory category | | | | |
| | | | |
Raw material at cost | 1,272,458 | 3,453,153 | - | 4,725,611 |
Goods at cost | 197,948,839 | 691,612,184 | 282,307,978 | 1,171,869,001 |
| | | | |
Total | 199,221,297 | 695,065,337 | 282,307,978 | 1,176,594,612 |
| |
Inventory category | | | | |
| | | | |
Raw material at cost | 1,466,349 | 4,221,615 | - | 5,687,964 |
| 186,513,106 | 658,932,859 | 217,175,404 | 1,062,621,369 |
| | | | |
Total | 187,979,455 | 663,154,474 | 217,175,404 | 1,068,309,333 |
The Company periodically assesses its inventories at their net realizable value, by separating the inventory for each line of business and verifying the age, inventory turnover, sales prices and seasonality. Any adjustments are carried against income of the period.
The goods included in inventory are valued at the lower between their purchase price or production cost, net of allowance for obsolescence, and their net realizable value.
The carrying amount of those inventory groups carried at September 30, 2016 and December 31, 2015 to its net realizable value less selling costs, provides for:
Current Inventories:
Net realizable value movements | Inventories at net realizable valueas of |
| | |
| | |
Beginning Balance | 66,062,640 | 59,318,631 |
Increase of Inventory to NRV (Net Realizable Value) | 5,506,550 | 20,881,321 |
Decrease of Inventory to NRV (Net Realizable Value) | (17,501,240) | (14,137,312) |
| | |
Total | 54,067,950 | 66,062,640 |
Other information relevant to inventory:
| For the nine months ended September 30, |
Additional information inventory | | |
| | |
Cost of inventories recognized as expenses during the year | 4,966,618,461 | 5,331,343,656 |
Impairment movements:
| |
Acummulated impairment
| | |
| | |
Beginning Balance | 133,510,682 | 131,827,604 |
Amount of inventory reductions | 4,001,371 | 7,019,718 |
Amount of reversals of inventory reductions | (8,089,579) | (5,336,640) |
| | |
Total | 129,422,474 | 133,510,682 |
The circumstances or events that led to the reversal of any write-down of inventories as of September 30, 2016 and December 31, 2015 relate mainly to liquidations and auctions to recover more value from the estimated net realizable value for inventories.
The Company has not given inventories as collaterals at the end of the periods reported.
9.
Intangible assets other than goodwill
| |
Intangibles assets other than goodwill net | | |
| | |
Finite life intangible assets, net | 144,989,564 | 133,909,906 |
Indefinite life intangible assets, net | 264,155,804 | 267,839,511 |
| | |
Intangible assets, net | 409,533,970 | 401,749,417 |
| | |
Patents, Trade Marks and Other Rights, Net | 264,155,804 | 267,839,511 |
Software (IT) | 113,338,846 | 103,417,708 |
Other Identifiable Intangible Assets, net (*) | 31,650,718 | 30,492,198 |
| | |
Identifiable Intangible Assets, Net | 409,145,368 | 401,749,417 |
| |
Intangibles assets other than goodwill net
| | |
| | |
Finite life intangible assets, Gross | 285,503,282 | 253,636,682 |
Indefinite life intangible assets, Gross | 264,155,804 | 267,839,511 |
| | |
Intangible Assets, Gross | 549,659,086 | 521,476,193 |
| | |
Patents, Trade Marks and Other Rights, Gross | 264,155,804 | 267,839,511 |
Software (IT) | 233,460,307 | 203,727,371 |
Other Identifiable Intangible Assets, Gross (*) | 52,042,975 | 49,909,311 |
| | |
Identifiable Intangible Assets, Gross | 549,659,086 | 521,476,193 |
| |
Accumulated amortization and value impairment | | |
| | |
Finite life intangible assets | (140,513,718) | (119,726,776) |
Indefinite life intangible assets | - | - |
| | |
Intangible Assets, Gross | (140,513,718) | (119,726,776) |
| | |
Software (IT) | (120,121,461) | (100,309,663) |
Other Identifiable Intangible Assets (*) | (20,392,257) | (19,417,113) |
| | |
Accumulated amortization and value impairment | (140,513,718) | (119,726,776) |
(*) Other identifiable intangible assets mainly correspond to customer’s data base.
The detail of the useful lives applied to intangible assets as of September 30, 2016 and December 31, 2015 is as follows:
Estimated useful lives or amortization rates used | | |
Development costs | 1 | 7 |
Patents, Trade Marks and Other Rights | | |
Software (IT) | 1 | 7 |
Other identifiable Intangible Assets | 1 | 5 |
The movement of intangible assets for the nine months ended September 30, 2016 is the following:
| Patents,trademarks and other rights | | Other identifiable intangible assets | |
| | | | |
Initial balance as of January 1, 2016 | 267,839,511 | 103,417,708 | 30,492,198 | 401,749,417 |
Additions | - | 30,573,414 | - | 30,573,414 |
Retirements | - | (608,528) | - | (608,528) |
Amortization | - | (19,811,798) | (975,144) | (20,786,942) |
Increase (decrease) in foreign exchange | (3,683,707) | (231,950) | 2,133,664 | (1,781,993) |
Balance at September 30, 2016 | 264,155,804 | 113,338,846 | 31,650,718 | 409,145,368 |
The movement of intangible assets as of and for the year ended December 31, 2015 is the following:
Intangible movements | Patents,trademarks and other rights | | Other identifiable intangible assets | |
| | | | |
Initial balance as of January 1, 2015 | 275,070,653 | 88,441,290 | 37,030,237 | 400,542,180 |
Additions | - | 35,364,898 | - | 35,364,898 |
Retirements | - | (369,699) | - | (369,699) |
Amortization | - | (27,993,517) | (677,511) | (28,671,028) |
Decrease in foreign exchange | (7,231,142) | (5,139,705) | (5,102,800) | (17,473,647) |
Other Increase (decrease) | - | 13,114,441 | (757,728) | 12,356,713 |
Balance at December 31, 2015 | 267,839,511 | 103,417,708 | 30,492,198 | 401,749,417 |
The detail of the amounts of identifiable intangible assets that are individually significant as of September 30, 2016 and December 31, 2015 is as follows:
Individually significant identifiable Intangible assets | Book Value September 2016 | | Remaining amortization period | | |
| | | | | |
Paris Brand | 120,754,313 | 120,754,313 | Indefinite | Chile | Department stores |
Johnson’s Brand | 15,501,628 | 15,501,628 | Indefinite | Chile | Department stores |
Pierre Cardin License | 171,584 | 171,584 | Defined | Chile | Department stores |
Wong Brand | 30,917,037 | 33,189,716 | Indefinite | Peru | Supermarkets |
Metro Brand | 67,455,353 | 72,413,925 | Indefinite | Peru | Supermarkets |
Bretas Brand | 17,004,226 | 14,949,332 | Indefinite | Brazil | Supermarkets |
Perini Brand | 761,386 | 669,376 | Indefinite | Brazil | Supermarkets |
Prezunic Brand | 11,590,277 | 10,189,637 | Indefinite | Brazil | Supermarkets |
Total | 264,155,804 | 267,839,511 | | | |
The charge to the profit and loss statement for amortization of intangibles for the nine months ended September 30, 2016 and 2015 are detailed below:
Item line in statement of profit and loss which includes amortization of identifiable Intangible assets | For the nine months ended September 30, |
| | |
| | |
Administrative expenses | 20,786,942 | 20,581,545 |
| | |
Total | 20,786,942 | 20,581,545 |
As of September 30, 2016 and December 31, 2015, there are no relevant intangible assets encumbered. There are also no restrictions on ownership of them.
As of September 30, 2016 and December 31, 2015, there are no commitments to acquire intangible assets.
No significant intangible assets that have been fully depreciated are in use as of as of September 30, 2016 and December 31, 2015
The goodwill represents the excess of the acquisition cost, over the fair value of the Group’s interest in the identifiable net assets of the subsidiary/associate as of the date of acquisition. Goodwill is allocated to each store or group of stores, as appropriate, in each country and operating segment (CGUs cash generating units).
To check whether goodwill has suffered an impairment loss of value, the company compares the carrying amount of the assets, against their recoverable value. We may recognize an impairment loss if the carrying amount of the asset excess its recoverable amount. The Group believes that value in use approach using the discounted cash flow method, is the most reliable way to determine the recoverable value of the CGU method.
The following table details goodwill balances and movements by operating segment and country as of January 1, 2016 and September 30, 2016:
Goodwill per reporting segment and country
| | | Increase(decrease) foreign exchange | |
| | | | |
Real Estate & Shopping—Argentina | 115,986 | - | (24,532) | 91,454 |
Supermarkets—Chile | 106,991,957 | - | - | 106,991,957 |
Supermarkets—Brazil | 343,976,582 | - | 47,296,812 | 391,273,394 |
Supermarkets—Peru | 275,687,596 | - | (18,877,816) | 256,809,780 |
Supermarkets— Colombia | 439,366,277 | - | 19,971,195 | 459,337,472 |
Financial services – Colombia | 52,305,509 | - | 2,377,523 | 54,683,032 |
Shopping Centers – Colombia | 31,383,305 | - | 1,426,514 | 32,809,819 |
Home Improvement—Argentina | 2,477,939 | - | (1,071,072) | 1,406,867 |
Home Improvement—Chile | 1,227,458 | - | - | 1,227,458 |
Department stores—Chile | 138,159,463 | - | - | 138,159,463 |
Total | 1,391,692,072 | - | 51,098,624 | 1,442,790,696 |
The following table details goodwill balances and movements by operating segment and country as of January 1, 2015 and December 31, 2015:
Goodwill per reporting segment and country
| | | Increase(decrease) foreign exchange | |
| | | | |
Real Estate & Shopping—Argentina | 150,347 | - | (34,361) | 115,986 |
Supermarkets—Chile | 106,991,957 | - | - | 106,991,957 |
Supermarkets—Brazil | 569,584,936 | (116,771,460) | (108,836,894) | 343,976,582 |
Supermarkets—Peru | 268,644,820 | - | 7,042,776 | 275,687,596 |
Supermarkets— Colombia | 499,279,860 | - | (59,913,583) | 439,366,277 |
Financial services – Colombia | 59,438,079 | - | (7,132,570) | 52,305,509 |
Shopping Centers – Colombia | 35,662,847 | - | (4,279,542) | 31,383,305 |
Home Improvement—Argentina | 3,208,796 | - | (730,857) | 2,477,939 |
Home Improvement—Chile | 1,227,458 | - | - | 1,227,458 |
Department stores—Chile | 138,159,463 | - | - | 138,159,463 |
Total | 1,682,348,563 | (116,771,460) | (173,885,031) | 1,391,692,072 |
11.1
The composition of this item as of September 30, 2016 and December 31, 2015 is as follows:
| |
Property, plant and equipment categories, net | | |
| | |
Construction in progress | 82,155,230 | 63,017,895 |
Land | 686,620,261 | 725,437,554 |
Buildings | 1,048,533,888 | 1,075,995,255 |
Plant and equipment | 223,462,617 | 246,716,665 |
Information technology equipment | 31,945,680 | 32,046,485 |
Fixed installations and accessories | 308,256,655 | 343,696,782 |
Motor vehicles | 720,364 | 577,489 |
Leasehold improvements | 220,231,032 | 202,460,078 |
Other property plant and equipment | 8,487,665 | 21,542,427 |
Totals | 2,610,413,392 | 2,711,490,630 |
| |
Property, plant and equipment categories, gross | | |
| | |
Construction in progress | 82,155,230 | 63,017,895 |
Land | 686,620,261 | 725,437,554 |
Buildings | 1,291,573,925 | 1,310,237,782 |
Plant and equipment | 581,463,893 | 608,586,845 |
Information technology equipment | 145,978,024 | 142,496,186 |
Fixed installations and accessories | 734,452,534 | 732,584,234 |
Motor vehicles | 5,094,821 | 4,640,629 |
Leasehold improvements | 305,627,274 | 274,904,826 |
Other property plant and equipment | 13,759,383 | 27,627,230 |
Totals | 3,846,725,345 | 3,889,533,181 |
| |
| | |
| | |
Buildings | (243,040,037) | (234,242,527) |
Plant and equipment | (358,001,276) | (361,870,180) |
Information technology equipment | (114,032,344) | (110,449,701) |
Fixed installations and accessories | (426,195,879) | (388,887,452) |
Motor vehicles | (4,374,457) | (4,063,140) |
Leasehold improvements | (85,396,242) | (72,444,748) |
Other property plant and equipment | (5,271,718) | (6,084,803) |
Totals | (1,236,311,953) | (1,178,042,551) |
Methos used for the depreciation of property, plant and equiptment (life)
| Rate explanation | | |
Buildings | Useful Life (years) | 25 | 60 |
Plant and equipment | Useful Life (years) | 7 | 20 |
Information technology equipment | Useful Life (years) | 3 | 7 |
Fixed installations and accessories | Useful Life (years) | 7 | 15 |
Motor vehicles | Useful Life (years) | 1 | 5 |
Leasehold improvements (*) | Useful Life (years) | 5 | 35 |
Other property plant and equipment | Useful Life (years) | 3 | 15 |
(*) Leasehold improvement will be depreciated using the shorter useful life between of the length of the lease contract and the useful life per the table above.
The Group reviews the estimated useful lives of property, plant and equipment at the end of each annual period. The Company has determined that there are no significant changes in the estimated useful lives for the reported periods.
11.3
Reconciliation of changes in property, plant and equipment
The following chart shows a detailed roll-forward of changes in property, plant and equipment, by class between January 1, 2016 and September 30, 2016:
Movement for the nine moths ended September 30, 2016
| | | | | Information technology equipment, net | Fixed installations and accessories, net | | | Other property, plant and equipment, net | Property, plant and equipment, net |
| | | | | | | | | | |
Opening balance January 1, 2016 | 63,017,895 | 725,437,554 | 1,075,995,255 | 246,716,665 | 32,046,485 | 343,696,782 | 577,489 | 202,460,078 | 21,542,427 | 2,711,490,630 |
Changes | | | | | | | | | | |
Additions | 74,507,020 | 895,446 | 6,961,443 | 13,365,300 | 10,755,302 | 8,853,080 | 82,386 | 6,859,345 | 193,636 | 122,472,958 |
Transfers to (from) investment properties | (2,603,235) | (2,740,986) | (34,770) | (500,977) | 56,610 | 84,761 | - | - | (2,953,918) | (8,692,515) |
Removal | - | (100,694) | (6,050,566) | (4,062,938) | (197,802) | (220,196) | - | (217,172) | - | (10,849,368) |
Depreciation expenses | - | - | (23,189,594) | (34,997,140) | (10,456,130) | (47,205,993) | (178,240) | (25,662,735) | (597,916) | (142,287,748) |
Reversal of impairment previously recognized in results | - | (2,639,635) | - | - | - | - | - | - | - | (2,639,635) |
Increase (decrease) in foreign exchange | 5,878,096 | (9,672,240) | (11,344,894) | (2,363,209) | (9,118,303) | 673,618 | (57,305) | 9,964,675 | (2,492,958) | (18,532,520) |
Transfer to (from) non—current assets and disposal groups held for sale | - | (24,896,394) | (9,600,635) | (555,716) | (1,761) | (79,588) | - | - | (5,414,316) | (40,548,410) |
Other increase (decrease) | (58,644,546) | 337,210 | 15,797,649 | 5,860,632 | 8,861,279 | 2,454,191 | 296,034 | 26,826,841 | (1,789,290) | - |
Total changes | 19,137,335 | (38,817,293) | (27,461,367) | (23,254,048) | (100,805) | (35,440,127) | 142,875 | 17,770,954 | (13,054,762) | (101,077,238) |
Final balance as of September 30, 2016 | 82,155,230 | 686,620,261 | 1,048,533,888 | 223,462,617 | 31,945,680 | 308,256,655 | 720,364 | 220,231,032 | 8,487,665 | 2,610,413,392 |
The following chart shows a detailed roll-forward of changes in property, plant and equipment, by class between January 1, 2015 and December 31, 2015:
Movement for the nine moths ended December 31, 2015
| | | | | Information technology equipment, net | Fixed installations and accessories, net | | | Other property, plant and equipment, net | Property, plant and equipment, net |
| | | | | | | | | | |
Opening balance January 1, 2015
| 108,039,312 | 771,941,960 | 1,138,386,080 | 271,557,150 | 41,570,626 | 383,530,334 | 3,256,956 | 260,036,836 | 31,409,202 | 3,009,728,456 |
Changes | | | | | | | | | | |
Additions | 39,267,282 | 13,256,435 | 12,810,066 | 25,541,163 | 3,304,532 | 19,284,001 | 310,638 | 13,851,190 | 2,831,930 | 130,457,237 |
Disposals | - | - | (2,845,401) | - | (271,851) | - | (12,525) | - | - | (3,129,777) |
Transfers to (from) investment properties | 8,913,555 | - | 2,988,070 | - | - | 3,686,245 | - | - | - | 15,587,870 |
Increase (decrease) for other changes | (10,292,730) | - | - | - | (2,063,983) | - | - | - | - | (12,356,713) |
Removal | (419) | (688,384) | (26,926) | (7,869,437) | (403,731) | (1,352,637) | - | - | (17,000) | (10,358,534) |
Depreciation expenses | | | (33,329,879) | (52,615,043) | (14,591,325) | (66,642,810) | (498,560) | (21,336,782) | (804,885) | (189,819,284) |
Increase (decrease) in foreign exchange | (5,274,847) | (59,116,214) | (55,509,268) | (19,513,608) | (954,739) | (27,690,495) | (770,493) | (51,211,220) | (8,577,741) | (228,618,625) |
Other increase (decrease) | (77,634,258) | 43,757 | 13,522,513 | 29,616,440 | 5,456,956 | 32,882,144 | (1,708,527) | 1,120,054 | (3,299,079) | - |
Total changes | (45,021,417) | (46,504,406) | (62,390,825) | (24,840,485) | (9,524,141) | (39,833,552) | (2,679,467) | (57,576,758) | (9,866,775) | (298,237,826) |
Final balance as of December 31, 2015 | 63,017,895 | 725,437,554 | 1,075,995,255 | 246,716,665 | 32,046,485 | 343,696,782 | 577,489 | 202,460,078 | 21,542,427 | 2,711,490,630 |
11.4
The Company has traditionally maintained the policy to carry out all the necessary work in response to the opportunities and changes experienced in domestic and regional markets where the Company operates, to capture the best opportunities and results for each of its business units.
The cost includes disbursements directly attributable to the acquisition or construction of an asset, as well as interests from related financing in the case of qualifying assets.
The company incorporates borrowing costs that are directly attributable to the acquisition, construction or production of a qualified asset during the period to complete and prepare the asset for its intended use.
As of September 30, 2016, and December 31, 2015, there is no capitalization of borrowing costs.
As of September 30, 2016 and December 31, 2015, properties, plant and equipment granted as security amounted ThCh$ 3,778,172 and ThCh$ 3,630,138, respectively. Nevertheless, there are no restrictions on ownership of assets.
11.7
Commitments to acquire assets
As of September 30, 2016 and December 31, 2015, there are commitments to acquire property, plant and equipment of ThCh$ 100,931,525. and of ThCh$ 59,290,755, respectively.
11.8
Assets out of service
As of September 30, 2016 and December 31, 2015, there are no essential elements or assets that are temporarily out of service. The property, plant and equipment mainly relate to stores and operating fixed assets to enable the performance of the retail business every day of the year, except when there are restrictions for public holidays established in each country.
11.9
Assets fully depreciated
In view of the nature of the retail business, the Company has no significant assets that are fully depreciated and that are in use as of September 30, 2016 and December 31, 2015. These assets relate mainly to minor equipment such as scales, furniture, computers, cameras, lighting and others. The retail business assets are depreciated based on the term of the lease agreement.
Assets subject to amortization are tested for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets may not be recovered. It recognizes an impairment loss when the carrying amount is greater than its recoverable amount. The recoverable amount of an asset is the higher of an asset’s fair value less costs to sell and its value in use. For the purposes of assessing impairment, assets are grouped at the lowest level for which identifiable cash flows exist separately. Except for the disclosures included in 11.3, the Company has not recognized impairment losses or reversals of impairment as of September 30, 2016 and December 31, 2015.
11.11
Property Plant and Equipment components:
The main items that compose each asset class are: Plant and equipment: presented in this asset class are primarily properties used in the operation of retail business such as mixers, sausages portioning machines, system ready meals, frozen island, cold containers, and refrigerated display cases, forming bread ovens, blender, among others.
Equipment for information technology: correspond to items such as computers, printers, notebook, labeling, scanner, clock control, price inquiries and servers, among others.
Fixed installations and accessories: presented in this asset class are expenditures to enable operations of stores, such, ceilings, floors, wall finishes, lighting the sky, smoke detectors, sprinklers, air ducts and heating, communications networks , escalators, elevators, hoists, electrical substation and central air conditioning among others.
Leasehold improvements: presented in this asset class are disbursements associated with enabling or leased store improvements such as remodeling of facades, finishes, floors, ceilings and walls among others. Other property, plant and equipment: mainly corresponds to fixed assets in transit and assets acquired under finance lease.
12.1
The roll-forward of investment properties as of September 30, 2016 and December 31, 2015 is the following:
| |
Roll-forward of investment properties, net, fair value method
| | |
| | |
Investment properties, net, initial value | 1,807,095,204 | 1,663,592,396 |
Effect of fair value in profit or loss | 116,994,615 | 198,154,988 |
Additions | 497,488 | 6,404,431 |
Transfer from owner-occupied property, investment property, cost model | 8,692,515 | (15,587,870) |
Disposals | (2,801,896) | - |
Decrease in foreign exchange rate | (61,939,766) | (45,468,741) |
| | |
Changes in Investment Properties, Total | 61,442,956 | 143,502,808 |
| | |
Investment Properties Final Balance | 1,868,538,160 | 1,807,095,204 |
12.2
Income and expense from investment properties
| For the nine months ended |
Roll-forward of investment properties, net, fair value method
| | |
| | |
Revenue from Investment Property Leases | 175,992,022 | 176,165,399 |
Direct operating expenses of Investment Properties which generate lease revenue | 47,828,297 | 44,071,267 |
12.3
As of September 30, 2016 and December 31, 2015, investment properties are not encumbered,
12.4
As of September 30, 2016 there are commitments to acquire investment properties by ThCh$ 4,852,206 (ThCh$ 10,859,113 as of December 31, 2015),
12.5
There are no restrictions on ownership of assets,
13
Other financial liabilities, current and non-current
The composition of this item as of September 30, 2016 and December 31, 2015 is the following:
13.1
Types of interest bearing (accruing) loans
| | |
Leases | | | | |
| | | | |
Bank loans (1) | 437,513,078 | 228,966,146 | 193,821,962 | 269,733,099 |
Bond debt (2) | 88,527,601 | 2,433,878,115 | 61,488,514 | 2,586,966,437 |
Other loans—leases | 3,407,731 | 20,409,283 | 3,025,088 | 29,524,500 |
Other financial liabilities | 1,186,989 | | | |
Other financial liabilities (hedge activities) | 1,927,255 | 9,282,141 | 58,029 | 1,088,321 |
Time deposits (3) | 50,633,673 | 47,385,159 | 89,791,028 | 23,601,397 |
Term savings accounts | - | - | 451,312 | - |
Letters of credit | - | 7,834,730 | - | 8,235,348 |
Deposits and other demand deposits | 1,223,862 | - | 3,824,992 | - |
Debt purchase Bretas | - | - | - | 1,636,153 |
Debt purchase of M. Rodriguez | - | - | - | 1,864,286 |
Debt purchase Johnson | - | - | 1,388,767 | 1,388,767 |
Other Financial liabilities—other | 2,159,896 | - | 2,323,419 | - |
| | | | |
Totals Loans | 586,580,085 | 2,747,755,574 | 356,173,111 | 2,924,038,308 |
(1)
Bank loans correspond to loans taken out with banks and financial institutions,
(2)
Bond debt corresponds to bonds placed in public securities markets or issued to the public in general,
(3)
Time deposits are the main funding source of the subsidiary, Banco Paris in Chile. Deposits taken by Chilean clients of Banco Paris are mainly money market deposits, which belong to 14 persons. The average maturity of these deposits is 116 days as of September 30, 2016, and 196 days as of December 31, 2015.
Loan agreements and outstanding bonds of the Company contain a number of covenants requiring compliance with certain financial ratios and other tests, As of September 30, 2016 and December 31, 2015 the Company was in compliance with all financial debt covenants subscribed.
14
Provisions and other liabilities
The composition of this item as of September 30, 2016 and December 31, 2015 is as follows:
| |
Accruals and provision
| | | | |
| | |
| | | | |
Legal claims provision (2) | 10,180,587 | 12,301,212 | 61,702,718 | 65,515,010 |
Onerous contracts provision (1) | 1,636,837 | 3,340,749 | 10,600,249 | 12,673,576 |
| | | | |
Total | 11,817,424 | 15,641,961 | 72,302,967 | 78,188,586 |
(1)
Provisions for onerous contracts
The provisions recorded under this concept correspond mainly to the excess over the fair value payable related to onerous lease contracts recorded in business combinations of the previous periods.
The following table shows the civil, labor and tax proceedings faced by the Company and its subsidiaries (by country). The proceedings comprising each category are those that present probable occurrence likelihood and the amount of loss can be quantified or estimated.
| Provision Legal Claims (2)
| |
| | | | | | |
| | | | | | |
Total as of September 30,2016 | 28,035,327 | 43,838,278 | 9,700 | 71,883,305 | 10,180,587 | 61,702,718 |
Total as of December 31,2015 | 40,771,526 | 21,779,689 | 15,265,007 | 77,816,222 | 12,301,212 | 65,515,010 |
(2)
The nature of these obligations is as follows:
Civil provision: This primarily corresponds to civil and commercial trials that mainly deal with claims from customers, defects in products, accidents of customers in the stores and law suits related with customer service.
Labor provision: This primarily corresponds to staff severance indemnities and salary disputes from former employees.
Tax provision: This primarily corresponds to tax claims in the countries in which the Company operates.
| | |
Chile | 10,962,771 | 11,910,013 |
Argentina | 19,681,249 | 32,492,814 |
Brazil | 36,162,357 | 26,230,753 |
Peru | 634,351 | 1,180,867 |
Colombia | 4,442,577 | 6,001,775 |
| | |
| 71,883,305 | 77,816,222 |
14.2
Movement of provisions:
Provision Type
| | | |
| | | |
Initial Balance January 1, 2016 | 77,816,222 | 16,014,325 | 93,830,547 |
Movements in Provisions: | | | |
Additional provisions | 6,256,648 | - | 6,256,648 |
Increase (decrease) in existing provisions | 4,520,763 | (3,876,501) | 644,262 |
Provision used during the period | (10,760,257) | - | (10,760,257) |
Reversal of non-used provisions | (2,233,242) | - | (2,233,242) |
Increase (decrease) in foreign exchange rate | (3,634,553) | 99,262 | (3,535,291) |
Other increase (decrease) | (82,276) | - | (82,276) |
| | | |
Changes in provisions, total | (5,932,917) | (3,777,239) | (9,710,156) |
| | | |
Total provision, closing balance as of September 30, 2016 | 71,883,305 | 12,237,086 | 84,120,391 |
Provision Type
| | | |
| | | |
Initial Balance January 1, 2015 | 99,340,184 | 20,623,153 | 119,963,337 |
Movements in Provisions: | | | |
Additional provisions | 14,695,645 | - | 14,695,645 |
Decrease in existing provisions | (13,713,948) | (4,148,990) | (17,862,938) |
Provision used during the year | (4,780,907) | - | (4,780,907) |
Reversal of used provision | (3,034) | - | (3,034) |
Decrease in foreign exchange rate | (17,721,718) | (459,838) | (18,181,556) |
| | | |
Changes in provisions, total | (21,523,962) | (4,608,828) | (26,132,790) |
| | | |
Total provision, closing balance as of December 31, 2015 | 77,816,222 | 16,014,325 | 93,830,547 |
The objectives of the Cencosud Group regarding capital management are to safeguard its capacity to continue as a going concern, ensuring appropriate returns for its shareholders and benefits for other stakeholders, and maintaining an optimum capital structure while reducing capital costs.
There are no movements of authorized shares during the nine-months period ended September 30, 2016.
15.2
Subscribed and paid shares
The roll-forward of paid shares from January 1, 2016 to September 30, 2016 is the following:
Movement in issued and fully paid shares | | |
| | |
Paid shares as of January 1, 2016 | 2,828,723,963 | 2,321,380,936 |
Exercise of options issued under the current plans (see note 20) [*] | 13,796,909 | 48,991,490 |
Paid shares as of September 30, 2016 | 2,842,520,872 | 2,370,372,426 |
[*] The exercised share price reported to the SVS (Superintendencia de Valores y Seguros) for the authorized shares is Ch$ 3,555.56.
The roll-forward of authorized shares from January 1, 2016 to September 30, 2016 is the following:
Movement in authorized shares | |
| |
Authorized shares as of January 1, 2016 | 2,889,022,734 |
Optional shares prescribed as of April 29, 2016 | (13,264,341) |
Exercise of options issued under the current plans (see note 20) | 13,796,909 |
Paid shares as of September 30, 2016 | 2,889,555,302 |
As of September 30, 2016 there are 33,237,521 issued shares pending of subscription and payment, of which will expire on November 27,2016. As of December 31, 2015 there were 60,298,771 issued shares pending of subscription and payment, of which 27,000,000 were going to expire on April 29, 2016, and 33,298,771 that will expire on November 20, 2017.
The dividend distribution policy adopted by Cencosud S,A, establishes the payment of dividends of 30% of the distributable net profits.
In relation to SVS Ruling No. 1945, on October 29, 2010, the Company’s Board of Directors agreed that the net distributable profits for the year 2010 and following years will be the figure reflected in the financial statements as “profit for the year attributable controlling shareholders”, excluding the unrealized result for fair value appraisal of investment properties, net of deferred taxes.
The Board of Directors ordinary session held on March 27, 2015 agreed to propose to the Ordinary Shareholders Meeting, to be held on April 24, 2015, to distribute a dividend of Ch$ 20.59906 per share, chargeable to the 2014 net profits. The shareholders’ meeting approved the proposed dividend, and made clear that the final dividend considers the former payment of an interim dividend of Ch$8 per share paid in December 3, 2014. This final dividend was paid to shareholders from May 13, 2015.
On October 30, 2015, the Board of Directors agreed on distributing an interim dividend of Ch$16 per share in relation to the profits of 2015. This dividend was paid from December 4, 2015.
On April 29, 2016, the Ordinary Shareholders Meeting agreed on distributing a definitive dividend in relation to the profits of 2015 amounted to Ch$ 73,684,179,628, which represents about to 88.55% of the distributable profit. This also represents a dividend of Ch$ 25.92268 per share. The aforementioned distribution of profits shall be made by: (i) the distribution of an additional dividend in the amount of $ 10 per share; plus (ii) the distribution of an interim dividend of $ 16 per share already paid from December 4, 2015.
In addition, the Shareholders Meeting approved an extraordinary dividend in the amount of $ 50 per share, chargeable to retained earnings from previous years, reducing the reserve fund for future dividends amounted to Ch$ 142,122,981,100. The payment of the above dividend will be made from May 17, 2016.
As of September 30, 2016, the Group has recognized a minimum dividend payment for the interim results up to that date of ThCh$ 44,060,737. No recognition was done as of December 31, 2015, being that the interim dividend paid during 2015 excessed the distributable minimum dividend calculated on the 2015 liquid profits. The total charge to equity as of September 30, 2016 was ThCh$ 214,608,314 (ThCh$ 67,295,731 as of December 31, 2015).
15.4
Non-controlling interest
Details of the non-controlling interest as of September 30, 2016 and December 31, 2015 are as follows:
| Non-controlling InterestSep 30, | Non-controlling Interest Dec 31, | Balances as of |
| | | | |
Company | | | | |
Cencosud Shopping Centers S.A. | 0.00004% | 0.00004% | 456 | 415 |
Mercado Mayorista P y P Ltda. | 10.00000% | 10.00000% | 93,871 | 93,871 |
Easy Retail S.A. | 0.07361% | 0.42500% | 11,068 | 324,244 |
Comercial Food and Fantasy Ltda. | 10.00000% | 10.00000% | - | (24,643) |
Administradora del Centro Comercial Alto Las Condes Ltda. | 55.00000% | 55.00000% | (279,599) | (1,613,621) |
Cencosud Retail S.A. | 0.03900% | 0.03906% | 210,630 | 194,291 |
Jumbo Retail Argentina S.A. | 0.07600% | 0.07600% | 66,156 | 91,502 |
| | | | |
Total | | | 102,582 | (933,941) |
16
Breakdown of significant results
The items by function from the Statements of Income are described as follows in 16,1, 16,2 y 16,3,
Expenses by nature of integral income by function
| 9-30-2016 | 9-30-2015 |
| ThCh$ | ThCh$ |
Cost of sales | 5,323,518,421 | 5,664,936,408 |
Distribution cost | 18,989,663 | 20,275,644 |
Administrative expenses | 1,714,231,496 | 1,854,414,264 |
Other expenses by function (*) | 120,813,586 | 122,779,162 |
Total | 7,177,553,166 | 7,662,405,478 |
(*)
Mainly includes marketing expenses.
The following is a breakdown of the main operating and management costs and expenses of the Cencosud Group for the following periods:
Expenses by nature | For the nine months ended 9/30/2016 | For the nine months ended 9/30/2015 |
| | | | | | |
| | | | | | |
Cost of goods sold | 4,966,618,461 | - | 4,966,618,461 | 5,331,343,656 | - | 5,331,343,656 |
Other cost of sales | 356,899,960 | - | 356,899,960 | 333,592,752 | 42,022,177 | 291,570,575 |
Personnel expenses | 1,034,537,484 | - | 1,034,537,484 | 1,162,019,847 | 19,153,770 | 1,142,866,077 |
Depreciation and amortization | 163,074,690 | - | 163,074,690 | 163,953,618 | 1,691,568 | 162,262,050 |
Distribution cost | 18,989,663 | - | 18,989,663 | 20,275,644 | - | 20,275,644 |
Other expenses by function | 120,813,586 | - | 120,813,586 | 122,779,162 | - | 122,779,162 |
Cleaning | 53,992,980 | - | 53,992,980 | 60,674,187 | 64,051 | 60,610,136 |
Safety and security | 45,472,059 | - | 45,472,059 | 52,397,154 | 51,111 | 52,346,043 |
Maintenance | 61,662,679 | - | 61,662,679 | 66,637,487 | 663,200 | 65,974,287 |
Professional fees | 55,855,807 | - | 55,855,807 | 58,499,366 | 1,927,305 | 56,572,061 |
Bags for Customers | 14,576,068 | - | 14,576,068 | 17,516,658 | - | 17,516,658 |
Credit card commission | 74,666,929 | - | 74,666,929 | 75,062,264 | - | 75,062,264 |
Lease | 141,769,455 | - | 141,769,455 | 143,909,845 | 1,550,254 | 142,359,591 |
Other | 68,623,345 | - | 68,623,345 | 53,743,838 | 24,198,965 | 29,544,873 |
| | | | | | |
Total | 7,177,553,166 | - | 7,177,553,166 | 7,662,405,478 | 91,322,401 | 7,571,083,077 |
The following is a breakdown of personnel expenses for the following periods:
Personal Expense
| For the nine months ended 9/30/2016 | For the nine months ended 9/30/2015 |
| | | | | | |
| | | | | | |
Salaries | 834,982,635 | - | 834,982,635 | 912,355,343 | 17,003,162 | 895,352,181 |
Short-term employee benefits | 177,978,448 | - | 177,978,448 | 188,891,244 | 1,141,631 | 187,749,613 |
Termination benefits | 21,576,401 | - | 21,576,401 | 60,773,260 | 1,008,977 | 59,764,283 |
| | | | | | |
Total | 1,034,537,484 | - | 1,034,537,484 | 1,162,019,847 | 19,153,770 | 1,142,866,077 |
16.3
Depreciation and amortization
Depreciation and amortization
| For the nine months ended 9/30/2016
| For the nine months ended 9/30/2015
|
| | | | | | |
| | | | | | |
Depreciation | 142,287,748 | - | 142,287,748 | 143,372,073 | 274,996 | 143,097,077 |
Amortization | 20,786,942 | - | 20,786,942 | 20,581,545 | 1,416,572 | 19,164,973 |
| | | | | | |
Total | 163,074,690 | - | 163,074,690 | 163,953,618 | 1,691,568 | 162,262,050 |
16.4
Other gains (losses)
Other gain (losses)
| For the nine months ended 9/30/2016 | For the nine months ended 9/30/2015 |
| | | | | | |
| | | | | | |
Gains obtained from sales of subsidiaries | 53,484,358 | - | 53,484,358 | 61,372,533 | - | 61,372,533 |
Assets impairment | (3,267,070) | - | (3,267,070) | (116,771,460) | - | (116,771,460) |
Complementary remittance tax | (3,332,915) | - | (3,332,915) | (2,197,442) | - | (2,197,442) |
Wealth tax Colombia | (5,566,905) | - | (5,566,905) | (6,519,527) | - | (6,519,527) |
Insurance claims | 2,966,100 | - | 2,966,100 | - | - | - |
Sales of businesses and properties | 12,436,556 | - | 12,436,556 | 11,749,256 | - | 11,749,256 |
Other net losses | (3,711,614) | - | (3,711,614) | (9,346,308) | 2,601,862 | (11,948,170) |
| | | | | | |
Total | 53,008,510 | - | 53,008,510 | (61,712,948) | 2,601,862 | (64,314,810) |
16.5
Other operating income
Other operating income
| For the nine months ended 9/30/2016 | For the nine months ended 9/30/2015 |
| | | | | | |
| | | | | | |
Sell Carton and Wraps | 2,975,863 | - | 2,975,863 | 2,387,933 | - | 2,387,933 |
Recovery of fees | 1,580,968 | - | 1,580,968 | 2,311,899 | - | 2,311,899 |
Increase on revaluation of Investment properties (see note 12.1) | 116,994,615 | - | 116,994,615 | 56,392,525 | - | 56,392,525 |
Other Income | 5,198,246 | - | 5,198,246 | 4,274,423 | 198,188 | 4,076,235 |
| | | | | | |
Total | 126,749,692 | - | 126,749,692 | 65,366,780 | 198,188 | 65,168,592 |
The following is the financial income detailed for the periods ended:
Financial Results
| For the nine months ended 9/30/2016 | For the nine months ended 9/30/2015 |
| | | | | | |
| | | | | | |
| | | | | | |
Other finance income | 9,377,750 | - | 9,377,750 | 12,634,622 | 269,291 | 12,365,331 |
| | | | | | |
Financial income | 9,377,750 | - | 9,377,750 | 12,634,622 | 269,291 | 12,365,331 |
| | | | | | |
Bank loan expenses | (90,474,712) | - | (90,474,712) | (82,380,972) | (98,788) | (82,282,184) |
Bond debt expenses | (103,821,804) | - | (103,821,804) | (90,551,100) | - | (90,551,100) |
Interest paid on bank deposits | (823,617) | - | (823,617) | (2,399,665) | (9,885,062) | 7,485,397 |
Valuation of financial derivatives | (11,438,921) | - | (11,438,921) | (5,421,550) | - | (5,421,550) |
| | | | | | |
Financial Expenses | (206,559,054) | - | (206,559,054) | (180,753,287) | (9,983,850) | (170,769,437) |
| | | | | | |
Results from UF indexed bonds in Chile | (10,807,456) | - | (10,807,456) | (13,191,077) | (1,281,445) | (11,909,632) |
Results from UF indexed Brazil | (569,089) | - | (569,089) | (2,019,695) | - | (2,019,695) |
Results from UF indexed Other | (643,111) | - | (643,111) | (684,866) | - | (684,866) |
| | | | | | |
(Losses) gains from indexation | (12,019,656) | - | (12,019,656) | (15,895,638) | (1,281,445) | (14,614,193) |
| | | | | | |
Financial debt IFC-ABN Argentina | (431,134) | - | (431,134) | (708,189) | - | (708,189) |
Debt to the public Bonds and Banks (Chile) | 46,800,537 | - | 46,800,537 | (97,729,966) | (5,539,807) | (92,190,159) |
Financial debt Peru | (306,773) | - | (306,773) | (3,601,778) | - | (3,601,778) |
Financial assets and Financial debt—Colombia | 354,477 | - | 354,477 | (5,102,934) | - | (5,102,934) |
| | | | | | |
Exchange difference | 46,417,107 | - | 46,417,107 | (107,142,867) | (5,539,807) | (101,603,060) |
| | | | | | |
Financial results total | (162,783,853) | - | (162,783,853) | (291,157,170) | (16,535,811) | (274,621,359) |
The charge (credit) to periodic results within the interim consolidated statement of profit and loss by function related to the income tax amounts were M$ 106,433,052 as of September 30, 2016; and (M$ 33,859,507), as of September 30, 2015, as the table below:
| | |
Current and deferred income tax
| | |
| | |
Net current income tax expense | 115,858,279 | 93,737,744 |
Deferred tax (benefit) related to creation or reversal of temporary differences | (8,966,120) | (133,487,664) |
Deferred tax related (benefit) to changes in tax rates | (459,107) | 5,890,413 |
| | |
Income tax expense | 106,433,052 | (33,859,507) |
18 Information by segment
The Company reports the information by segment according to what is set forth in IFRS 8 “Operating Segments,” An operating segment is defined as a component of an entity over which separated financial information is available and is regularly reviewed.
In the information by segments, all transactions between the different operating segments have been eliminated.
18.1
Segmentation criteria
For management purposes, the Company is organized in five operative divisions: Supermarkets, Shopping Centers, Home Improvement stores, Department stores and Financial Services. These segments are the basic on which the Company makes decisions with respect to its operations and resource allocation.
The operative segments are disclosed in a similar way with the presentation of the internal reports used by Management in the control and decision making process, considering the segments from a point of view according to the type of business and geographical area.
The operating segments that are reported derive their revenues mainly from the sale of products and rendering of services to final consumers of retail. There are no customers whose purchases represent more than 10% of the consolidated revenue, nor a specific business segment.
The rest of the minor activities, mainly including the travel agency and family-entertainment centers businesses, plus certain consolidation adjustments and corporate expenses administered centrally, are included in the segment “Support services, financing, adjustments and other”.
18.2 Regional information by segment
Regional information by segment
Consolidated statement of income | | | | | | Support services, financing, adjustments and other | | Discontinued operation financial services |
For the nine months ended September 30, 2016 | | | | | | | | |
Revenues from ordinary activities | 5,474,266,250 | 175,992,022 | 934,714,915 | 765,770,461 | 128,467,711 | 8,009,374 | 7,487,220,733 | - |
Cost of sales | (4,086,344,053) | (16,443,354) | (617,992,696) | (555,214,602) | (43,973,131) | (3,550,585) | (5,323,518,421) | - |
| | | | | | | | |
Gross Margin | 1,387,922,197 | 159,548,668 | 316,722,219 | 210,555,859 | 84,494,580 | 4,458,789 | 2,163,702,312 | - |
| | | | | | | | |
Other income by function | 7,576,972 | 116,952,399 | 397,666 | 1,028,846 | 7,323 | 786,486 | 126,749,692 | - |
Sales, general and administrative expenses | (1,193,110,669) | (31,384,943) | (237,264,490) | (206,199,986) | (38,015,305) | (148,059,352) | (1,854,034,745) | - |
Financial expenses, net | - | - | - | - | - | (197,181,304) | (197,181,304) | - |
Participation in profit of equity method associates | 133,473 | - | - | - | 10,002,763 | - | 10,136,236 | - |
Exchange differences
| - | - | - | - | - | 46,417,107 | 46,417,107 | - |
Losses from indexation | - | - | - | - | - | (12,019,656) | (12,019,656) | - |
Other gains (losses), net | 2,376,845 | 1,358,580 | - | - | - | 49,273,085 | 53,008,510 | - |
Income tax expense | - | - | - | - | - | (106,433,052) | (106,433,052) | - |
| | | | | | | | |
Net profit (loss) | 204,898,818 | 246,474,704 | 79,855,395 | 5,384,719 | 56,489,361 | (362,757,897) | 230,345,100 | - |
Net profit (loss) from continued operations | 204,898,818 | 246,474,704 | 79,855,395 | 5,384,719 | 56,489,361 | (362,757,897) | 230,345,100 | - |
Net profit (loss) from discontinued operations | - | - | - | - | - | - | - | - |
Net profit (loss) of attributable to non-controlling interest | - | - | - | - | - | (1,353,142) | (1,353,142) | - |
| | | | | | | | |
Net profit for the year attributable to controlling shareholders, Total | 204,898,818 | 246,474,704 | 79,855,395 | 5,384,719 | 56,489,361 | (364,111,039) | 228,991,958 | - |
Depreciation and amortization | 103,296,201 | 5,042,457 | 17,920,517 | 22,395,313 | 2,410,378 | 12,009,824 | 163,074,690 | - |
Consolidated statement of income | | | | | | Support services, financing, adjustments and other | | Discontinued operation financial services |
For the nine months ended September 30, 2015 | | | | | | | | |
Revenues from ordinary activities | 5,884,456,498 | 176,165,399 | 1,047,452,527 | 708,227,741 | 118,893,729 | 7,287,472 | 7,942,483,366 | 60,759,616 |
Cost of sales | (4,410,230,507) | (19,231,227) | (694,280,589) | (504,370,200) | (33,467,379) | (3,356,506) | (5,664,936,408) | (20,400,024) |
| | | | | | | | |
Gross Margin | 1,474,225,991 | 156,934,172 | 353,171,938 | 203,857,541 | 85,426,350 | 3,930,966 | 2,277,546,958 | 40,359,592 |
| | | | | | | | |
Other revenues by function | 6,760,794 | 56,414,548 | 227,388 | 846,935 | 33,444 | 1,083,671 | 65,366,780 | 436,450 |
Sales, general and administrative expenses | (1,291,931,696) | (24,840,040) | (268,232,131) | (201,163,257) | (43,296,108) | (168,005,838) | (1,997,469,070) | (17,371,214) |
Financial expenses, net | - | - | - | - | - | (168,118,665) | (168,118,665) | (14,223,102) |
Participation in profit of equity method associates | 120,519 | 3,863,582 | - | - | 4,787,075 | - | 8,771,176 | - |
Exchange differences
| - | - | - | - | - | (107,142,867) | (107,142,867) | 2,760,915 |
Losses from indexation | - | - | - | - | - | (15,895,638) | (15,895,638) | (38,046) |
Other losses, net | - | - | - | - | - | (61,712,948) | (61,712,948) | 3,741 |
Income tax expense | - | - | - | - | - | 33,859,507 | 33,859,507 | (2,683,876) |
Profit attributable to discontinued operations | - | - | - | - | - | 9,244,460 | 9,244,460 | - |
| | | | | | | | |
Net profit (loss) | 189,175,608 | 192,372,262 | 85,167,195 | 3,541,219 | 46,950,761 | (472,757,352) | 44,449,693 | 9,244,460 |
Net profit (loss) from continued operations | 189,175,608 | 192,372,262 | 85,167,195 | 3,541,219 | 46,950,761 | (482,001,812) | 35,205,233 | - |
Net profit (loss) from discontinued operations | - | - | - | - | 9,244,460 | - | 9,244,460 | 9,244,460 |
Net profit (loss) of atribuible to non-controlling interest | - | - | - | - | - | (1,189,695) | (1,189,695) | - |
| | | | | | | | |
Net profit for the year attributable to controlling shareholders, Total | 189,175,608 | 192,372,262 | 85,167,195 | 3,541,219 | 56,195,221 | (483,191,507) | 43,259,998 | 9,244,460 |
Depreciation and amortization | 99,540,622 | 6,037,625 | 20,224,589 | 24,323,427 | 1,950,396 | 11,876,959 | 163,953,618 | (715,030) |
The Company controls the results of each of the operating segments, at the level of revenues, costs and management expenses. The support services, exchange rates, readjustments, taxes and non-recurring income and expense, or financial income, are not allocated, as they are centrally managed.
The financing policy of the Group has been historically getting financed and managing these resources through the Company Holding Cencosud S,A., the funds are subsequently transferred to other countries as required to finance the local investments. This policy aims to reduce the financial cost of the Group.
Gross margin by country and segment
For the nine months ended September 30, 2016
| | | | | | Support services, financing, adjustments and other | | Discontinued operation financial services |
| | | | | | | | |
| | | | | | | | |
Chile | | | | | | | | |
Ordinary income, total | 1,907,191,670 | 103,829,830 | 374,209,523 | 719,009,768 | 1,048,575 | 5,550,843 | 3,110,840,209 | - |
Cost of sales | (1,423,914,121) | (3,451,254) | (272,774,806) | (517,394,600) | 58,538 | (714,228) | (2,218,190,471) | - |
| | | | | | | | |
Gross margin | 483,277,549 | 100,378,576 | 101,434,717 | 201,615,168 | 1,107,113 | 4,836,615 | 892,649,738 | - |
| | | | | | | | |
Argentina | | | | | | | | |
Ordinary income, total | 1,199,031,485 | 50,785,876 | 513,489,863 | - | 78,459,498 | 4,026,913 | 1,845,793,635 | - |
Cost of sales | (806,942,865) | (10,647,695) | (309,793,896) | - | (23,237,270) | (2,068,191) | (1,152,689,917) | - |
| | | | | | | | |
Gross margin | 392,088,620 | 40,138,181 | 203,695,967 | - | 55,222,228 | 1,958,722 | 693,103,718 | - |
| | | | | | | | |
Brazil | | | | | | | | |
Ordinary income, total | 1,168,902,613 | - | - | - | 2,027,967 | - | 1,170,930,580 | - |
Cost of sales | (917,900,457) | - | - | - | - | - | (917,900,457) | - |
| | | | | | | | |
Gross margin | 251,002,156 | - | - | - | 2,027,967 | - | 253,030,123 | - |
| | | | | | | | |
Peru | | | | | | | | |
Ordinary income, total | 617,387,529 | 14,772,623 | - | 46,760,693 | 43,711,781 | 1,183,160 | 723,815,786 | - |
Cost of sales | (473,221,415) | (2,148,280) | - | (37,820,002) | (20,794,204) | (782,655) | (534,766,556) | - |
| | | | | | | | |
Gross margin | 144,166,114 | 12,624,343 | - | 8,940,691 | 22,917,577 | 400,505 | 189,049,230 | - |
| | | | | | | | |
Colombia | | | | | | | | |
Ordinary income, total | 581,752,953 | 6,603,693 | 47,015,529 | - | 3,219,890 | (2,751,542) | 635,840,523 | - |
Cost of sales | (464,365,195) | (196,125) | (35,423,994) | - | (195) | 14,489 | (499,971,020) | - |
| | | | | | | | |
Gross margin | 117,387,758 | 6,407,568 | 11,591,535 | - | 3,219,695 | (2,737,053) | 135,869,503 | - |
Gross margin by country and segment
For the nine months ended September 30, 2015
| | | | | | Support services, financing, adjustments and other | | Discontinued operation financial services |
| | | | | | | | |
| | | | | | | | |
Chile | | | | | | | | |
Ordinary income, total | 1,820,920,259 | 94,568,866 | 360,856,366 | 669,141,272 | 2,248,717 | 2,760,350 | 2,950,495,830 | 60,759,616 |
Cost of sales | (1,372,889,506) | (4,416,429) | (261,984,986) | (472,477,489) | 427,289 | (199,594) | (2,111,540,715) | (20,400,024) |
| | | | | | | | |
Gross margin | 448,030,753 | 90,152,437 | 98,871,380 | 196,663,783 | 2,676,006 | 2,560,756 | 838,955,115 | 40,359,592 |
| | | | | | | | |
Argentina | | | | | | | | |
Ordinary income, total | 1,550,374,222 | 61,008,225 | 639,486,862 | - | 73,679,146 | 6,455,048 | 2,331,003,503 | - |
Cost of sales | (1,060,534,228) | (11,748,788) | (396,259,011) | - | (18,262,341) | (2,739,006) | (1,489,543,374) | - |
| | | | | | | | |
Gross margin | 489,839,994 | 49,259,437 | 243,227,851 | - | 55,416,805 | 3,716,042 | 841,460,129 | - |
| | | | | | | | |
Brazil | | | | | | | | |
Ordinary income, total | 1,276,039,585 | - | - | - | 4,216,705 | - | 1,280,256,290 | - |
Cost of sales | (1,001,899,167) | - | - | - | - | - | (1,001,899,167) | - |
| | | | | | | | |
Gross margin | 274,140,418 | - | - | - | 4,216,705 | - | 278,357,123 | - |
| | | | | | | | |
Peru | | | | | | | | |
Ordinary income, total | 622,189,402 | 13,741,460 | - | 39,086,469 | 34,451,236 | 795,078 | 710,263,645 | - |
Cost of sales | (482,644,513) | (2,830,976) | - | (31,892,711) | (15,632,369) | (696,483) | (533,697,052) | - |
| | | | | | | | |
Gross margin | 139,544,889 | 10,910,484 | - | 7,193,758 | 18,818,867 | 98,595 | 176,566,593 | - |
| | | | | | | | |
Colombia | | | | | | | | |
Ordinary income, total | 614,933,030 | 6,846,848 | 47,109,299 | - | 4,297,925 | (2,723,004) | 670,464,098 | - |
Cost of sales | (492,263,093) | (235,034) | (36,036,592) | - | - | 278,577 | (528,256,142) | - |
| | | | | | | | |
Gross margin | 122,669,937 | 6,611,814 | 11,072,707 | - | 4,297,967 | (2,444,427) | 142,207,998 | - |
18.4
Regional information by segment: Total assets
| | | | | | Support services, financing, adjustments and other | |
As of September 30, 2016
| | | | | | | |
Current Assets | | | | | | | |
Cash and cash equivalents | 99,695,119 | 4,032,676 | 10,927,007 | 2,213,103 | 2,075,588 | 77,597,884 | 196,541,377 |
Other financial assets, current | - | - | - | - | - | 85,123,246 | 85,123,246 |
Other non-financial assets, current | 13,305,485 | 1,626,304 | 2,946,999 | 1,914,849 | 8,808,952 | 1,773,035 | 30,375,624 |
Trade receivables and other receivables | 284,477,926 | 29,674,589 | 52,683,006 | 27,480,573 | 370,848,198 | 24,567,653 | 789,731,945 |
Receivables due from related entities, current | - | - | - | - | 20,803,765 | - | 20,803,765 |
Inventory | 728,444,179 | - | 248,929,136 | 199,221,297 | - | - | 1,176,594,612 |
Current tax assets | 37,403,399 | 21,020,342 | 3,329,915 | 7,264,415 | 3,656,011 | 13,773,442 | 86,447,524 |
Assets classified as held for sale, current | 18,166,686 | - | - | - | - | 23,255,635 | 41,422,321 |
| | | | | | | |
Total current assets | 1,181,492,794 | 56,353,911 | 318,816,063 | 238,094,237 | 406,192,514 | 226,090,895 | 2,427,040,414 |
| | | | | | | |
Non-Current Assets | | | | | | | |
Other financial assets, non-current | - | - | - | - | - | 316,576,387 | 316,576,387 |
Other non-financial assets, non-current | 38,381,580 | 7,630,237 | 2,185,143 | 1,719,156 | 10,083 | - | 49,926,199 |
Trade receivables and other receivables, non-current | 3,238,412 | - | 4,298,053 | - | 9,160,636 | - | 16,697,101 |
Equity method investments | 970,859 | - | - | - | 198,804,318 | - | 199,775,177 |
Intangible assets other than goodwill | 194,426,986 | 373,550 | 11,031,291 | 157,999,947 | 3,718,104 | 41,595,490 | 409,145,368 |
Goodwill | 1,214,412,603 | 32,901,273 | 2,634,325 | 138,159,463 | 54,683,032 | - | 1,442,790,696 |
Property, plant and equipment | 1,558,935,642 | 489,022,071 | 290,585,836 | 241,941,435 | 3,288,696 | 26,639,712 | 2,610,413,392 |
Investment property | - | 1,868,538,160 | - | - | - | - | 1,868,538,160 |
Income tax assets, non-current | 197,665 | 194,325 | 643,427 | 4,284,793 | - | 10,089 | 5,330,299 |
Deferred income tax assets | - | - | - | - | - | 651,894,789 | 651,894,789 |
| | | | | | | |
Total non-current assets | 3,010,563,747 | 2,398,659,616 | 311,378,075 | 544,104,794 | 269,664,869 | 1,036,716,467 | 7,571,087,568 |
| | | | | | | |
| 4,192,056,541 | 2,455,013,527 | 630,194,138 | 782,199,031 | 675,857,383 | 1,262,807,362 | 9,998,127,982 |
| | | | | | Support services, financing, adjustment sand other | |
As of December 31, 2015
| | | | | | | |
Current Assets | | | | | | | |
Cash and cash equivalent | 189,911,013 | 10,655,476 | 10,099,524 | 27,667,723 | 2,260,803 | 27,680,587 | 268,275,126 |
Other financial assets, current | - | - | - | - | - | 254,850,725 | 254,850,725 |
Other non-financial assets, current | 7,383,625 | 1,727,010 | 2,162,422 | 1,105,427 | 137,474 | 1,926,072 | 14,442,030 |
Trade receivables and other receivables, current | 303,382,672 | 40,148,485 | 64,122,155 | 41,321,666 | 361,279,198 | 9,585,207 | 819,839,383 |
Trade receivables due from related parties, current | - | - | - | - | 14,851,194 | - | 14,851,194 |
Inventory, current | 663,154,474 | - | 217,175,404 | 187,979,455 | - | - | 1,068,309,333 |
Income tax receivable, current | 4,040,401 | 2,203,113 | 2,864,949 | 9,445,277 | 1,173,773 | 41,469,536 | 61,197,049 |
Assets classified as held for sale, current | - | - | - | - | - | - | - |
| | | | | | | |
Total current assets | 1,167,872,185 | 54,734,084 | 296,424,454 | 267,519,548 | 379,702,442 | 335,512,127 | 2,501,764,840 |
| | | | | | | |
Non-Current Assets | | | | | | | |
Other financial assets, non-current | - | - | - | - | - | 421,532,586 | 421,532,586 |
Other non-financial assets, non-current | - | - | - | - | - | 31,907,769 | 31,907,769 |
Trade receivables and other receivables, non-current | 16,450,570 | 7,218 | 79,248 | - | 14,268,191 | 191,625 | 30,996,852 |
Equity method investments | 907,728 | 55,575,262 | - | - | 195,044,515 | - | 251,527,505 |
Intangible assets other than goodwill | 200,638,822 | 163,082 | 10,290,743 | 156,587,317 | 4,022,963 | 30,046,490 | 401,749,417 |
Goodwill | 1,166,022,412 | 31,499,291 | 3,705,397 | 138,159,463 | 52,305,509 | - | 1,391,692,072 |
Property, plant and equipment | 1,706,820,173 | 389,750,103 | 317,911,465 | 263,934,396 | 3,315,863 | 29,758,630 | 2,711,490,630 |
Investment property | - | 1,807,095,204 | - | - | - | - | 1,807,095,204 |
Income tax assets, non-current | - | - | - | - | - | 8,854,347 | 8,854,347 |
Deferred income tax assets | - | - | - | - | - | 552,114,088 | 552,114,088 |
| | | | | | | |
| | | | | | | |
| 3,090,839,705 | 2,284,090,160 | 331,986,853 | 558,681,176 | 268,957,041 | 1,074,405,535 | 7,608,960,470 |
| | | | | | | |
| 4,258,711,890 | 2,338,824,244 | 628,411,307 | 826,200,724 | 648,659,483 | 1,409,917,662 | 10,110,725,310 |
18.5
Current Asset and liabilities by segment
Regional information by segment Current assets and liabilities at September 30, 2016 | | | | | Financial Services (Insurance +cards + bank) | Support Services, Financing, and Other Settings | |
| | | | | | | |
Trade accounts payable and other payables | 1,066,205,931 | 29,336,972 | 232,860,841 | 162,167,772 | 30,515,768 | 35,158,613 | 1,556,245,897 |
Regional information by segment Current assets and liabilities at December 31, 2015 | | | | | Financial Services (Insurance +cards + bank) | Support Services, Financing, and Other Settings | |
| | | | | | | |
Trade accounts payable and other payables | 1,265,917,987 | 38,229,357 | 251,243,590 | 214,586,635 | 37,795,722 | 48,751,504 | 1,856,524,795 |
18.6
Information by country, assets and liabilities
Assets and liabilities by country
| | | | | | |
| | | | | | |
Total assets | 4,643,462,194 | 1,223,009,656 | 1,321,567,081 | 1,180,973,488 | 1,629,115,563 | 9,998,127,982 |
Total liabilities | 4,040,242,196 | 705,453,291 | 539,697,200 | 357,137,724 | 401,063,655 | 6,043,594,066 |
Total Net equity | 742,636,930 | 656,798,222 | 781,437,358 | 693,076,414 | 1,080,584,992 | 3,954,533,916 |
Adjustments to net investment | (139,416,932) | (139,241,857) | 432,523 | 130,759,350 | 147,466,916 | - |
Net investment | 603,219,998 | 517,556,365 | 781,869,881 | 823,835,764 | 1,228,051,908 | 3,954,533,916 |
Percentage of Net equity | 18.8% | 16.6% | 19.8% | 17.5% | 27.3% | 100.0% |
Percentage of equity | 15.3% | 13.1% | 19.8% | 20.8% | 31.1% | 100.0% |
| | | | | | |
| | | | | | |
Total assets | 4,848,797,914 | 1,242,359,909 | 1,165,419,318 | 1,277,031,996 | 1,577,116,173 | 10,110,725,310 |
Total liabilities | 4,182,284,401 | 693,797,284 | 472,091,927 | 397,106,480 | 394,633,400 | 6,139,913,492 |
Total Net equity | 855,443,631 | 690,663,761 | 690,694,802 | 717,680,431 | 1,016,329,193 | 3,970,811,818 |
Adjustments to net investment | (188,930,118) | (142,101,136) | 2,632,589 | 162,245,085 | 166,153,580 | - |
Net investment | 666,513,513 | 548,562,625 | 693,327,391 | 879,925,516 | 1,182,482,773 | 3,970,811,818 |
Percentage of Net equity | 21.5% | 17.4% | 17.4% | 18.1% | 25.6% | 100.0% |
Percentage of equity | 16.8% | 13.8% | 17.5% | 22.2% | 29.8% | 100.0% |
18.7
Regional information, including intersegments is as follows:
| For the nine months ended September 30, 2016 |
Regional information, by segment
| | Total revenue intra-segment | |
| | | |
Supermarkets | 5,474,266,250 | - | 5,474,266,250 |
Shopping | 264,098,671 | 88,106,649 | 175,992,022 |
Home Improvement | 935,000,220 | 285,305 | 934,714,915 |
Department stores | 765,770,461 | - | 765,770,461 |
Financial Services | 128,467,711 | - | 128,467,711 |
Others | 8,009,374 | - | 8,009,374 |
| | | |
TOTAL | 7,575,612,687 | 88,391,954 | 7,487,220,733 |
| For the nine months ended September 30, 2015 |
Regional information, by segment
| | | |
| | | |
Supermarkets | 5,884,456,498 | - | 5,884,456,498 |
Shopping | 278,571,017 | 102,405,618 | 176,165,399 |
Home Improvement | 1,049,059,672 | 1,607,145 | 1,047,452,527 |
Department stores | 708,227,741 | - | 708,227,741 |
Financial Services | 118,893,729 | - | 118,893,729 |
Others | 7,287,472 | - | 7,287,472 |
| | | |
TOTAL | 8,046,496,129 | 104,012,763 | 7,942,483,366 |
18.8
Non-current assets by country
At September 30, 2016 | | | | | | |
| | | | | | |
Other non-financial assets | 23,598,796 | 7,384,732 | 17,110,035 | 1,826,196 | 6,440 | 49,926,199 |
Trade receivables and other receivables | 9,160,636 | 4,331,741 | 3,204,724 | - | - | 16,697,101 |
Equity Method investments | 198,804,318 | - | - | 970,859 | - | 199,775,177 |
Intangible assets other than goodwill | 223,512,150 | 9,993,426 | 63,835,751 | 103,612,329 | 8,191,712 | 409,145,368 |
Goodwill | 246,378,878 | 1,498,321 | 391,273,394 | 256,809,780 | 546,830,323 | 1,442,790,696 |
Property Plant and Equipment | 1,119,591,186 | 214,882,270 | 343,529,838 | 341,307,413 | 591,102,685 | 2,610,413,392 |
Investment Property | 1,439,474,341 | 208,518,857 | - | 192,147,450 | 28,397,512 | 1,868,538,160 |
Income tax assets, non-current | 4,653,440 | 676,859 | - | - | - | 5,330,299 |
| | | | | | |
Non -current assets—Total | 3,265,173,745 | 447,286,206 | 818,953,742 | 896,674,027 | 1,174,528,672 | 6,602,616,392 |
| | | | | | |
| | | | | | |
Other non-financial assets | 25,390,011 | 4,464,185 | - | 2,047,413 | 6,160 | 31,907,769 |
Trade receivables and other receivables | 9,657,812 | 5,026,352 | 16,312,688 | - | - | 30,996,852 |
Equity Method investments | 250,619,777 | - | - | 907,728 | - | 251,527,505 |
Intangible assets other than goodwill | 211,149,130 | 14,676,994 | 55,464,964 | 111,421,733 | 9,036,596 | 401,749,417 |
Goodwill | 246,378,878 | 2,593,925 | 343,976,582 | 275,687,596 | 523,055,091 | 1,391,692,072 |
Property Plant and Equipment | 1,165,259,184 | 261,376,733 | 315,071,707 | 372,374,780 | 597,408,226 | 2,711,490,630 |
Investment Property | 1,367,201,015 | 216,225,818 | - | 196,505,533 | 27,162,838 | 1,807,095,204 |
Income tax assets, non-current | 7,997,053 | 857,294 | - | - | - | 8,854,347 |
| | | | | | |
Non -current assets—Total | 3,283,652,860 | 505,221,301 | 730,825,941 | 958,944,783 | 1,156,668,911 | 6,635,313,796 |
The amounts for non-current assets by country shown in this note exclude other non-current financial assets, deferred tax assets as per IFRS 8.
18.9 Consolidated Cash Flow by segment:
| | | | | Financial Services (Insurance +cards +bank) | Support Services, Financing, and Other Settings | | Discontinued operation financial services |
Regional information by segment Consolidated Segment Flows at September 30, 2016 | | | | | | | | |
Net cash flows from (used in) operating activities | 50,310,118 | 136,225,465 | 58,928,620 | (22,351,419) | (26,815,563) | (231,854,829) | (35,557,608) | - |
Net cash flows from (used in) investing activities | (89,358,521) | 102,990,410 | (27,266,203) | (12,612,475) | 40,507,293 | 111,399,123 | 125,659,627 | - |
Net cash flows from (used in) financing activities | (47,171,874) | (245,071,083) | (31,374,631) | 9,509,274 | (13,728,585) | 179,502,064 | (148,334,835) | - |
| | | | | Financial Services (Insurance +cards +bank) | Support Services, Financing, and Other Settings | | Discontinued operation financial services |
Regional information by segment Consolidated Segment Flows at September 30, 2015 | | | | | | | | |
Net cash flows from (used in) operating activities | 211,382,597 | 122,821,971 | 27,555,179 | (39,105,086) | 112,077,620 | (213,056,020) | 221,676,261 | (107,449,303) |
Net cash flows from (used in) investing activities | (75,845,599) | (10,297,913) | (10,035,936) | (18,122,924) | 327,085,535 | (10,274,997) | 202,508,166 | (750,271) |
Net cash flows from (used in) financing activities | (212,113,747) | (113,609,661) | (18,444,328) | 48,897,589 | (453,406,051) | 307,959,537 | (440,716,661) | 35,258,696 |
18.10 Additions to non-current assets:
| | | | | Financial Services (Insurance +cards +bank) | Support Services, Financing, and Other Settings | |
As of September 30, 2016
| | | | | | | |
Property plant and equipment | 76,773,918 | 22,677,889 | 7,717,114 | 11,488,449 | 238,663 | 3,576,925 | 122,472,958 |
Intangible asset, other that goodwill | 6,577,299 | 47,097 | 2,319,896 | 5,689,675 | 325,104 | 15,614,343 | 30,573,414 |
Investment properties | - | 497,488 | - | - | - | - | 497,488 |
Total additions | 83,351,217 | 23,222,474 | 10,037,010 | 17,178,124 | 563,767 | 19,191,268 | 153,543,860 |
| | | | | Financial Services (Insurance +cards +bank) | Support Services, Financing, and Other Settings | |
| | | | | | | |
Property plant and equipment | 71,673,841 | 20,199,831 | 16,678,579 | 19,406,886 | 793,948 | 1,704,152 | 130,457,237 |
Intangible asset, other that goodwill | 15,347,604 | 81,582 | 3,705,156 | 5,490,784 | 455,074 | 10,284,698 | 35,364,898 |
Investment properties | - | 6,404,431 | - | - | - | - | 6,404,431 |
| 87,021,445 | 26,685,844 | 20,383,735 | 24,897,670 | 1,249,022 | 11,988,850 | 172,226,566 |
Below is the classified financial information of Banco Paris used in the consolidation of Cencosud S.A., as of September 30, 2016 and December 31, 2015
Statement of Financial Position | |
Assets
| | |
| | |
Current assets | | |
Cash and cash equivalents | 2,075,588 | 2,112,443 |
Other financial assets, current | 31,220,906 | 71,414,725 |
Trade receivables and other receivables | 1,870,945 | 2,329,044 |
Current tax assets | 3,365,942 | 879,480 |
| | |
Total current assets | 38,533,381 | 76,735,692 |
| | |
Non-current assets | | |
Other non-financial assets, non-current | 10,083 | 11,658 |
Trade receivable and other receivables, non-current | 9,160,635 | 9,657,812 |
Receivables from related entities, non-current | 53,112 | 286,971 |
Intangible assets other than goodwill | 3,542,441 | 4,007,116 |
Property, plant and equipment | 543,618 | 694,961 |
Deferred income tax assets | 4,042,893 | 7,369,856 |
| | |
Total non-current assets | 17,352,782 | 22,028,374 |
| | |
Total assets | 55,886,163 | 98,764,066 |
| |
Net equity and liabilities | | |
| | |
Current liabilities | | |
Other financial liabilities, current | 2,152,065 | 39,573,017 |
Trade payables and other payables | 2,118,163 | 2,214,908 |
Current income tax liabilities | 2,315 | 120,617 |
Current provision for employee benefits | 106,180 | 122,004 |
| | |
Total current liabilities | 4,378,723 | 42,030,546 |
| | |
Non-current liabilities | | |
Other financial liabilities, | 7,834,730 | 8,235,347 |
Trade accounts payables | 57,582 | 1,845,689 |
Deferred income tax liabilities | 976,677 | 1,136,117 |
| | |
Total non-current liabilities | 8,868,989 | 11,217,153 |
| | |
Total liabilities | 13,247,712 | 53,247,699 |
| | |
Net equity | | |
Paid-in capital | 39,579,421 | 39,579,421 |
Retained earnings (accumulated losses) | (3,041,087) | 762,673 |
Other reserves | 6,100,117 | 5,174,273 |
| | |
Net equity attributable to controlling shareholders | 42,638,451 | 45,516,367 |
Non-controlling interest | - | - |
| | |
Total net equity | 42,638,451 | 45,516,367 |
| | |
Total net equity and liabilities | 55,886,163 | 98,764,066 |
Below is the classified financial information of Banco Paris used in the consolidation of Cencosud S.A., as of September 30, 2016 and 2015.
| For the nine months ended September 30, |
Statement of profit and losses | | |
| | |
| | |
Revenues from ordinary activities | 1,048,575 | 18,167,725 |
Cost of Sales | 15,496 | (3,010,946) |
| | |
Gross Margin | 1,064,071 | 15,156,779 |
Administrative expenses | (5,487,605) | (13,467,566) |
Financial income | 1,043,743 | 748,726 |
Financial expenses | (823,617) | (5,195,830) |
Other losses | 856 | 3,519,445 |
Exchange differences | (65,536) | 97,902 |
| | |
Profit before tax | (4,268,088) | 859,456 |
Income tax charge | 1,227,001 | 1,075,929 |
| | |
Profit from ongoing operations | (3,041,087) | 1,935,385 |
| | |
Net (loss) profit | (3,041,087) | 1,935,385 |
19
Restrictions, contingencies, legal proceedings and other matters
19.1
Civil legal proceedings
●
The subsidiaries Cencosud Retail S.A. , Easy S.A., Cencosud Shopping Centers S.A., and Administradora del Centro Comercial Alto Las Condes Ltda., are involved in lawsuits and litigation that are pending as of September 30, 2016. The amounts of these claims are covered by a civil liability insurance policy.
●
On May 22, 2015 the municipality constructions authority of Vitacura ordered the stagnation of the project developed by Cencosud Shopping Centers S.A., on the piece of land located at the 8950 of Kennedy Avenue in Santiago. This Municipality based its decision on the fact that the construction does not have the required permission. The Company filed an appeal on June 19, 2015 to the metropolitan administrative authority (Secretaria Regional Ministerial – “SEREMI”), who issued a ruling accepting the Company`s pretentions and ordering the Municipality to adjust its administrative position. On November 25, 2015, “SEREMI” issued an extended ruling, which reverted its previous position base on the Public Ministry’s opinion.
On December 23, 2015 Cencosud filed a “protection claim” to the Appellate Court, alleging to revoke the SEREMI`s new position redefined on November 25, 2015. On April 2016 the Appellate Court accepted the Cencosud’s protection claim, being appealed that decision by SEREMI against The Supreme Court. On May 30, 2016 The Supreme Court rejected the SEREMI`s pretentions, which means that the ruling originally issued on June 19, 2015 is fully valid, and it confirms the Company`s allegations.
On August 17, 2016 SEREMI resolved to invalid its ruling according to The Supreme Court decision.
●
During January 2016, the authority National Economic Prosecutor (Fiscalia Nacional Económica FNE) filed a claim to the Free Competition Court (Tribunal de Defensa de la Libre Competencia) against Cencosud, Walmart Chile and SMU supermarkets’ chains, for alleged collusion between the mentioned chains for a price-fixing scheme involving poultry products.
The Group answered the aforementioned request to the Court on March 22, 2016, and categorically rejected the allegations raised by the FNE in such claim. The company will keep defending itself in the process to prove its innocence.
To Cencosud collusion and anti-competitive practice is unacceptable and totally condemnable.
Potential fines in this case could be up to 30.000 UTA (approximately U.S. $24.5 million at the time of the suit filing).
●
An indirectly controlled subsidiary of Cencosud S,A in Colombia is involved in litigations regarding extra contractual civil responsibility. The amounts of these claims are covered by a civil liability insurance policy.
●
The indirect controlled Cencosud Colombia S.A. was legally requested by the social welfare government authority (UGPP), about omissions, arrears and inaccuracies incurred respect the lawful contributions of several employees. The process is being driven by a local Labour Court and it suits pretentions amounted to USD $810 thousand. Our legal advisors consider that the chances of getting a favorable ruling to the position of the company are reasonably higher than obtain an unfavorable ruling.
●
The indirect controlled Cencosud Brasil Comercial Ltda is part of several civil lawsuits filed against it by some of the Employees Unions which have relation with the supermarkets segment. The forbiddance to employees for working during the public holidays without an explicit agreement signed by the union is the most relevant argument that affects the Company´s activities.
Based on the opinion of a legal advisor, we cannot estimate the value of the case given the complexity of the calculations related to the process, as well as the absence of sufficient evidence in the file in order to quantify.
Cencosud Brasil Comercial Ltda has reported no other civil proceedings to reveal as of September 30, 2016.
●
Cencosud Retail Peru S.A, an indirectly controlled subsidiary of Cencosud S,A. has several outstanding cases at the close of the financial statements for liability claims causes. Total amounts claimed raise to USD 148 thousand. Our legal advisors consider that the chances of getting a favorable ruling to the position of the company are reasonably higher than obtain an unfavorable ruling.
●
The indirect controlled Cencosud S.A. Argentina and Jumbo Retail S.A. Argentina, maintain several outstanding civil cases at the close of the reported financial statements, which potential claims are amounted to USD 3,829 thousand. Our legal advisors consider that the chances of getting a favorable ruling to the position of the company are reasonably higher than obtain an unfavorable ruling.
●
The indirect controlled Cencosud S.A. Argentina and Jumbo Retail S.A. Argentina, maintain several outstanding labour cases at the close of the reported financial statements, which potential claims are amounted to USD 30,494 thousand. Our legal advisors consider that the chances of getting a favorable ruling to the position of the company are reasonably higher than obtain an unfavorable ruling.
19.2
Taxation legal proceedings
As of September 30, 2016, the Group’s Companies maintain several taxation legal controversies, which the most relevant are shown as follows:
Country | Society | Grounds | Amount [1] | Stage of the process | Expected outcome [2] |
| | | ThCh$ | | |
Chile | Cencosud S.A. | Shares transference cost | 7,500,000 | Trial | Positive |
| Cencosud Internacional Limitada | Shares transference cost | 26,962,758 | Trial | Positive |
| Cencosud Retail S.A. | Offsetting losses | 1,915,647 | Appeal | Positive |
| Paris Administradora Centro Limitada | Deductible expenses, offsetting losses | 3,538,696 | Trial | Positive |
| Paris Administradora Limitada | Deductible expenses, offsetting losses | 1,702,353 | Trial | Positive |
| Cencosud Retail S.A. | First category income tax | 8,186,021 | Trial | Positive |
| Paris Administradora Sur Limitada | First category income tax | 3,768,171 | Trial | Positive |
| Paris Administradora Centro Limitada | First category income tax | 2,388,090 | Trial | Positive |
| Cencosud Retail S.A. | Deductible expenses income tax | 3,305,773 | Trial | Positive |
| Sociedad Comercial de Tiendas S.A. | Income tax | 332,015 | Trial | Positive |
Peru | Cencosud Perú | VAT or G&S tax | 983,820 | Trial | Positive |
Brazil | Cencosud Comercial Ltda | Income tax | 18,286,585 | Trial | Positive |
| Cencosud Comercial Ltda | PIS & CONFIS [3] | 15,150,007 | Trial | Positive |
| Cencosud Comercial Ltda | Different causes – Activities Tax | 11,499,668 | Trial | Positive |
[1] Amount refers to tax payable or tax rebate. Amounts may vary. Fines, interest, translations, discounts and adjustments shall be also updated up to payment date, if necessary
[2] Potential outcomes are provided by the legal advisors who carry the processes
[3] The PIS and COFINS are federal social contributions designed for funding the social security system in Brazil, which are based on company's gross revenues
The tax contingencies and taxation legal proceedings disclosed above are deemed to be of a positive outcome.
As of September 30, 2016 the Company has shared-based compensation plans for executives of Cencosud S,A, and affiliates which had no changes compared with December 31, 2015.
| |
| |
Stock options granted to key executives
| | |
1) Outstanding as of the beginning of the period | 35,676,984 | 25,191,698 |
2) Granted during the period | - | 35,526,934 |
3) Forfeited during the period | (728,750) | (18,596,806) |
4) Exercised during the period (see note 15.2) | (13,796,909) | - |
5) Expired at the end of the period | - | (6,444,842) |
6) Outstanding at the end of the period | 21,151,325 | 35,676,984 |
7) Vested and expected to vest at the end of the period | 21,151,325 | 35,676,984 |
8) Eligible for exercise at the end of the period | 381 | 412 |
Stock options—Impact in P&L
| | |
| | |
Impact in the income statement | 6,365,987 | 1,879,792 |
In relation to the 2016, 2015 and 2014 Retention Plans, the outstanding options as of September 30, 2016 had a weighted-average contractual life of 0.21 years, 0.23 years and 0.00 years respectively. As of December 31, 2015 those options had a weighted-average contractual life of 0.96 , 0.73 years and 0.42 years respectively.
21
Assets and liabilities classified as held for sale, and discontinued operations
As of September 30, 2016 and December 31, 2015 assets and liabilities are presented as non-current for disposal classified as “held for sale”. According to the disclosures required by IFRS 5, the balance is the following:
1) Balance of the assets and liabilities classified as non-current assets for disposal - “held for sale”, as of September 30, 2016 are presented as follows:
Assets
| |
| |
| |
Current assets | |
Inventories, current | 873,911 |
| |
Total current assets | 873,911 |
| |
| |
Non-current assets | |
Property, plant and equipment | 40,548,410 |
Investment property | - |
| |
Total non-current assets | 40,548,410 |
| |
Total non-current assets classified as held for sale | 41,422,321 |
Liabilities | |
| |
| |
Current liabilities | |
Other financial liabilities, current | (12,876,141) |
Trade payables and other payables, current | 2,109,934 |
Other provisions, current | 82,276 |
Current provision for employee benefits | 59,927 |
| |
Total current liabilities | (10,624,004) |
| |
Non-current liabilities | |
Other financial liabilities, non current | 16,657,672 |
| |
Total non-current liabilities | 16,657,672 |
| |
Total non-current liabilities classified as held for sale | 6,033,668 |
| |
Detail of the assets and liabilities classified as non-current assets for disposal as “held for sale” as of September 30, 2016 are presented below:
a)
Sale of non-strategic assets: Pieces of land Chile
As of September 30, 2016, date of close of these financial statements, the Company remains committed to the plan of sale of undeveloped land in Chile. The process has been planned, defined and structured in conjunction with the Property and Shopping Divisions Management.
The assets included in this plan correspond to assets classified among Properties Plant and Equipment and Investment Property items, whose book value is expected to be recovered through the future sale, rather than continuing using them within business units that the company operates. The sale of these assets is considered highly probable, and is expected to be materialized during the next twelve months. Key management has initiated an active program with the necessary actions to conclude agreements of significant conditions, such as the price and timing of the transactions with unrelated third parties, and finally sell them within the defined term.
The Company has taken a number of administrative and operational plans to finalize the sale, therefore it has commissioned exclusively to the brokerage society “Colliers” to market these assets so. This company has extensive expertise in real estate and finance sectors.
Non-current assets and liabilities classified as held for sale as of September 30, 2016 are presented as follows:
Property, plant and equipment; and investment property held for sale
| |
| |
Land | 13,449,597 |
Fixed assets under leasing agreements | 5,414,316 |
Facilities | 1,390 |
Buildings | 4,390,332 |
| |
Total property, plant and equipment | 23,255,635 |
| |
Other financial liabilities, current and non-current - Leasing | (3,781,531) |
| |
Investment property | - |
Detailed assets, classified as held for sale, have been recognized at the lower of carrying amount and fair value less costs to sell, from the moment of the reclassification.
b)
Gas stations - Colombia
Colombian gas stations, previously reported under the “supermarkets” segment in our financial statements, has been included within the assets and liabilities held for sale as of September 30, 2016, are presented as follows:
Gas stations - Colombia
| |
| |
Property, plant and equipment | 17,292,775 |
Inventories | 873,911 |
Trade payables and other payables, non-current | (2,109,934) |
Other provisions, current | (82,276) |
Current provision for employee benefits | (59,927) |
| |
Total gas stations classified as held for sale | 15,914,549 |
The Company determined a plan for the sale of these assets, for which is expected to be completed in one year.
2) Discontinued operations as of September 30, 2015
Sale of the financial retail services division - Chile
From June 2014 the Company, together with its subsidiaries Cencosud Retail S.A. and Easy S.A., entered into a framework agreement for which Bank of Nova Scotia (BNS) Chile acquired 51% interest and took control of the division of retail financial services of the Company in Chile. This transaction was formally completed on May 1, 2015.
a)
Results of discontinued operations for the nine months ended September 30, 2015:
Statement of profit and loss by function – Discontinued operations | 9/30/2015 ThCh$ (Unaudited) |
Revenues from ordinary activities | 60,759,616 |
Cost of sales | (20,400,024) |
| |
Gross Margin | 40,359,592 |
| |
Other revenues by function | 436,450 |
Sales, general and administrative expenses | (12,971,018) |
Other expenses by function | (4,400,196) |
Other gains | 3,741 |
| |
Results from operating activities | 23,428,569 |
| |
Finance income | 131,448 |
Finance expenses | (14,354,550) |
Exchange differences | 2,760,915 |
Gain from indexation | (38,046) |
| |
Results from operating activities before income tax | 11,928,336 |
Income Tax | (2,683,876) |
| |
Net profit for the period | 9,244,460 |
b)
Cash flows from (used in) discontinued operations for the nine months ended September 30, 2015 are presented as follows:
Statement of cash flows – Discontinued operations | |
| |
Net cash used in operating activities | (107,449,303) |
Net cash used in investing activities | (750,271) |
Net cash from (used in) financing activities | 35,258,696 |
The corporate income tax expense on continuing operations amounts to ThCh$ 106,433,052 and (ThCh$ 33,859,507), for the periods according to the following detail:
| For the nine months ended September 30, |
Expenses (benefit) due to income tax, current and deferred tax portions (presentation) | | |
| | |
Current income tax expense, Foreign | 115,858,279 | 93,737,744 |
| | |
Current income tax expense, Net, Total | 115,858,279 | 93,737,744 |
| | |
Deferred tax (benefit) expense due to taxes arising from the creation and reversal of temporary differences(income | (8,966,120) | (133,487,664) |
Deferred tax benefit (expenses) ) due to taxes arising from the changes in tax rates or new rates | (459,107) | 5,890,413 |
| | |
Total deferred tax benefits, net | (9,425,227) | (127,597,251) |
| | |
Income tax Expense, net | 106,433,052 | (33,859,507) |
| | |
| For the nine months ended September 30, |
Expenses (benefit) due to income tax, by source (national, foreign) (presentation) | | |
| | |
Current income tax expense, Net, Foreign | 60,901,304 | 68,346,143 |
Current income tax expense, Net, Local | 54,956,975 | 25,391,601 |
| | |
Current income tax expense, Net, Total | 115,858,279 | 93,737,744 |
| | |
| | |
Deferred income tax benefit, Net, Foreign | (12,885,504) | (117,375,059) |
Deferred income tax expense, Net, Local | 3,460,277 | (10,222,192) |
| | |
Deferred income tax benefit, Net, Total | (9,425,227) | (127,597,251) |
| | |
Income tax Expense on continuing operations | 106,433,052 | (33,859,507) |
The following chart shows the reconciliation between the corporate income tax calculations resulting from the application of the legal and effective rates for the periods:
| For the nine months ended, September 30 |
Reconciliation of income tax expense using the statutory rate to income taxexpense using the effective rate | | |
| | |
Income tax expense using the legal rate | 81,232,843 | 2,382,792 |
| | |
Tax effect of rates in other territories | 13,155,763 | (11,555,415) |
Tax effect on non-deductible expenses | 6,979,735 | 1,727,070 |
Chile – Tax effect on translation reserves (Investments and Equity) | (1,609,579) | (1,496,890) |
Tax rate effect of adjustments for current tax of prior periods | (5,728,162) | 9,847,849 |
Colombia –Wealth tax (non-deductible) | 2,328,059 | 2,543,000 |
Colombia –Effect on tax credits (adjustments) | (2,339,972) | - |
Chile – Tax effect on translation reserves (derivatives) | 187,897 | 2,464,913 |
Chile –not recognized provisional payment on absorbed profits (PPUA) - Merges | (2,088,567) | |
Chile – Mall Viña investment sale | 11,093,933 | - |
Gains on finance retail segment – Chile – non-taxable component | - | (13,084,650) |
Colombia – Goodwill write-off - Mercadefam adquisition | - | 2,779,000 |
Colombia - CREE tax rate adjustment recognition | - | (43,696,915) |
Colombia – Presumptive income tax rate adjustment for reform | 1,490,341 | |
Effects resulting from tax rate changes | 459,107 | (5,890,413) |
Effect of share of profit of equity-accounted investee. | (2,400,663) | (1,946,398) |
Brazil – Tax losses valuation | - | 6,590,388 |
Chile –not recognized provisional payment on absorbed profits (PPUA) | - | 9,126,967 |
Other (decrease) increase for legal tax | 3,672,317 | 6,349,195 |
| | |
Adjustments to tax expenses using the legal rate, total…. | 25,200,209 | (36,242,299) |
| | |
Income tax expense using the effective rate | 106,433,052 | (33,859,507) |
Main components of effective tax rate reconciliation include:
i.
During 2015, taxable losses benefit was not recognized over parent company ThCh$ 9,126,967 (taxable income ThCh$ 40,564,298 at 22.5% rate)
ii.
A provision related to taxable losses is recognized on Mercantil Rodriguez acquisition and bargain purchase effect related to a merge was recorded in Brazil during the second quarter of 2015 (ThCh$ 6,590,388)
The Company has deferred assets for tax losses arising from the different countries where it has investments. These arise mainly in the retail and real estate areas, both in Chile and abroad. For the tax losses carry-forward, there are no limits regarding their usage in all jurisdictions where the Group operates, the realization of tax losses is estimated based on the Group future projections.
These losses have been produced in countries where there is no limited period for their use, and reversal is estimated as projected future revenues as increasing.
b)
Reversal of asset and liability timing differences:
The reversal of asset and liability timing differences is directly related to the nature of the asset and liability accounts generating these differences. There is no set term for the reversal of timing differences, due to the reversal of some and the origin of others.
Chile
The current income tax rate in Chile that affects the Company is 22.5% (Dec 2014: 21%; Dec 2013: 20%). Under the 2014 enacted tax law, the income tax rate will increase to 21%, 22.5%, 24%, 25.5% and 27%, for the years 2014, 2015, 2016, 2017, 2018 and following fiscal years, respectively, based on the adoption of the partially integrated system.
According to regulations applicable to open listed societies, the income tax system applicable by Cencosud is the partially integrated system.
Any other later effects have been recognized within the income statement.
Foreign subsidiaries
The rates that affect its foreign subsidiaries are: 35% in Argentina; 40% in Colombia, includes CREE tax [1]; 28% in Peru and 34% in Brazil. Peru enacted in law Nº 30.296 which envisages gradual reduction in taxes from the current 30% to 28% in 2015-2016, 27% in 2017-2018, and 26% from 2019 onwards.
In addition, law 1,739 modified the income tax for equity “CREE” tax [1] from a rate of 8% to 9%, beginning since 2016 financial year. Additional 5%, 6%, 8% y 9% rates were established in a temporary way for the 2015, 2016, 2017 y 2018 financial years respectively.
[1] The CREE is a Colombian National tax which applies over profits and gains obtained by companies which are likely to enrich them. This tax replaced certain wage-based social contributions.
d) Deferred taxes not recognized. The Company has no unrecognized deferred taxes as of the date of these financial statements.
23
Changes in accounting policies
From September 2015, Company’s Management has decided to reassess its accounting policy regarding the classification in the income statement of the gains and losses related to the ineffective portion of the hedges. Consequently, given the nature and purpose of the derivative financial instruments designated as hedges (economical and those complying with IAS 39 guidance), as well as the nature of hedged items and the activities for which such financial instruments were contracted, the Company has concluded that the ineffective portion of the effects of measurement at fair value such derivative financial instruments should be recognized in the same line item of the income statement that those accounting effects of the related hedge items. Furthermore, the Company believes that the new classification of gains and losses derived from the ineffective portion of hedging derivatives and non-hedging derivatives will improve the financial information for its users as these will not affect operating profit and will provide more relevant and reliable information. The voluntary change in this accounting policy will be applied retrospectively for the whole periods that need to be revealed comparatively.
Accordingly, changes in the fair value of derivatives financial instruments arising from the ineffective portion of hedging interest rate risk should be recognized in the line item "finance expense" in accordance with the new accounting policy, and those effects arising from the change in fair value related to the ineffective portion of hedging the exchange rate risk are recognized in the line item "exchange differences". By applying this change, the effects are recognized separately and according to the hedged risk (exchange rates difference or interest expense), thus preventing these impacts are mixed with various other operational transactions that are presented in the caption "Other gains (losses)"
Previously, measurement effects at fair value related to the ineffective portion of designated hedges and other economic hedges, over financial instruments and derivative contracts were recognized under the caption "other gains and losses", including components with an evident financial nature and origin, within the operating profit..Except for the change in the accounting policy formerly mentioned, no other changes in accounting policies have been applied by the Company during 2015 and 2016.
23.1 Impacts of the change in the accounting policies
The voluntary change in this accounting policy was applied retrospectively for the whole periods that need to be revealed comparatively.
In detail, the change in accounting policy for the nine months ended as of September 30, 2016, and 2015 is shown as follows:
Effects of the Change | For the nine months ended 9/30/2016 | For the nine months ended 9/30/2015 |
| | | | | | |
| | | | | | |
Other losses | 53,008,510 | - | 53,008,510 | (70,242,745) | 8,529,797 | (61,712,948) |
| | | | | | |
Operating profits | 489,425,769 | - | 489,425,769 | 275,201,923 | 8,529,797 | 283,731,720 |
Finance expenses | (206,559,054) | - | (206,559,054) | (175,369,010) | (5,384,277) | (180,753,287) |
Exchange differences | 46,417,107 | - | 46,417,107 | (103,997,347) | (3,145,520) | (107,142,867) |
Profit before tax | 336,778,152 | - | 336,778,152 | 1,345,726 | - | 1,345,726 |
Profit from continuing operations | 230,345,100 | - | 230,345,100 | 35,205,233 | - | 35,205,233 |
Profit from discontinued operations | - | - | - | 9,244,460 | - | 9,244,460 |
Profit | 230,345,100 | - | 230,345,100 | 44,449,693 | - | 44,449,693 |
●
On November 2, 2016, the Board of Directors agreed on distributing an interim dividend of Ch$20 per share in relation to the profits of 2016. This dividend will be paid to Shareholders from December 7, 2016.
Between the date of issuance of these condensed consolidated financial statements and the filing date of this report, management is not aware of any other subsequent events that could significantly affect the consolidated financial statements.
66