1
2 1.
Highlights 2Q 2015
2.
Consolidated Income Statements
3.
Retail Business Indicators
4.
Stores
5.
Financial Business Indicators
6.
Financial Statements La Polar S.A. - IFRS
a.
Consolidated income statements by function
b.
Consolidated Balance Sheet
c.
Cash Flow
7.
Annex
Notes: Quarters are named as: 1Q, 2Q, 3Q, 4Q accordingly Semesters are named as: 1H, 2H accordingly and 12M for year to date Calendar years are named LTM (Last twelve months) Currency symbols: CLP $ for Chilean Pesos, US $ U.S. Dollars, M Millions, B Billions
3
1.
Highlights 2Q 2015
By the end of the second quarter of 2015, there is a positive EBITDA of CLP $B 1.9, which offset the decline in the first quarter and thus an accumulated breakeven EBITDA for the first half of 2015. This was accomplished in a very competitive environment under adverse macroeconomic conditions. Continuing the trend seen in the first quarter, the company continues the second quarter with a significant improvement in sales and administrative expenses, achieving a reduction of 12.6% over the same period of 2014. This is the result of an extensive savings plan, which included the reduction of executive staff and back office in stores, the closure of two stores in 2014 and a reduction in other expenses to company level. In the 2Q15, we continued with the implementation of self-service model, adapting to the competitive environment with 35 stores fully operational under this model. The retail segment ended the second quarter of 2015 growing 210 basis points in its gross margin compared to the same period last year. This increase responds to the optimization of product mix with a special emphasis on private labels, which came to represent 39% of total sales versus 35% last year. There was also an improvement in inventory control allowing a decrease in product sales. Thus, although revenue fell by 6.3% getting CLP B$ 77.6 the contribution margin ended at 0.2% over the same period last year, with CLP $B 24.3 compared to CLP B$ respectively. SSS of the 2Q of 2015 was -4.1% attributed mainly to lower product sales in hard lines of a high base of comparison associated with sales related to the World Cup in May and June 2014. An increase of 2.3% was observed in the financial business revenue over the first quarter of 2015, with CLP $B 17.8 this quarter compared to CLP $B 28.4 in the 1Q of 2015. There is a stable trend in the financial business indicators throughout 2015, which can be seen in a moderate growth in the loans portfolio and customers with balance. This has led to a steady evolution of both the financial income as indicators of risk in the portfolio. On April the 24th of 2015, it was held at the headquarters of La Polar the ordinary shareholders' meeting in which the withdrawal and choice of directory was treated, being chosen the following candidates: a. b. c. d. e. f. g.
Jorge Id Sánchez Bernardo Fontaine Talavera Juan Enrique Vilajuana Rigau Pedro Pellegrini Ripamonti Richard Urresti Gundlach Cristobal Hurtado Rourke Alberto Sobredo del Amo (Independent)
On May the 8th of 2015, it was agreed to designate as President of the company Mr. Juan Enrique Vilajuana Rigau and as vice president Mr. Jorge Id Sanchez. They also were appointed as members of the Board of Directors, Jorge Id Sanchez, Pedro Alberto Pellegrini Ripamonti and Alberto Sobredo del Amo as chairman of that committee.
4
On May the 26th of 2015, the Company from the General Treasury of the Republic, a refund for the AT 2014 under the temporary payments for earnings absorbed (PPUA), of CLP $B 9.0. Additionally, on May the 28th of 2015, subsidiaries of the Company, Inversiones SA, Collect SA, Agencia de Publicidad Conexion SA y Operadora y Administradora Nueva Polar SA, together received from the General Treasury of the Republic, returns for the AT 2015 under the temporary payments for earnings absorbed (PPUA), amounting to a total of CLP $B 2.8. All these returns had been considered in previous “Recoverable Taxes” and therefore had no effect on the outcome.
On May the 16h of 2015 the store located in the city of Copiapo, was affected by a fire. Currently work is underway to reopen the store. La Polar has committed insurance for the property as well as for the merchandise that was in shops and business interruption loss.
Conversion of H Bonds into shares:
Summary of H Bonds coverted into shares at June 30 of 2015:
N° of Shares 06-02-2015
Shares 30-06-2015
New Shares
H Bonds ( eq Shares) not converted 30-06-2015
998,617,522
1,454,422,879
455.805.357
1.541.419.687
On the 30h of June of 2015 455,805,357 shares have been converted through H Bonds, equivalent to a 46% of growth over the initial shares on the 6th of February of 2015. At the end of these financial statements (September 11, 2015) the new shares totaled 535,385,780 and a remaining to convert from H Bond that are equivalents to 1,461,839,624 shares that represent 48.8% of the total potential shares.1
1
Total number of potential shares: 2,995,842,926 (sum of initial actions, bonds converted into shares and to be converted)
5 2.
Consolidated Income Statements
P&L 2Q 2015. CLP $ B Revenues Costs Gross Margin % Revenues SG&A (w/o depreciation) % Revenues EBITDA % Revenues Depretiation Operating Income Non - Operating Income Profit (Loss) Before Taxes Benefits (Expenses) Income Tax Profit (Loss)
2Q 2015 94.2 (60.1) 34.1 36.2% (32.1) -34.1% 1.9 2.1%
Consolidated r -6.1% -3.8% -12.6%
(2.6) (0.6) (3.3) (3.9) 0.5 (3.4)
2Q 2014 100.4 (64.9) 35.4 35.3% (36.8) -36.6% (1.3) -1.3%
2Q 2015 77.6 (53.3) 24.3 31.3% (25.1) -32.3% (0.8) -1.1%
Retail r -6.3% 0.2% -11.7%
2Q 2014 82.8 (58.6) 24.2 29.2% (28.4) -34.3% (4.2) -5.1%
2Q 2015 17.8 (7.1) 10.8 60.3% (8.0) -44.8% 2.8 15.5%
Financial r 2Q 2014 -6.3% 19.0 (6.6) -13.3% 12.4 65.2% -16.1% (9.5) -50.0% 2.9 15.2%
1H 2014 155.8 (113.5) 42.3 27.1% (52.5) -33.7% (10.2) -6.6%
1H 2015 35.2 (13.5) 21.7 61.7% (16.4) -46.6% 5.3 15.1%
Financial r 1H 2014 -9.9% 39.1 (12.5) -18.4% 26.6 68.1% -15.9% (19.5) -49.9% 7.1 18.2%
(2.0) (3.3) (7.5) (10.8) (1.0) (11.8)
P&L 1S 2015. CLP $ B Revenues Costs Gross Margin % Revenues SG&A (w/o depreciation) % Revenues EBITDA % Revenues Depretiation Operating Income Non - Operating Income Profit (Loss) Before Taxes Benefits (Expenses) Income Tax Profit (Loss)
1H 2015 178.9 (116.3) 62.7 35.0% (62.7) -35.0% 0.0 0.0% (4.4) (4.4) (7.6) (12.0) 2.7 (9.3)
Consolidated r -6.8% -6.0% -10.2%
1H 2014 192.0 (125.3) 66.7 34.7% (69.8) -36.3% (3.1) -1.6% (3.8) (6.8) (14.1) (21.0) (0.4) (21.4)
1H 2015 146.2 (103.3) 42.9 29.3% (48.2) -32.9% (5.3) -3.6%
Retail r -6.1% 1.3% -8.3%
6 3.
Retail Business Indicators
2Q´14
3Q´14
4Q´14
1Q´15
2Q´15
82,811
69,605
100,134
68,578
77,601
2Q´14
2Q´15
D%
82,811
77,601
-6%
Retail Revenues (CLP $ M)
Retail Revenues (CLP $ M)
LTM 2Q14
D%
LTM 2Q15
Retail Revenues (CLP $ M)
-1,7%
335,412
315,918
-1,3%
-1.3%
-6%
Retail Revenues LTM
-1.6%
Revenues (CLP $B) 335
2Q 14
330
3Q 14
325
321
4Q 14
1Q 15
316
2Q 15
The retail revenues over the last 12 months have decreased 1.6% over the previous quarter, explained entirely by a decrease in the sale of hard lines, which as previously mentioned it is partly due to the restriction lines of credit that affect the product mix.
7
Retail Margin % LTM
28,8%
28,3% 27,8% 26,7%
2Q 14
26,9%
3Q 14
4Q 14
1Q 15
2Q 15
Sales UF/ sqm
4.
1Q
2Q
3Q
4Q
2014
6.4
7.2
5.9
8.4
2015
5.8
6.6
Var %
-10%
-9%
Stores 2014
Number of Stores Sales Surface (Thousands sqm) Revenues ( Th. $ /sqm)
2015
Q1
Q2
Q3
Q4
Q1
Q2
40 161,500 452
40 160,700 515
38 159,700 436
38 159,000 630
38 159,000 431
38 157,000 494
8 5.
Financial Business Indicators
2Q´14
3Q´14
4Q´14
1Q´15
2Q´15
19,018
16,902
16,606
17,426
17,817
2Q´14
2Q´15
D%
19,018
17,817
-6%
U12M 1Q15
D%
68,751
-12%
Financial Revenues (CLP $ M)
Financial Revenues (CLP $ M)
U12M 1Q14 Financial Revenues (CLP $ M) 78,370
Financial Revenues LTM -1,4%
-6,0%
Revenues (CLP $B)
-3,7%
-1,7%
78
2Q 14
77
3Q 14
73
70
69
4Q 14
1Q 15
2Q 15
Revenues decreased 6% compared to the same period last year, which is mainly explained by a lower average portfolio.
9
Financial Margin % LTM
72% 67% 63%
2Q 14
3Q 14
4Q 14
61%
59%
1Q 15
2Q 15
Financial Indicators
2014 FINANCIAL BUSINESS
2015
1Q´14
2Q´14
3Q´14
4Q´14
1Q´15
2Q´15
Credit Card Loan Stock (CLP $ B)
163
153
133
144
136
141
Provision for loan losses (CLP $ B)
15
15
14
15
15
16
% Provision for loan losses
9.1%
9.9%
10.4%
10.3%
10.8%
11.3%
Net loan losses ( CLP $ B)
5
5
9
7
7
6
Open accounts w/balance (Th.)
508
524
492
531
509
526
Average Debt (CLP $ Th.)
322
292
271
271
268
268
49.2%
56.0%
52.5%
51.4%
49.7%
56.5%
% of sales with credit card
10 Credit Card Loans (CLP B$)
Credit Card Loan Portfolio (CLP B$)
27
57
23
64
126
118
JUN´14
JUN´15
2Q´
2014
2015
Normal
Renegociated
Loans rose by 12% in the second quarter versus the same period last year. The total portfolio decreased by 6% over the previous year and increased by 2% over the first quarter 2015.
Risk Rate 26.2% 22.7% 19.1%
16.1% 12.4%
12.9% 10.8%
8.3%
7.9%
9.1%
9.9%
11,3%
10.4% 10.3%
DEC´11 MAR´12 JUN´12
SEP´12 DeC´12 MAR´13 JUN´13
SEP´13 DEC´13 MAR´14 JUN´14
10,8%
SEP´14 DEC´14 MAR´15 JUN´15
While the risk rate has experienced a rise during 2015, this level of provision at the end of the second quarter of 2015 is considered appropriate limit for the segment in which the company operates. While it is important to note that there is a lower proportion of customers renegotiated 16% versus 18% compared with the same period last year and a greater proportion of current customers with 77% versus 75% respectively.
11
Loan Portfolio Indicators – Gross Loans (%)
29% 44%
19%
17%
15%
13%
12%
81%
83%
85%
87%
88%
14%
18%
20%
18%
15%
16%
86%
82%
80%
82%
85%
84%
37%
71% 56%
24%
76%
63%
Normal
Renegociated
Loan Portfolio Indicators – Portfolio by aging segments 7,4% 7,3% 10,3%
6,8% 6,8% 9,7%
91 to 180
31 to 90 74,9%
76,7%
01 to 30 Current
JUN´14
JUN´15
12
6.
Financial Statements of La Polar S.A. - IFRS
Complete Financial Statements of Empresas La Polar S.A are available on the website of the Securities and Insurance Supervisor (www.svs.cl) and the website of Empresas La Polar, www.nuevapolar.cl
a. Consolidated Income Statements
Revenues
30-jun-15
30-jun-14
CLP $ M
CLP $ M
178,941
192,012
Cost of Sales
(116,256)
(125,579)
Gross Profit
62,685
66,432
Distribution Costs
(712)
(986)
(66,369)
(72,561)
Other Profit (Loss)
(1,351)
686
Financial Revenue
450
325
(6,569)
(13,766)
(139)
(867)
(3)
(243)
(12,008)
(20,980)
2,715
(418)
(9,293)
(21,398)
0
0
(9,293)
(21,398)
(9,293)
(21,398)
(9,293)
(21,398)
Administrative Expenses
Financial Costs Foreign Currency Exchange Differemces Income from Indexation Units Profit (Loss) Before Taxes Profit (Loss) Income Taxes Profit (Loss) After Taxes Discontinue Operations Profit (Loss) of the Discontinue Operations of the Period Profit (Loss)
Loss (gain) attributable to: The ow ners of the company Non-controlling interests Loss
13
b. Consolidated Balance Sheet 31-06-2015 CLP $ M Current Assets Cash and cash equivalents Other current financial assets Other current non financial assets Current trade and accounts receivables Inventory Tax assets Total current assets
31-12-2014 CLP $ M
15,118 835 7,078 114,287 55,573 26,246 219,137
20,329 593 4,402 110,031 58,148 37,338 230,841
21,766 260 24,099 53,295 99,420
31,129 314 20,066 59,215 110,723
318,557
341,565
Current Liabilities Other current financial liabilities Other trade and other accounts payable Other current provisions Current tax liabilities Employee benefits provisions Other current non - financial liabilities Total Current Liabilities
28,988 54,261 3,047 4,149 4,083 2,038 96,566
44,125 63,863 3,385 4,098 4,949 4,201 124,621
Non - Current Liabilities Other non - current financial liabilities Other long term provisions Defered tax liabilities Total non - current liabilities
24,470 2,259 51,250 77,978
186,050 1,730 48,322 236,101
174,545
360,722
313,617 (347,682) 178,077
302,678 (338,389) 16,554
144,012 144,012
(19,157)
318,557
341,565
Non - Current Assets Fees receivable Other non - current financial assets Intangible assets other than goodwill Properties, plant and equipment Total Non - Current Assets Non Current Assets held for sale Total Assets
Liabilities directly associated with non - current assets held for sale Total Liabilities Equity Issued capital Retained earnings Other reserves Equity attibutable to: Owners of the parent Non - controlling interests Total Equity Total Liabilities and Equity
(19,157)
14
Indicators Indicators Current Ratio Acid Ratio
Unit Times Times
Jun´15 2.27 1.69
Mar´15 2.25 1.72
Dec´14 1.87 1.45
Sep´14 2.03 1.5
Jun´14 2.18 1.65
Indicators Inventory Turnover
Unit Times
Jun´15 4
Mar´15 4
Dec´14 5
Sep´14 4
Jun´14 4
Inventory Turnover
Days
91
83
79
92
89
Indicators
Unit
Jun´15
Mar´15
Dec´14
Sep´14
Jun´14
Average Payment Period
Days
188
190
201
169
171
Indicators Average Collection Period
Unit Days
Jun´15 60
Mar´15 85
Dec´14 58
Sep´14 62
Jun´14 70
Indicators Current Liabilities
Unit %
Jun´15 55.3%
Mar´15 52.4%
Dec´14 33.2%
Sep´14 30.6%
Jun´14 30.8%
Non - Current Liabilities
%
44.7%
47.6%
66.8%
69.4%
69.2%
15
c. Cash Flow Statements
Cash Flow Statements
30-jun-15
30-jun-14
CLP $ M
CLP $ M
Cash Flow from (used in ) operating activities Proceeds from sales of goods providing activities Payment to suppliers for goods and services
210,136
258,682
(150,157)
(203,520)
Payment to and on behalf of employees
(27,138)
(30,098)
Other payments related to operating activities
(42,272)
(25,365)
Interest received Interest paid Reimbursed (paid) income taxes Cash Flow from (used in ) operating activities
(163) (372) 11,746 1,781
1,308 (489) (710) (192)
Cash Flow from (used in ) investing activities Cash receipts from the loss of control of subsidaries and other businesses Loans to related entities Proceeds from the sale of property, plant and equipment
13
Acquisition of property, plant and equipment
(1,190)
Proceeds from sales of intangible assets
(1,544)
73 (2,088)
Other incomes (outflows) of cash
Cash Flow from (used in ) investing activities
(2,721)
(2,015)
Cash Flow from (used in ) financing activities Proceeds from shot - term borrowings Loan payments
6,000 (2,000)
(482)
(728)
(1,015)
Interest payments
(7,543)
(4,829)
Cash Flow from (used in ) financing activities
(4,271)
(6,326)
Net decrease in cash and equivalents
(5,211)
(8,534)
Cash and cash equivalents at the beginning of the period
20,329
21,403
Cash and cash equivalents at the end of the period
15,118
12,869
Payments for finance leases
16 7.
Annex CLP $M 1Q 2014
2Q 2014
3Q 2014
4Q 2014
1Q 2015
2Q 2015
Revenues
72,942
82,811
69,605
100,134
68,578
77,601
Costs
-54,865
-58,603
-51,639
-69,961
-49,974
-53,350
Gross Margin
18,078
24,208
17,966
30,173
18,603
24,252
24.8%
29.2%
25.8%
30.1%
27.1%
31.3%
-22,002 -3,925
-26,450 -2,241
-23,484 -5,518
-27,174 3,000
-23,084 -4,480
-25,077 -825
-5.4%
-2.7%
-7.9%
3.0%
-6.5%
-1.1%
20,087 -5,849 14,238
19,018 -6,619 12,399
16,902 -6,506 10,395
16,606 -7,946 8,660
17,426 -6,433 10,993
17,822 -7,072 10,750
70.9%
65.2%
61.5%
52.1%
63.1%
60.3%
-12,070 2,168
-11,483 917
-10,249 147
-8,407 253
-8,431 2,562
-7,979 2,771
10.8%
4.8%
0.9%
1.5%
14.7%
15.5%
-1,388 333 1,055
-1,459 292 1,167
-1,378 277 1,100
-1,242 242 1,001
-1,279 278 1,002
-1,207 295 912
91,641 -60,380 31,261
100,371 -64,930 35,441
85,129 -57,868 27,261
115,498 -77,665 37,833
84,724 -56,129 28,595
94,217 -60,127 34,090
34.1%
35.3%
32.0%
32.8%
33.8%
36.2%
-33,018 -1,757
-36,765 -1,325
-32,633 -5,372
-34,580 3,253
-30,513 -1,918
-32,144 1,946
-1.9%
-1.3%
-6.3%
2.8%
-2.3%
2.1%
Retail Business
% Revenues
SG&A (w/o depreciation) EBITDA % Revenues
Financial Business Revenues Costs Gross Margin % Revenues
SG&A (w/o depreciation) EBITDA % Revenues
Consolidation Adjustments¹ Revenues Costs SG&A (w/o depreciation) Consolidated² Revenues Costs Gross Margin % Revenues
SG&A (w/o depreciation) EBITDA % Revenues
¹ Intercompany billing, of the financial business to the retail business for purchases made with the TLP card ² Financial interests that are related to the portfolio financing , which are considered in the cost of sales