Earnings Release Fourth Quarter 2013
Contents 1. 4Q 2014 Highlights 2. Recent Events 3. Consolidates Income Statements 4. Retail Business Indicators 5. Stores 6. Retail Business Financial Indicators 7. EBITDA 8. Colombia Exit 9. Financial Statements La Polar S.A. – IFRS a. Consolidated Income Statements b. Consolidated Balance Sheet c. Cash Flow 10. Annex
Notes: Quarters are named as : 1Q, 2Q, 3Q, 4Q accordingly Semesters are named as: 1H, 2H accordingly and 9M for the first nine months of the year Currency symbols: CLP$ Chilean Pesos, US$ U.S. dollars, M millions, B Billions Exchange rate used in this 4Q report: 1 USD$ = CLP$ 523.76 Source: Internal Revenues Service (Servicio de Impuestos Interno – SII- Chile)
2
1. 4Q 2013 HIGHLIGHTS
Same Store Sales 4Q Chile, continues to grow.
Following the positive trend of the last quarters, Same Store Sales (SSS) increased during the fourth quarter of 2013 by 6% compared to the same period last year. With this result the SSS growth was of 11% for 2013.
Retail Margin in Chile grows 2 percentage points. During the fourth quarter, the retail margin reached a margin of 27.4%, meaning an increase of 2 percentage points over the previous year. Also the contribution reached USD $ 55 million, equivalent to a 14% increase over the same period last year.
Increase in Financial Margin and the Portfolio Financial revenue in 4Q presented a growth of 51% over the same period last year. This is mainly because to a 46% average growth in the loans portfolio during the 4Q. The financial revenue in 2013 grew 25% over 2012. It is noteworthy to mention that despite the increase in financial revenue together with the growth in the loans portfolio, they represent only 21% of retail sales. Risk Rate reaches 7.9% in 2013 The total rate risk at December 31 of 2013 was 7.9%, showing an improvement in the late payment, a decrease in the renegotiated costumers and also driven by sales growth through at the end of the year.
Third consecutive quarter of positive EBITDA Chile. During the fourth quarter of 2013 the EBITDA was of USD $ 5.1 million, equivalent to a 2.1% of total income. This was achieved mainly by a top line improvement of 11.4% and a substantial improvement in the retail margin. Additionally, the 2013 EBITDA margin1 reached 2.2%, reflecting the first positive calendar year of La Polar in this indicator.
1
Ebitda Margin: Ebitda / Revenues
3
2. RECENT DEVELOPMENTS ďƒź Colombia Exit On 27th of February, the Board of Directors of the company agreed the prompt exit of Colombia. This will allow us to dedicate all of the resources to La Polar Chile, to continue improving and growing for the retail and financial business. This essential fact was reported to the Securities and Insurance Supervisor on 28th of February. Dated march 19th of 2013, the Board announced that, in accordance with IFRS regulations that are applicable to such matters, having considered the investment in Colombia as an available for sale asset during the last quarter of 2013, and in order to properly reflect its fair value in the financial statements, this involved a charge of approximately CLP $ 44.000 million against its P&L (this includes a 100% writeoff on the investment in Colombia, and the annual loss for the operations in that country) for 2013.
4
3. CONSOLIDATED INCOME STATEMENTS2 Consolidates Income Statements 4Q 2013 CLP B$
4Q 13 124.7
% Income
4Q 12 111.9
% Income
Revenues Cost of Sales Margin
(82.3) 42.4
-66% 34%
(72.3) 39.6
-65% 35%
SGA (w/o depreciation)
(40.4)
-32%
(38.1)
-34%
0.4 2.7
0% 2%
(0.0)
0% -3%
Operating Income EBITDA
(2.9)
Depreciation
(1.6)
(1.6)
Non - Operating Profit Profit (loss) before taxes
(6.3)
290.4
Benefits (expenses) income tax
(5.9)
-5%
259%
290.4
4.0
(39.2)
Profit (loss) Chile
(1.9)
251.2
Profit (loss) Colombia
(38.1)
(5.0)
Profit (loss) Consolidated
(39.9)
246.2
Consolidates Income Statements 2013 CLP B$
2013 398.1
% Income
2012 351.9
% Income
Cost of Sales Margin
(258.9) 139.2
-65% 35%
(265.0) 87.0
-75% 25%
SGA (w/o depreciation)
(132.8)
-33%
(125.5)
-36%
0.1 8.9
0% 2%
(44.6)
Revenues
Operating Income EBITDA Depreciation
(6.4)
Non - Operating Profit Profit (loss) before taxes
(23.1)
Benefits (expenses) income tax
(23.1)
-11%
(40.3) (6.1) 285.9
-6%
69%
241.4
7.7
(40.8)
Profit (loss) Chile
(15.4)
200.5
Profit (loss) Colombia
(44.3)
(13.0)
Profit (loss) Consolidated
(59.7)
187.5
The 2013 net income in Chilean operation was a loss of CLP B$ 15.4, reflecting that, despite the improvement on the operating income over the year 2012, where we achieved an operational breakeven in 2013, the financial burden mainly from the F and G bonds, drives to a loss before tax of CLP B$ 23.1 Additionally, the loss generated by the Discontinued Operations of CLPB$ 44.3 from Colombia, led to a consolidated loss for the year 2013 of CLP B$ 59.7.
2
The complete Financial Statements, under the IFRS regulations, are found in note 9.a on page 15.
5
Accounts Reclassification After an analysis of the retail industry, it was decided to reclassify some accounts that will allow us to have a better industry comparison. Therefore all indicators for 2012 and 2013 are updated with the new account classification. These account changes are reflected in: New Clasisification Retail Revenues
Retail Revenues ´+ Extended Guarantee Revenue
Financial Revenues
Financial Revenues ´- Extended Guarantee Revenue
Retail Costs
Retail Costs ¨+ Extended Guarantee Cost ´-Payroll Distribution Center
Financial Costs
Costos Financieros ´- Financial Comissions ¨- Extended Guarantee Cost
SG&A
SG&A ´+Financial Comissions ´+Payroll Distribution Center
4. RETAIL BUSINESS INDICATORS Revenues
a.
4Q´13
4Q´12
D%
12M´13
12M´12
D%
104,489
98,515
6%
330,149
297,524
11%
Retail Revenues (CLP M$) Chile
b. Retail Revenues (CLP B$) Retail Revenues during the fourth quarter of 2013 compared to the same period last year, increased by 6% to CLP M $ 104.489. In addition, there was a cumulative growth of 11% in the last twelve months.
6
+11% +15%
+6%
+11%
+14%
298 82
72
69
60
1Q
2Q
3Q
2012
104
99
75
68
330
4Q
12M
2013
Same Store Sales (CLP B$) +11%
+6% +16%
+15%
66
57 1Q
+12%
78
67
72
64
2Q
285
97
3Q 2012
318
102
4Q
12M
2013
Same Store Sales increased during the fourth quarter of 2013 by 6% compared to the same period last year, continuing the positive trend, this reflects an accumulate of 11% in the last 12 months over the same period last year.
7
Sales UF/M23 1Q
2Q
3Q
4Q
2012
5.5
6.6
6.1
8.8
2013
6.2
7.4
6.8
9.3
Var %
12%
13%
10%
6%
During the fourth quarter of 2013, sales reached a 9.3 UF/m2, which means an increase of 6% from the same period last year. The annual average was 7.5 UF/M2 which means a 10.4% improvement over 2012.
Retail Margin (%)
29,8%
22,3%
25,2%
1Q
26,3%
24,9%
25,5%
27,4%
24,2%
27,0%
21,8%
2Q
3Q 2012
4Q
12M
2013
After reviewing the performance of the retail margin in the fourth quarter of 2013, we see an increase of almost 2 percentage points over the same period last year. This sustained increase in the retail margin, is due to the strong growth in the private labels. In the product sales of soft and hard lines, there has also been an improvement in its sales efficiency.
3
UF/sqm: (Retail Sales /UF monthly closing)/ Square meters ( sales room, hallway, fitting room, storage). This is a monthly indicator, but reported on a quarterly basis,
8
5. STORES4
2012
2013
Chile
1Q
2Q
3Q
4Q
1Q
2Q
3Q
Number of Stores
43
42
40
40
40
40
40
40
Sel l i ng Space (M2)
159,100
158,600
159,800
161,000
160,700
160,300
160,500
161,300
377
451
423
612
427
510
468
648
Quarter Revenues (CLP$)/s qm
4Q
At the end of the fourth quarter of 2013, La Polar keeps the same number of stores over the previous quarter. By the end of the fourth quarter, La Polar has 161,300 M2 of sales area. The slight increase was due to the total clearance store and the addition of tents for Christmas.
6. RETAIL BUSINESS FINANCIAL INDICATORS 4Q´13
4Q´12
D%
12M´13
12M´12
D%
20,208
13,418
51%
67,963
54,406
25%
Financial Revenues (CLP M$) Chile
Financial Retail Revenue
Retail Financial revenues during the fourth quarter of 2013, were CLP$ M 20.208, an increase of 51% over the same period last year. Financial revenue in 4Q presented a growth of 51% over the same period last year. This is mainly because to a 46% average growth in the loans portfolio during the 4Q. The financial revenue in 2013 grew 25% over 2012. It is noteworthy to mention that despite the increase in financial revenue together with the growth in the loans portfolio, they represent only 21% of retail sales.
4
The increase of square meters compared to 3Q, was due to the installation of tents from 3 stores due to Christmas period.
9
Financial Indicators
CHILE
2012
Financial Business
2013
1Q´12
2Q´12
3Q´12
4Q´12
1Q´13
2Q´13
3Q´13
4Q´13
Credit Card Loan Stock ( CLP Billion $)
124
113
103
115
112
121
139
179
Provision for loan losses (CLP Billion $)
28
22
17
14
14
13
12
14
22.6%
19.1%
16.1%
12.4%
12.9%
10.8%
8.3%
7.9%
% Provision for loan losses Net loan losses ( CLP Billion $)
20
12
3
5
5
4
4
4
Open Accounts w/ balance (Th.)
483
469
453
477
453
461
464
519
Average debt ( CLP Th.$)
257
242
227
241
247
263
299
344
% of sales with Credit Card
45%
50%
49%
49%
45%
50%
52%
51%
Credit Card Loans5 (CLP B$)
Credit Card Loan Portfolio (CLP B$)
Total Stock $ 115
Total Stock $ 179
21
102
22 158
64
93
DEC´12
4Q´
Normal
2012
DEC´13
Renegociated
2013
In the fourth quarter of 2013, gross loans reached CLP B$ 179, emphasizing an increase in the normal portfolio (not renegotiated) by 69% over the same period last year. In December 31st of 2013, the risk rate reached 7.9%, this represents a decrease of 4.6 percentage points compared to December 2012. There was also an increase in the credit card loans with the Polar Card, where the Cash loans had a participation of 29% reaching in the fourth quarter of 2013 CLP M$ 37.
5
Credit card loans with credit card La Polar includes: Cash Advances, Super Advances, and use in Associated Business and finance in La Polar Retail stores. Include VAT.
10
Loan Portfolio Indicators – Gross Loans (%)
44%
56%
DIC´11
37%
63%
MAR´12
19%
15%
13%
12%
24%
17%
29%
83%
85%
87%
71%
81%
88%
76%
JUN´12
SEP´12
DIC´12
MAR´13
JUN´13
SEP´13
DIC´13
Normal
Renegociated
In the composition of the portfolio, it stands out the sustained growth in the participation of the normal portfolio, reaching at the end of the fourth quarter with an 88% of the total, higher than the 81% of the same period last year. This confirms that credit policies and customer acquisition strategy have been effective due to continuous improvement that the portfolio has experienced in recent years.
11
Loan Portfolio Indicators – Portfolio by aging segments. 6% 6% 11%
5% 5% 10%
[91 to 180] [31 to 90] 78%
80%
[01 to 30] Current
DEC´12
DEC´13
By comparing the fourth quarter of 2013 with the fourth quarter of 2012, the daily portfolio increased by 2 percentage points. In this line, the composition of the portfolio in the 91 to 180 days overdue segment shows a decrease in their share of total loans portfolio from 6% to 5%.
12
7. EBITDA CHILE 6 7 4Q 2013 EBITDA Chile in CLP B$ Revenues Gross Margin % Revenues
SG&A (w/o depreciation)
Retail Growth
2013 104.5 28.6
6.1% 13.8%
27.4%
(27.5)
10.5%
% Revenues
-26.3%
% Revenues
1.1 1.1%
EBITDA
2012 98.5 25.2
2013 20.2 13.8
25.5%
68.2%
(24.9) -25% 0.3 0.3%
(12.9)
Financial Growth 50.6% -4.6% -2.0%
-63.8%
1.5 7.6%
2012 13.4 14.4
2013 124.7 42.4
107.7%
34.0%
(13.2) -98% (3.2) -23.6%
(40.4)
Consolidated Growth 7.1%
2012 111.9 39.6
6.1%
(38.1)
11.4%
35.4%
-32.4%
-34.0%
2.7
(2.9)
2.1%
-2.6%
Year 2013 EBITDA Chile in CLP B$ Revenues Gross Margin % Revenues
SG&A (w/o depreciation)
Retail Growth
2013 330.1 89.1
11.0% 23.7%
27.0%
(88.5)
5.6%
% Revenues
-26.8%
% Revenues
0.6 0.2%
EBITDA
2012 297.5 72.0
2013 68.0 50.1
24.2%
73.7%
(83.8) -28% (11.8) -4.0%
(44.3)
Financial Growth 24.9% 235.4% 6.3%
-65.1%
8.3 12.2%
2012 54.4 14.9
2013 398.1 139.2
27.5%
35.0%
(41.7) -77% (28.5) -52.4%
(132.8)
Consolidated Growth 60.1%
2012 351.9 87.0
5.9%
(125.5)
13.1%
24.7%
-33.4%
-35.6%
8.9
(40.3)
2.2%
-11.5%
4Q EBITDA reached 2.1% of the revenues, same period of 2012 it reached 2.6%, this is due to the rise in both retail and financial revenue, where both increase this period. Regarding the annual EBITDA of 2013 where 2.2% was achieved compared to -11.5% of 2012. We can also see that is mainly due to the increase in total revenues, were there was a 13.1% increase.
CHILE 2013 EBITDA MARGIN EVOLUTION
EBITDA 2013 1Q´13
2Q´13
3Q´13 1%
4Q´13 2%
-1% -4%
6
The financial retail segment of 2012 was modified to reflect the same criteria for distributing costs of both businesses in 2013. 7 For both 2012 and 2013, are included in the cost of sales of the financial segment, the interests that are not considered in the calculation of the EBITDA
13
8. Colombia Exit On February 28th of 2014, the Board of Empresas La Polar informed the Securities and Insurance Supervisor (SVS), through an essential fact, the closure of operations in Colombia. Within this essential fact, it can be summarized in the following points: 1. As it was informed previously in the essential fact dated on January 5, the company was evaluating alternatives with the operation in Colombia, having not set specific dates or deadlines for this decision. 2. The Board of Directors of the company has taken the decision to leave Colombia allowing to prioritize the operations in Chile given the favorable development that has shown in its retail and financial area. 3. The company is evaluating all possible alternatives to leave Colombia in a short time. Any information regarding the alternative that is resolved to apply shall be notified promptly.
Discontinued Operations The Board dated December 10th of 2013, formalized the decision to put on sale the subsidiary La Polar S.A.S. After the intended sale was formalized, its fair value was determined in accordance with IFRS regulation N째5. In accordance with IFRS applicable regulations, the Board having considered the investment in Colombia as an available for sale asset during the last quarter of 2013, and in order to reflect its fair value in the balance in Colombia, this implies a charge of approximately CLP M$ 44,000 against its P&L (this includes a 100% write off on the investment in, and the annual loss for the operations in that country) for 2013.
14
9. 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 Statements8
Consolidated Incom e Statem ents
Revenues
31 Dec 13
31 Dec 12
CLP $
CLP $
398,111,758
351,929,751
Cost of sales
(258,902,712)
(264,973,719)
Gross Profit
139,209,046
86,956,032
Distribution costs
(1,631,829)
(1,394,781)
Administrative expenses
(137,547,254)
(130,117,220)
Other profit (loss)
161,939
7,220,238
Financial income
3,912,002
294,582,886
(28,565,171)
(16,077,245)
Financial costs Foreign currency exchange differences
1,886,610
581,895
Profit (loss) fron inflation-indexed assets and liabilities
(504,193)
(387,079)
Profit (loss) before taxes
(23,078,849)
241,364,726
Benefit (loss) income taxes
7,524,583
(40,825,215)
Profit (loss)
(15,554,266)
200,539,511
Profit (loss) from discontinued operations of the period
(44,329,068)
(13,011,056)
Profit (loss) of the period
(59,883,327)
187,528,455
(59,883,327)
187,528,455
-
-
(59,883,327)
187,528,455
Profit (loss) attributable to: Ow ners of parent company Non - controlling interests Profit (loss)
8
In 2013 and 2012 it was added the Profit (loss) from the discontinued operations of the period, referring to the decision by the Board to put on sale La Polar S.A.S.
15
b. Consolidated Balance Sheet 9
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 Non-Current Assets Other non-current financial assets Other non-current assets Intangible assets other than goodwill Properties, plant and equipment Deferred tax assets Total non-current assets Non-Current Assets held for sale Total Assets 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 Non-current Liabilities Other non-current financial liabilities Other long term provisions Deferred tax liabilities Total non-current liabilities Liabilities directly associated with non-current assets held for sale Total Liabilities Equity Issues capital Retained earnings Other reserves Equity attributable to: Owner of the parent company Non-controlling interest Total Equity Total Liabilities and Equity
31-12-2013 CLP M $
31-12-2012 CLP M $
01-01-2012 CLP M $
21,403
137,620
13,126
839
7,293
21,861
7,599
8,661
8,305
128,520
104,370
105,874
51,026
50,227
44,150
32,956
18,388
15,444
242,342
326,558
208,760
48,710
15,132
26,041
437
246
246
19,333
19,597
17,189
61,173
70,553
68,621
2,865
7,490
13,953
132,518
113,019
126,050
395,007
439,577
334,811
29,724
15,861
469,790
72,292
76,394
67,621
3,987
24,035
1,281
4,039
1,216
758
5,961
5,874
5,832
3,145
3,142
2,942
119,147
126,521
548,223
177,260
177,599
5,820
3,059
2,238
20,146
44,941
42,106
8,775
225,261
221,942
14,595
348,463
562,818
20,631 365,039
302,678
302,678
171,947
(289,937)
(230,210)
(418,789)
17,227
18,643
18,834
29,967
91,112
(228,008)
0
2
29,967
91,114
(228,008)
395,007
439,577
334,811
9
For 2013 it is added Non-current assets held for sale and liabilities directly associated with non-current assets held for sale, referring to the decision by the Board to put on sale La Polar S.A.S.
16
Indicators10
Indicators Current ratio Acid ratio
Unit Times Times
Dec´13 2.03 1.61
Sep´13 2.34 1.75
Jun´13 2.51 1.99
Mar´13 2.50 2.00
Dec´12 2.54 2.15
The current ratio decreases in December 2013 compared to December 2012 due to the decrease in cash and equivalents, in 84% compared to December 2012. As for the Acid ratio, it decreased mainly for the increased in the inventory by 3% compared to December 2012.
Indicators Inventory turnover Inventory turnover
Unit Times Days
Dec´13 5 78
Sep´13 4 88
Jun´13 5 84
Mar´13 4 89
Dec´12 5 74
Comparing 4Q 2013 with 4Q 2012, it is observed that the number of days of inventory increase in 9 days, mainly because the inventory increased by 3% compared to December 2012.
Indicators Average collection period
Unit Days
Dec´13 189
Sep´13 177
Jun´13 178
Mar´13 175
Dec´12 197
The average collection period decreased 8 days compared to December 2012, due to a 57% increase in the sale of La Polar Card.
10
For December 2013 it only considered data from Chile, referring to the decision by the Board to put on sale La Polar S.A.S.
17
Indicators Current liabilities Non-Current liabilities
Unit % %
Dec´13 32.6% 67.4%
Sep´13 30.4% 69.6%
Jun´13 33.1% 66.9%
Mar´13 34.9% 65.1%
Dec´12 37.0% 63.0%
Mar´13 73
Dec´12 80
Current liabilities, in December of 2013, represent 32.6% of total liabilities.
Indicators Average payment method
Unit Days
Dec´13 70
Sep´13 51
Jun´13 59
The decrease in the average payment period in 10 days compared to December 2012 is due to a decrease in 8% of the trade payables and other accounts payable. DF / EBITDA Financial Debt to EBITDA
Dec´13 23.3
Sep´13 -22.9
Jun´13 -11.9
Mar´13 -7.5
Dec´12 -3.6
The variation in the ratio is explained by the first annual positive EBITDA.
18
Financial Debt Structure Below is a table with the annual accrual of interest related to the debt originated on preventive legal agreement of 2011. On the basis of discount rates which were used to reevaluate accounting debts to 16 of October 2012 ( 14,1% for Senior debt ( Bond F), 18,1% for the Junior Debt ( Bond G) and 9% for tranche C)11, and to the payment structure for each of these tranches, you can project an estimate of the interest accrued on an annual basis In this way, for example, it is expected that the financial expenditure for 2014, related with this debt, will be approximately CLP B$26. On the other hand this year the payment in cash the company realized, was of approximately CLP B$ 9.
CLP B$
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
Annual Financial Expenses Interest Bond F Bond G Tranch C Total 20 21 23 23 23 22 21 19 15 4
2 3 3 4 5 6 7 8 9 11 13 16 18 22 26 31 36 43 51 34
2 2 2 2 2 2 2 2 1 1 1 0
24 26 28 29 30 30 30 29 25 17 14 16 18 22 26 31 36 43 51 34
Payment Flows Capital Interest Total 0 0 2 4 6 10 22 22 43 102 5 5 0 0 0 0 0 0 0 326
8 9 13 21 20 20 18 16 14 8 1 0 0 0 0 0 0 0 0 0
8 9 15 25 26 30 41 38 57 110 6 5
326
11
Projection of future interest for Bond G considers an annual inflation rate of 3% and does not consider possible future amortization from 50% of the revenue from the UNI1 portfolio.
19
Paid
c. Cash Flow Statements12
Cash Flow Statements
31-12-2013
31-12-2012
CLP M$
CLP M$
Cash flow from (used in) operating activities Proceeds from sales of goods providing services
459,224
424,364
(361,908)
(321,952)
Payment to and account of empolyees
(54,995)
(55,666)
Other payments for operating activities
(116,226)
(45,519)
Received Interest
4,480
4,207
Income taxes refunded (paid)
1,617
(402)
(67,808)
5,032
Payment to suppliers for supplying goods and services
Net cash flow from operating activities Cash flow (used in) investing activities Cash flows used to obtain control of subsidiaries or other businesses Loan to related entities Proceeds from disposal of property, plant and equipment Addittions to property, plant and equipment Addittions to intangible assets Other cash flow Flujos de efectivo netos procedentes de (utilizados en) actividades de inversi贸n
(19,989) (16,133) 0
4,083
(10,847)
(5,189)
(715)
(307)
(1,998)
17,020
(29,694)
(4,382)
-
130,731
Cash Flow (used in) financing activities Proceeds from issuance of shares Proceeds from short term loans
5,355
2,091
Total proceeds from loans
5,355
132,821
(13,636)
(5,974)
(1,212)
(770)
Loan payments Payments of financial lease liabilities Interest Paid
(7,537)
Net cash flow from (used in) financing activities
(17,030)
126,078
Net decrease in cash and cash equivalents
(114,532)
126,727
135,935
9,208
21,403
135,935
Net decrease in cash and cash equivalents
1,114
(2,234)
Cash and cash equivalents at the beginning of the period
1,685
3,919
Cash and cash equivalents at the end of the period
2,799
1,685
Cash and cash equivalents at the beginning of the period Cash and cash equivalents at the end of the period
Cash Flow of Discontinued Operations
12
It is added to 2013, cash flow and cash equivalents from discontinued operations, referring to the decision by the Board to put on sale La Polar S.A.S.
20
During the period the net cash flow equivalent was a negative CLP M$ 116,217. This amount breaks down as follows:
Operating activities generated a negative cash flow of CLP M$ 67,808, this amount is explained by the growth rate of the loans portfolio in 2013. This increase was from CLP M$ 114,995 in December 2012 to CLP M$ 178,681 in December 2013. Additionally, the operation flow includes the payments made to the “Sernac agreement� costumers by approximately CLP M$ 15,000. Investing activities generated a negative cash flow of CLP M$ 29,694, of which approximately CLP M$ 11,000 was due to improvements in stores in 2013, as well as investments associated with IT, especially in the development of the fingerprint payment method that was implemented in our stores. Also, investing activities includes the cash flows to Colombia in 2013 for CLP M$ 16,133. Financing activities generated a negative cash flow of CLP M$ 17,030. Of these, approximately CLP M$ 10,000 are from interest payments, mainly for F and G Bonds and the debt related to the PS27. Also CLP M$ 6,500 were used to buy back debt from the G Bond through Fondo de Inversion Maipo (fully controlled by La Polar).
21
10 Annex
Retail Business Revenues Costs Gross Margin % Revenues
SG&A (w/o depreciation) EBITDA % Revenues
Financial Business Revenues Costs Gross Margin % Revenues
SG&A (w/o depreciation) EBITDA % Revenues
1Q 2012
2Q 2012
3Q 2012
4Q 2012
1Q 2013
2Q 2013
3Q 2013
4Q 2013
59.931 (46.561) 13.370
71.546 (52.763) 18.784
67.531 (52.836) 14.695
98.515 (73.348) 25.167
68.673 (51.361) 17.312
81.818 (57.406) 24.412
75.169 (56.428) 18.741
104.489 (75.849) 28.640
22,3%
26,3%
21,8%
25,5%
25,2%
29,8%
24,9%
27,4%
(18.519) (5.149)
(20.082) (1.298)
(20.313) (5.618)
(24.893) 274
(19.704) (2.392)
(21.305) 3.107
(20.010) (1.269)
(27.507) 1.133
-8,6%
-1,8%
-8,3%
0,3%
-3,5%
3,8%
-1,7%
1,1%
14.755 (30.353) (15.598)
13.551 (6.538) 7.013
12.682 (3.606) 9.076
13.418 1.031 14.449
14.318 (5.639) 8.679
15.858 (3.258) 12.600
17.578 (2.545) 15.034
20.208 (6.417) 13.792
-105,7%
51,8%
71,6%
107,7%
60,6%
79,5%
85,5%
68,2%
(9.911) (24.636)
(8.835) (950)
(9.737) 220
(13.167) (3.160)
(9.880) (395)
(9.055) 4.044
(12.437) 3.101
(12.899) 1.533
1,7%
-23,6%
-167,0%
-7,0%
0 Consolidated Revenues Costs Gross Margin
74.686 (76.913) (2.228) % Revenues
SG&A (w/o depreciation) EBITDA % Revenues
0 85.098 (59.301) 25.797
(0) 80.213 (56.443) 23.771
-2,8%
0 111.933 (72.317) 39.616
25,5%
0 82.991 (57.000) 25.991
17,6%
0 97.676 (60.664) 37.012
7,6%
0 92.747 (58.973) 33.774
0 124.698 (82.266) 42.432
-3,0%
30,3%
29,6%
35,4%
31,3%
37,9%
36,4%
34,0%
(28.430) (29.786)
(28.917) (2.248)
(30.050) (5.398)
(38.060) (2.887)
(29.584) (2.787)
(30.360) 7.151
(32.447) 1.832
(40.406) 2.667
-39,9%
-2,6%
-6,7%
-2,6%
-3,4%
7,3%
2,0%
2,1%
22