Earnings Release 4th Quarter
2014
EARNINGS RELEASE 4th QUARTER 2014
1.
4Q 2014 Highlights
2.
Recent Events
3.
Consolidated Income Statements
4.
Retail Business Indicators
5.
Stores
6.
Financial Business Indicators
7.
Financial Statements La Polar S.A. - IFRS
8.
a.
Consolidated income statements by function
b.
Consolidated Balance Sheet
c.
Cash Flow
Debt Restructure Stages a. Debt Restructure b. Debt Restructure Essential Facts
9.
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) Simbología Monedas: $ Pesos chilenos, US$ Dólares de Estados Unidos, MM Millones, MMM Miles de Millones Exchange rate used in this 4Q report: 1 US $ = CLP $ 607.32 Source: Internal Revenues Service ( Servicio de Impuestos Interno – SII – Chile)
1
EARNINGS RELEASE 4th QUARTER 2014
1.
4Q 2014 Highlights
ďƒź On December the 19th of 2014, after the successful negotiation process of the company debt, the Securities and Insurance Supervisor proceeded to the registration of the issuance of the convertible bond called Bond H with the registration number 796, for a total of CLP $ 163,633,000,000. As was duly communicated to the market, this agreement was achieved after a unanimous decision at the creditors meeting on September the 1st of 2014. The effects of this restructure will allow the company to develop its full growth potential, especially in its credit card. (See detail of the instrumentalization of the agreement on page 18). Considering that the restructuring ended on the 6th of February of 2015, the change in the financial position generated by this process will only be reflected in the financial statements of the first quarter of 2015. The effect on the financial statement of the company, if it had been reflected in the end of December 2014, would be the following Proforma. (See detail in Proforma Balance on page 23): Actual Situation 31-12-2014
Proforma 31-12-2014
136 144 Other Liabilities 47
347
Financial Liabilities Equity
230
Assets 156
Assets
-19 Lia. And Equity
Lia. And Equity
2
EARNINGS RELEASE 4th QUARTER 2014
Retail business revenues in the fourth quarter were CLP B $ 100, which represents a decrease of 4.2% compared to the 4Q13. This is explained by a decrease of 14% in the sales of electronics and appliances which was mainly due to a restriction of credit lines from suppliers of this kind of products, due to the financial restructuring process experienced by the company during 2014. In addition there was a lower consumption of durable goods as reported by The National Chamber of Commerce in recent quarters. In the retail segment the SSS variation was -3.3% while in the last twelve months was -1.3%. However, despite the fall in revenue and a rise in the exchange rate, gross retail margin last quarter grew 5.4%. This is due to improved product mix, which had a larger share of private labels. Additionally significant operational efficiencies in inventory control were achieved.
In the financial business, the revenues for the fourth quarter of 2014 reached CLP B$ 17 versus CLP B$ 21 for the same period of 2013. This decrease was mainly due to lower product placement cash flow constraints during the negotiation of the debt restructure that gave us a lower loans portfolio. Additionally, during 2014 interest revenue was affected by the decline in conventional maximum rate. However, 2014 ended with a 4% increase in financial revenues compared to 2013. The risk rate at the end of the year 2014 was 10.3%. This level of provision is considered adequate for the segment in which the company operates. (See page 9 for more detail and portfolio indicators) The SG&A of the 4th quarter of 2014, decrease considerably compared to the same quarter of the last year, with CLP B$ 34.6, which means a reduction of 14.4% over the same period of 2013. This is due largely to the significant efforts made by the company to optimize its processes, and as it was announced during this year 2014, the efficiency plan began, which includes initiatives such as the reduction of executive staff, efficiency in back office of stores, close of regional warehouses, closing Panamericana and San Fernando stores, implementation of self-service model in retail and financial retail and rationalization of expenditures on marketing, among others.
During the fourth quarter of 2014, the company made a major innovation in the area of financial retail with the launch of the new La Polar card “Blanc”, with a vertical design, where users can access to attractive offers through the Circle of Benefits, including special discounts, shopping coupons and events invitations.
3
EARNINGS RELEASE 4th QUARTER 2014
2.
Recent Events
On February the 6th of 2015, the partial prepayment of the Senior and Junior debt was done, mainly through convertible bonds called Bond H. This is equivalent to 1,997,235,044 shares and should be converted entirely in shares representing the 66.6% ownership of the company. The remaining of the modified Bond F and G with nominal value CLP B$ 65 and CLP B$ 236 are payable in a single coupon with maturity date of the 31st of December of 2113, without amortization or interest, At the end of these financial statements, 197,199,516 shares have been converted equivalent to CLP $ 16,156,484,439 convertibles bonds.
On March the 17th of 2015, the Board announced the resignation of Mr. César Barros Montero, as Chairman and Director of Empresas La Polar. Such resignation shall be effective from the March the 31st of 2015. In its place and until the Ordinary Shareholders Meeting the Board of Directors designated as Chairman of the Board, current director Mr. Alberto Marraccini Valenzuela.
4
EARNINGS RELEASE 4th QUARTER 2014
3.
Consolidated Income Statements1 4Q 2014
CLP $ B Revenues Costs Gorss 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)
4Q 2014 115.5 (77.7) 37.8 32.8% (34.6) -29.9% 3.3 2.8% (1.9) 1.4 (8.5) (7.1) 2.9 (4.2)
Consolidated r 4Q 2013 -7.9% 125.4 (82.4) -12.2% 43.1 34.3% -14.4% (40.4) -32.2% 2.7 2.1%
4Q 2014 100.1 (70.0) 30.2 30.1% (27.2) -27.1% 3.0 3.0%
Retail r -4.2% 5.4% -1.1%
4Q 2013 104.5 (75.8) 28.6 27.4% (27.5) -26.3% 1.2 1.1%
4Q 2014 16.6 (7.9) 8.7 52.1% (8.4) -50.6% 0.3 1.5%
Financial r -21.8% -40.0% -35.0%
4Q 2013 21.2 (6.8) 14.4 68.0% (12.9) -60.9% 1.5 7.1%
(1.6) 1.1 (7.0) (5.9) 4.0 (1.9)
Revenues from retail business in the fourth quarter were CLP B$ 100, representing a decrease of 4.2% compared to 4Q13, which added to a 21.8% reduction in financial income it reaches a 7.9% decrease in total revenues for the quarter. The SG&A decreased by 14.4%, demonstrating the effectiveness of efforts to company level with its efficiency plan, which includes among others the model of self-service and closures wineries of regional warehouses and stores. Likewise this plan continues to show efficiency savings during 2015. Consolidated EBITDA for the fourth quarter improved by obtaining a margin of 2.8% compared with the same period last year that was 2.1%.
1
It only includes the operations in Chile 5
EARNINGS RELEASE 4th QUARTER 2014
12M 20142
CLP $ B Revenues Costs Gorss Margin SG&A (w/o depreciation) EBITDA
Depretiation Operating Income Non - Operating Income Profit (Loss) Before Taxes Benefits (Expenses) Income Tax Profit (Loss)
Consolidated 12M 2014 r 12M 2013 392.6 -1.6% 399.2 (260.8) (257.5) 131.8 -7.0% 141.6 % Revenues 33.6% 35.5% (137.0) 3.2% (132.8) % Revenues -34.9% -33.3% (5.2) 8.9 -1.3% 2.2% % Revenues (7.5) (12.8) (31.0) (43.8) 7.4 (36.3)
12M 2014 325.5 (235.1) 90.4 27.8% (99.1) -30.4% (8.7) -2.7%
Retail r -1.4% 1.5% 12.0%
12M 2013 330.1 (241.1) 89.1 27.0% (88.5) -26.8% 0.6 0.2%
12M 2014 72.6 (26.9) 45.7 62.9% (42.2) -58.1% 3.5 4.8%
Financial r 12M 2013 3.5% 70.2 (17.6) -13.1% 52.6 74.9% -4.7% (44.3) -63.1% 8.3 11.8%
(6.4) 2.5 (25.6) (23.1) 7.7 (15.4)
EBITDA for the year 2014 ended with losses of CLP B$ 5.2 that includes extraordinary settlements for approximately CLP B$ 4.5. This reflects a difficult year for the retail industry where the market downturn impacted negatively on earnings. As for non-operating expense this includes financial accrued interests of the F and G bonds during 2014 for approximately CLP B$ 28.
2
It only includes the operations in Chile 6
EARNINGS RELEASE 4th QUARTER 2014
4.
Retail Business Indicators
4Q´13
1Q´14
2Q´14
3Q´14
4Q´14
104,489
72,942
82,811
69,605
100,134
4Q´13
4Q´14
D%
104,489
100,134
-4%
Retail Revenues (CLP $ M)
Retail Revenues (CLP $ M)
LTM 4Q13
LTM 4Q14
D%
Retail Revenues (CLP $ M) 330,149
0.3%
1.3%
325,493
-1.7%
-1%
Retail Revenues LTM
-1.3%
Revenues (CLP B$)
335 334
330
330
325
4Q 13
1Q 14
2Q 14
3Q 14
4Q 14
7
EARNINGS RELEASE 4th QUARTER 2014
Retail Margin % LTM
27,8% 27,0%
26,9%
4Q 13
26,9%
26,7%
1Q 14
2Q 14
3Q 14
4Q 14
Sales UF/ sqm 1Q
2Q
3Q
4Q
2013
6.2
7.4
6.8
9.3
2014
6.4
7.2
6.0
8.5
Var %
3%
-3%
-11%
-9%
The UF/sqm sales for the end of the fourth quarter of 2014 were 8.5, which represents a decrease of 9% over the same period last year and year to date this indicator was 7.1.
5.
Stores
2013
Number of Stores Sales Surface (Thousands sqm) Revenues ( Th. $ /sqm)
2014
Q1
Q2
Q3
Q4
Q1
Q2
Q3
Q4
40 160,700 427
40 160,300 510
40 160,500 468
40 161,300 648
40 161,500 452
40 160,700 515
38 159,700 436
38 159,000 630
8
EARNINGS RELEASE 4th QUARTER 2014
6.
Financial Business Indicators
4Q´13
1Q´14
2Q´14
3Q´14
4Q´14
21,232
20,087
19,018
16,902
16,606
4Q´13
4Q´14
D%
21,232
16,606
-22%
Financial Revenues (CLP $ M)
Financial Revenues (CLP $ M)
LTM 4Q13
D%
LTM 4Q14
Financial Revenues (CLP $ M) 70,151
72,613
4%
Financial Revenues LTM -1.4%
3.8%
-5.7%
7.6% 78 76
73
70
4Q 13
Revenues ( CLP B$)
77
1Q 14
2Q 14
3Q 14
4Q 14
9
EARNINGS RELEASE 4th QUARTER 2014
Financial Margin % LTM
76%
75%
72% 66% 63%
4Q 13
1Q 14
2Q 14
3Q 14
4Q 14
Financial Indicators
2013 FINANCIAL BUSINESS
2014
1Q´13
2Q´13
3Q´13
4Q´13
1Q´14
2Q´14
3Q´14
4Q´14
Credit Card Loan Stock (CLP $ B)
112
121
139
179
163
153
133
144
Provision for loan losses (CLP $ B)
14
13
12
14
15
15
14
15
12.9%
10.8%
8.3%
7.9%
9.1%
9.9%
10.4%
10.3%
% Provision for loan losses Net loan losses ( CLP $ B) Open accounts w/balance (Th.) Average Debt (CLP $ Th.) % of sales with credit card
5
4
4
4
5
5
9
7
453
461
464
519
508
524
492
531
247
263
299
344
322
292
271
271
45.3%
50.3%
52.0%
51.1%
49.2%
56.0%
52.5%
51.4%
The cards with balance present a growth of 2% which responds to the enhancement of using the card as a payment method. It is also observed an accumulative credit card sales percentage for 2014 of 51.4% compared with the same value in 2013, to 51.1%.
10
EARNINGS RELEASE 4th QUARTER 2014
Credit Card Loans3 (CLP B$)
Credit Card Loan Portfolio (CLP B$)
21
26
102 71
-26%
158
118
4Q´
DEC´13
DEC´14
Normal
2013
Renegociated
2014
The credit card loans fell by 31% during the fourth quarter of 2014 compared to the same period last year. With the funding obtained by Inversiones LP for an amount of CLP M$ 10,000, the negative trend of the decline in the portfolio was reverse to finish 2014 with a portfolio of CLP B$ 144.
Risk Rate 26.2% 22.7% 19.1%
16.1% 12.4%
12.9% 10.8%
8.3%
7.9%
9.1%
9.9%
10.4% 10.3%
DEC´11
MAR´12
JUN´12
SEP´12
DEC´12
MAR´13
JUN´13
SEP´13
DEC´13
MAR´13
JUN´14
SEP´14
DEC´14
3
Credit card loans with credit card La Polar includes: Cash Advances, and use in Associated Business and finance in La Polar Retail stores. Includes VAT. 11
EARNINGS RELEASE 4th QUARTER 2014
Loan Portfolio Indicators – Gross Loans (%)
44%
56%
37%
63%
29%
71%
24%
76%
19%
17%
15%
13%
12%
81%
83%
85%
87%
88%
Normal
14%
18%
20%
18%
86%
82%
80%
82%
Renegociated
The structure of the portfolio in the fourth quarter of 2014, shows a 82% normal portfolio, which represented an improvement of 2 percentage points compared to the previous quarter.
12
EARNINGS RELEASE 4th QUARTER 2014
Loan Portfolio Indicators – Portfolio by aging segments 5% 5% 10%
7% 6% 8%
91 to 180 31 to 90 80%
79%
01 to 30 Current
DEC´13
DEC´14
13
EARNINGS RELEASE 4th QUARTER 2014
7.
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 4
Revenues
31-dec-14
31-dec-13
CLP $ M
CLP $ M
392,639
399,167
Cost of Sales
(260,844)
(257,524)
Gross Profit
131,795
141,643
Distribution Costs
(1,797)
(1,632)
(142,673)
(137,530)
Other Profit (Loss)
1,699
162
Financial Revenue
849
3,912
Administrative Expenses
Financial Costs
(30,877)
(31,016)
Foreign Currency Exchange Differemces
(1,135)
1,887
Income from Indexation Units
(1,611)
(504)
Profit (Loss) Before Taxes
(43,750)
(23,079)
7,410
7,680
(36,340)
(15,399)
Profit (Loss) Income Taxes Profit (Loss) After Taxes Discontinue Operations
(44,329)
Profit (Loss) of the Discontinue Operations of the Period Profit (Loss)
(36,340)
(59,728)
(36,340)
(59,728)
0
0
(36,340)
(59,728)
Loss (gain) attributable to: The ow ners of the company Non-controlling interests Loss
4
In 2013 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. 14
EARNINGS RELEASE 4th QUARTER 2014
b. Consolidated Balance Sheet 5 31-dec-14 CLP $ M
31-dec-13 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
20,882 593 7,620 110,031 51,456 37,338 227,920
26,024 839 7,599 128,520 51,026 32,956 246,962
Non - Current Assets Fees receivable Other non - current financial assets Intangible assets other than goodwill Properties, plant and equipment Deferred tax assets Total Non - Current Assets
31,129 314 20,066 59,215 8,230 118,954
48,710 437 19,333 61,173 2,865 132,518
Non Current Assets held for sale
20,146
Total Assets
346,874
399,627
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
44,125 60,942 3,385 4,098 4,949 4,201 121,700
29,724 76,912 3,987 4,039 5,961 3,145 123,767
Non - Current Liabilities Other non - current financial liabilities Other long term provisions Defered tax liabilities Total non - current liabilities
186,050 1,730 56,552 244,332
177,260 3,059 44,941 225,261
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 Patrimonio Total Liabilities and Equity
20,631 366,031
369,659
302,678 (338,389) 16,554
302,678 (289,937) 17,227
(19,157)
29,967
(19,157)
29,967
346,874
399,627
5
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. 15
EARNINGS RELEASE 4th QUARTER 2014
Indicators Indicators Current Ratio Acid Ratio
Unit Times Times
Dec´14 1.87 1.45
Sep´14 2.03 1.50
Jun´14 2.18 1.65
Mar´14 2.04 1.50
Dec´13 2.03 1.61
The current ratio decreased in December 2014 compared to December 2013 due to decrease of the most liquid assets.
Indicators Inventory Turnover Inventory Turnover
Unit Times Days
Dec´14 5 79
Sep´14 4 92
Jun´14 4 89
Mar´14 4 97
Dec´13 5 78
Despite lower sales in the fourth quarter of 2014, inventories indicator remains stable over the previous year. Indicators Average Payment Period
Unit Days
Dec´14 59
Sep´14 62
Jun´14 70
Mar´14 80
Dec´13 70
The decrease in the average payment period compared to December 2013 is due to a reduction in credit from suppliers during the second half of 2014. Indicators Current Liabilities Non - Current Liabilities
Unit % %
Dec´14 33.2% 66.8%
Sep´14 30.6% 69.4%
Jun´14 30.8% 69.2%
Mar´14 32.5% 67.5%
Dec´13 32.6% 67.4%
Indicators Average Collection Period
Unit Days
Dec´14 201
Sep´14 169
Jun´14 171
Mar´14 172
Dec´13 192
The average collection period had an increase of 9 days compared to December of previous year.
16
EARNINGS RELEASE 4th QUARTER 2014
c. Cash Flow Statements Cash Flow Statements
31-dec-14
31-dec-13
CLP $ M
CLP $ M
Cash Flow from (used in ) operating activities Proceeds from sales of goods providing activities
510,218
302,722
(378,763)
(294,171)
Payment to and on behalf of employees
(60,393)
(41,146)
Other payments related to operating activities
(65,356)
(48,792)
2,686
3,657
Payment to suppliers for goods and services
Interest received Interest paid
(411)
(260)
Cash Flow from (used in ) operating activities
7,981
(76,374)
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 Acquisition of property, plant and equipment Proceeds from sales of intangible assets
(16,133) 73 (7,346) (114)
Other incomes (outflows) of cash
Cash Flow from (used in ) investing activities
(10,847) (715) (1,998)
(7,388)
(29,694)
Cash Flow from (used in ) financing activities Proceeds from shot - term borrowings
20,000
5,355
(14,517)
(13,636)
Payments for finance leases
(1,639)
(1,212)
Interest payments
(9,580)
(7,537)
Cash Flow from (used in ) financing activities
(5,735)
(17,030)
Net decrease in cash and equivalents
(5,142)
(109,911)
Cash and cash equivalents at the beginning of the period
26,024
135,935
Cash and cash equivalents at the end of the period
20,882
26,024
Loan payments
17
EARNINGS RELEASE 4th QUARTER 2014
Operating activities generated a positive cash flow of CLP M$ 7,981 that was higher than the negative flow of the same period last year for CLP M$ 63,188, this is mainly because during 2014 there were minor placements of various financial products. Investment activities generated a negative cash flow of CLP M$ 7,388, that is lower than the CLP M$ 29,694 of the previous period, this decrease is because in 2014 was implemented a Financing activities generated a negative cash flow of CLP M$ 5,735, where most of this amount is due to interest payments of the F Bond and the Separate Asset and the amortization of the G Bond. External financial loans CLP M$ 10,000 was also obtained.
18
EARNINGS RELEASE 4th QUARTER 2014
Debt restructure stages a. Debt restructure On April 10th, the Board of La Polar announced the decision to initiate the process of renegotiating the debt with various creditors, after several instances of negotiation (shareholders and bondholders meetings), it was obtained the approval of the creditors meeting on September 1st, of the terms proposed in the shareholders meeting held on August 8th; finally the restructuring agreement can be summarized in the following points
The issuance of a convertible bond into shares was approved in the amount CLP $ B 163,633 with a maturity year 2113 (payable in one payment at zero interest rate) and the issuance of 1,997,235,044 shares for payment, which implies a dilution of 66.66% from current shareholders. It was agreed to continue with the payment of interest on the F Bond that currently accrue, until the realization of the exchange. The contracts of F and G Bonds are modified to be prepaid through convertible bonds.
This process of debt restructuring will allow the company to have a great improvement in financial indicators, especially in its debt, as well as better financial position.
19
EARNINGS RELEASE 4th QUARTER 2014
You can see the bond modification in the next table:
Bond Modification F Series
G Series
Par Value
CLP $ M 196,217
CLP $ M 269,053
Amortization
1 in 2113
1 in 2113
N° of shares to convert
1,597,778,035
399,447,009
Prepaid Value
CLP $ M 130,906
CLP $ M 32,727
Interest Rate
None
None
CLP B $ 196
Changes in term and prepayment option
F Bond and Senior Modification CLP $ B 65*
F Bond and Senior Modification CLP $ B 65*
1,597,778,035 Shares
Convertible Bond CLP $ B 131
(53%)
Issuance of the convertible bond Convertible Bond CLP $ B 33
Conversion Option for 3 years
66,6%
399,447,009 Shares (13%)
CLP B $ 269 Changes in term and prepayment option
G Bond and Senior Modification CLP $ B 236*
G Bond and Senior Modification CLP $ B 236*
Paid in one coupon, without interest or amortization and with one maturity in 2113
20
EARNINGS RELEASE 4th QUARTER 2014
b.
Essentials Facts of the debt restructure
Extraordinary Shareholders' Meeting On July 1st, it was held the Extraordinary Shareholders Meeting in which the most important points are the following: An issue of convertible bonds into shares was approved for $ 81,816,733,577 without interest or amortization and one maturity in 2113. It was approved an exchange ratio of 12.20533 shares per $ 1,000 par value of each convertible bond. Due to the approval of the issuance of these convertible bonds, a capital increase by $ 81,816,733,577 and the issuance of 998,617,522 shares for payment were approved. These agreements were subject to approval by the creditors of the company.
Bondholders' Meeting On July 21st, 2014 the Board of Bondholders was held for the F and G series where the following was reported: The proposed modification that was agreed at the Extraordinary Shareholders Meeting held on July 1, 2014 was rejected. Banco de Chile was empowered as the representative of the F and G Bondholders to present two new proposals to La Polar on the debt restructuring, which are summarized below: i. Counterproposal A: That the issuance of the Convertible Bonds, after its capital increase and the conversion exercise, the bondholders will have at least 80% ownership of La Polar. i. Counterproposal B: The interest and capital payments of the Bonds are in accordance with the current development table, during the period of this table. If La Polar does not have sufficient funds, it, may be able to preferably offer to its shareholders a capital increase of an amount sufficient to do the payment.
21
EARNINGS RELEASE 4th QUARTER 2014
Extraordinary Shareholders' Meeting On August 8th, it was held again an extraordinary Shareholder´s meeting which includes the following: It was agreed to reject the counter A and B presented by Banco de Chile for the Bonds Series F and G. It was approved the issuance of a convertible bond so there will be a capital increase of $ 163,333 billion and the issuance of 1,997,235,044 shares for payment. This issuance of shares and capital increase involves a dilution of current shareholders of the company by 66.66%.
Shareholder´s Meeting On August 27th, the Bondholders meeting was held for the F and G Series where the following was reported: The issuance of a convertible bond into shares was approved in the amount of $ 163,633 billion with a maturity year 2113 (payable in one payment with zero interest rate) and the issuance of 1,997,235,044 shares for payment, which implies at a dilution of 66.67% from current shareholders. It was agreed to continue the payment of interest on the F series that currently accrue to the realization of the exchange. Contracts for F and G Bonds are modified to be prepaid through convertible bonds.
Creditors Meeting On September 1st, the Creditors Meeting was held where the following was communicated: 27th.
I was approved all previously agreed in the Bondholders meeting that took place on August
22
EARNINGS RELEASE 4th QUARTER 2014
Approval of the Securities and Insurance Supervisor On the 19th of December 0f 2014, the Securities and Insurance Supervisor approved the modification of the F and G Bonds on the following terms: Maturity until the 31st of December of 2015. Elimination of interest accrual. Elimination of amortization payments. Pay table, with one coupon. On the 19th of December 0f 2014, the Securities and Insurance Supervisor approved the issuance of a convertible bond, called H Bond with the following characteristics: Maximum amount of emission of CLP $ 163.633 billion 1.997.235.044 debt instruments for an amount of CLP $ 81.92976 each The H Bond will not accrue interest This issue includes a single payment of capital on the 31st of December of 2015. A preferred option of 30 days.
Preferential Option Period On the 29th of December of 2014, it was published in the “ Diario Financiero”, the start of the preferential option period where the following was announced: The Securities and Insurance Supervisor approved and inscribed on the 19th of December of 2014 the so called H Bond. In accordance with Article 25 of Law 18,046 on Corporations, this issue of convertible bonds will preferably be offered to existing shareholders of La Polar. The preferred option period will be extended for a period of 30 days from the date 29th of December of 2014 until the 27th of January of 2015..
Debt Partial Prepayment Notice On the 30th of January of 2015, it was published in the “ Diario Financiero” the notice of the debt partial prepayment of the “ Convenio Judicial Preventivo”, where it is stated the following: The amount of CLP $ 1,372,732 was raised in money for the preferential option period. The debt was partially prepaid with 1,997,218,289 convertible bonds for a total of CLP $ 163,631,615,085 for the remaining of the Convertible Bonds H Series that were not subscribed or paid by the shareholders of the company during the Preferential Option Period at the same subscription price (CLP $ 81,92976). Of this amount, 80% was used to prepay the F Bond and Senior Debt that was not exchanged at the time, and 20% was used to prepay the G Bond and Junior Debt that was not exchanged at the time. It was paid CLP M$ 6,214 corresponding to the interest of the Senior Debt until the prepayment day. It was issued new pay tables for the amounts that weren’t prepaid of the F and G Bonds. 23
EARNINGS RELEASE 4th QUARTER 2014
Ending of the partial prepayment On the 6th of February of 2015, it was announced it was announced through an essential fact to the Securities and Insurance Supervisor and the Stock Exchange ( Bolsa de Santiago, Bolsa Electronica and Bolsa de Valparaiso), the ending of the debt partial prepayment, explaining the following: La Polar proceeded to prepay the “Convenio Judicial Preventivo” debt as follows: i. With the amount of CLP $ 1,372,732 in cash for the preferential option period. ii. By paying with debt instruments for the amount of 1,997,218,219 H Bond. Also, on this date La Polar made the payment of the last installment of interest of the Senior Debt, for a total of CLP $ 6,213,549,242.
Proforma Balance For the Proforma note purposes, it was given a special consideration to minimizing the amount of financial debt corresponding to that portion of the debt that has been exchanged for Convertible Bonds (H th Bonds) on the 6 of February of 2015.
Consolidated Statement of Financial Position
31-dec-14
31-dec-14
31-dec-14
Statutory
Proforma adjustment
Proforma
MMM$
MM$
MM$
Total Assets
347
Total Liabilities
366
Total Fi na nci a l Li a bi l i ties
230
Total Other Li a bi l i ties
136
Effect of deferred tax l i a bi l i ties
Equity
-19
Total Liabilities and Equity
347
347 191 -183
47 136
8
8
175
156 347
24
EARNINGS RELEASE 4th QUARTER 2014
9
Annex
EBITDA CLP $M 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
Consolidation Adjustments¹ Revenues Costs SG&A (w/o depreciation)
1Q 2013
2Q 2013
3Q 2013
4Q 2013
1Q 2014
2Q 2014
3Q 2014
4Q 2014
68,673 -51,361 17,312
81,818 -57,406 24,412
75,169 -56,428 18,741
104,489 -75,849 28,640
72,942 -54,865 18,078
82,811 -58,603 24,208
69,605 -51,639 17,966
100,134 -69,961 30,173
25.2%
29.8%
24.9%
27.4%
24.8%
29.2%
25.8%
30.1%
-19,704 -2,392
-21,305 3,107
-20,010 -1,269
-27,507 1,133
-22,002 -3,925
-26,450 -2,241
-23,484 -5,518
-27,174 3,000
-3.5%
3.8%
-1.7%
1.1%
-5.4%
-2.7%
-7.9%
3.0%
14,736 -5,251 9,485
16,150 -3,052 13,098
18,033 -2,495 15,538
21,232 -6,798 14,434
20,087 -5,849 14,238
19,018 -6,619 12,399
16,902 -6,506 10,395
16,606 -7,946 8,660
64.4%
81.1%
86.2%
68.0%
70.9%
65.2%
61.5%
52.1%
-9,880 -395
-9,055 4,043
-12,437 3,101
-12,899 1,535
-12,070 2,168
-11,483 917
-10,249 147
-8,407 253
-2.7%
25.0%
17.2%
7.2%
10.8%
4.8%
0.9%
1.5%
-268 268
-280 280
-298 298
-286 286
-1,388 333 1,055
-1,459 292 1,167
-1,378 277 1,100
-1,242 242 1,001
83,141 -56,343 26,797
97,688 -60,178 37,510
92,904 -58,625 34,279
125,435 -82,361 43,074
91,641 -60,380 31,261
100,371 -64,930 35,441
85,129 -57,868 27,261
115,498 -77,665 37,833
Consolidated² Revenues Costs Gross Margin % Revenues
SG&A (w/o depreciation) EBITDA % Revenues
32.2%
38.4%
36.9%
34.3%
34.1%
35.3%
32.0%
32.8%
-29,584 -2,787
-30,360 7,150
-32,447 1,832
-40,406 2,668
-33,018 -1,757
-36,765 -1,325
-32,633 -5,372
-34,580 3,253
-3.4%
7.3%
2.0%
2.1%
-1.9%
-1.3%
-6.3%
2.8%
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
25