Cnova N.V. -
2nd Quarter 2016
Financial Results
AMSTERDAM, July 26, 2016, 07:45
CEST - Cnova N.V. (NASDAQ & Euronext in Paris: CNV, ISIN:
NL0010949392) ("Cnova" or the "Company") today announced its
unaudited financial results for the second quarter 2016. The
1st half 2016
condensed consolidated financial statements will be included in our
semi-annual report to be issued shortly.
-
Cnova N.V.:
-
GMV1: €1,035
million (-3.7% constant currency)
-
Net sales: €665 million (-14.1% constant currency)
-
Gross margin2: 12.9% (-96
bps)
-
Operating EBIT2: €(44)
million
-
Cdiscount France:
-
GMV: €638 million (+12.6%)
-
Net sales: €392 million (+9.1%)
-
Gross margin: 14.3% (+41 bps)
-
Operating EBIT: €(3) million
-
1st Half 2016:
GMV +15.6%; Operating EBIT up €11 million
-
Cnova Brazil:
-
GMV: €396 million (-19.7% constant currency)
-
Net sales: €273 million (-27.2% constant currency, ex-ICMS3)
-
Gross margin: 10.8% (-300 bps)
-
Operating EBIT: €(41) million
Cnova N.V. Key Figures
(€ million, unaudited) |
|
June 30, 2016 |
|
June 30, 2015
(restated4) |
|
|
|
|
|
2nd
quarter4: |
|
|
|
|
GMV |
|
1,035 |
|
1,141 |
Net sales |
|
665 |
|
826 |
Gross profit |
|
86 |
|
114 |
Gross
margin |
|
12.9% |
|
13.8% |
SG&A |
|
(129) |
|
(123) |
Operating EBIT |
|
(44) |
|
(9) |
o/w:
France |
|
(3) |
|
(4) |
Brazil |
|
(41) |
|
(1) |
Ivory Coast &
Holding |
|
1 |
|
(4) |
Net profit/(loss) from
continuing activities |
|
(116) |
|
(24) |
Adjusted
EPS2
continuing |
|
(0.17) |
|
(0.04) |
|
|
|
|
|
Last 12 months: |
|
|
|
|
Net cash from
continuing operating activities |
|
(131) |
|
133 |
o/w
Change in Operating Working Capital |
|
38 |
|
138 |
Capex |
|
(50) |
|
(82) |
Free cash flow |
|
(181) |
|
50 |
2nd Quarter 2016
Financial Performance
Cnova
N.V.
-
Gross merchandise volume
(GMV) of Cnova N.V. amounted to €1,035 million for the
2nd quarter
2016
(-3.7% on a constant currency basis; -9.3% on a reported basis
compared to the same period in 2015).
-
The 2nd quarter 2016
marketplace share of GMV was 26.5% (+764 basis
points year-on-year, or y-o-y).
-
As of June 30, 2016, there were more than 12,700
active marketplace vendors (compared to more than 9,200 one year
earlier).
-
Net sales totaled €665
million in the 2nd quarter 2016
(y-o-y: -14.1% constant currency; -19.4% reported).
-
Gross profit was €86
million with a corresponding margin of 12.9% (-96 basis points
y-o-y). The improvements coming from increased marketplace
contributions as well as new service revenue streams in France were
more than offset in Brazil by lower B2C activity and the change of
ICMS.
-
SG&A costs amounted to
€(129) million (19.4% of net sales) with increased marketing costs
(by 70 basis points) and Tech & Content (by 100 basis points)
in both France and Brazil.
-
As a result, operating EBIT
totaled €(44) million including €(3) million in France and €(41)
million in Brazil. The operating loss reported
during the 2nd quarter of 2016 amounted to €(86) million and
included €(31) million in costs related to the internal review at
Cnova Brazil.
-
Net financial expense was €(23)
million with overall stability y-o-y in Brazil and interest expense
associated with the in-house administration of the installment
payment plan in France.
-
Net loss excluding discontinued
operations amounted to €(116) million with an adjusted EPS of
€(0.17).
-
Cash Management
Last twelve months at June 30,
2016:
-
Net cash from continuing
operating activities at June 30, 2016, amounted to €(131)
million and included a change in operating working capital of €38
million.
-
Capex (purchase of
property, equipment and intangible assets) was €(50) million.
-
As a result, free cash flow
was €(181) million, with €11 million at Cdiscount France and €(177)
million at Cnova Brazil.
-
Net financial
debt2 position at
June 30, 2016 was €(288) million (including Cdiscount France €(91)
million and Cnova Brazil €(286) million).
Cdiscount
France
-
GMV at Cdiscount France
amounted to €638 million for the 2nd quarter of
2016 (+12.6% compared to the same period in 2015).
-
The 2nd quarter 2016
marketplace share of GMV was 32.4% (+421 basis
points y-o-y),
-
As of June 30, 2016, there were close to 9,500
active marketplace vendors,
-
The number of subscribers to the customer
loyalty program, Cdiscount à volonté, was up
142% y-o-y.
-
Net sales totaled €392
million for the 2nd quarter 2016
(y-o-y: +9.1%). Traffic growth moderated during the quarter while
fixed and mobile device conversion rates increased significantly
(e.g. smartphones: +30%). Best-selling product categories were TVs,
toys and electronic games (up more than 20% increase y-o-y). Home
appliances and furnishings grew in the high single digit
range.
-
Gross profit grew 12.2% to
€56 million (gross margin: 14.3% compared to 13.9% in the
2nd quarter of
2015) and included the impact of an increased contribution from our
marketplaces as well as new revenue coming from consumer finance
service fees.
-
SG&A costs (-€60
million) increased to -15.2% of net sales (versus -15.0% in 2Q15)
as lower fulfillment costs were offset by higher marketing expenses
(up 40 basis points), IT operating expenses and higher G&A
costs in comparison to the 2nd quarter
2015.
-
As a result, operating EBIT
was slightly improved y-o-y at €(3) million in the 2nd quarter of
2016 (compared to
-€4 million for the same period in 2015).
-
Operational
initiatives:
-
Delivery service enhancements:
-
Weekday delivery from 6:00 in the morning until
11:00 at night in the Paris metropolitan area;
-
Sunday delivery service for large items in the
Paris metropolitan and surrounding areas;
-
Small item Delivery Express (within 2 hours) by
appointment.
-
The constant improvement in the Cdiscount's Net
Promoter Score results from new initiatives designed to promote
customer satisfaction, including making the web site more
accessible to a larger range of consumers as well as increasing
call center quality.
-
The number of marketplace vendors grew more than
1,150 during the quarter and at the end of the quarter 750 vendors
were enrolled in Cdiscount's fulfillment program.
-
Cdiscount's "You are richer than you think"
advertising campaign is designed to reaffirm its price leadership
positioning while highlighting that Cdiscount offers best-in-class
delivery options and positions itself also on the medium to the
upper part of the market.
-
Perimeter changes:
-
With a view of further improving free cash flow,
Cdiscount Cameroun and Cdiscount Senegal as well as the specialty
sites MonCornerDéco and Comptoir des Parfums were closed during the
2nd quarter
2016.
-
Cdiscount Colombia is scheduled to be closed at
the end of July 2016.
Cnova
Brazil
-
GMV amounted to €396
million (R$1,567)5 for the
2nd quarter of
2016, representing a y-o-y decrease on a constant currency basis of
-19.7%.
-
During the same period, the marketplace share of GMV was 16.6% (+780 basis points
y-o-y),
-
During the 2nd quarter
2016, 850 active marketplace vendors were added to bring the total
to more than 3,500 at June 30, 2016.
-
2nd quarter 2016
net sales totaled €273 million (R$1,078
million) a y-o-y change of -27.2% on a constant currency basis and
excluding the impact of the increase in Brazilian VAT on interstate
transactions (ICMS) at the beginning of January 2016 (approximately
-4.7%).
-
Gross profit was €29
million (Gross margin 10.8% in the 2nd quarter 2016
compared to 13.8% in the 2nd quarter of
2015), strongly impacted by the competitive environment, less
favorable purchasing conditions vs 2Q15 and to a lesser extent by
the negative product mix impact.
-
SG&A costs (-€71
million) increased to 25.9% of net sales. In the context of the ERP
migration, SG&A were also negatively impacted by higher
fulfillment costs due to lower warehouse productivity levels,
higher customer service expenses and costs related to customer
claims as well as higher tech and content costs, marketing expenses
and G&A.
-
As a result, operating EBIT
was €(41) million in the 2nd quarter of
2016, compared to €(1) million for the same period in 2015.
-
Operational
initiatives:
-
ERP migration with limited operational
disruption;
-
Continued efforts to offer competitive delivery
times;
-
Strong SEO traffic increase of 50%;
-
New warehouse management system successfully
deployed in May;
-
Cajamar DC closing completed mid-July, closing
of Campo Grande initiated; and
-
Reduction of out-of-order stocks to 8% for
best-selling products.
1st Half 2016
Financial Performance
-
GMV at Cnova N.V. amounted
to €2,169 million for the 1st half 2016
(+0.1% on a constant currency basis; -8.3% on a reported basis
compared to the same period in 2015). Cdiscount France 1st half 2016
GMV was €1,370 million (+15.6%), while that of Cnova Brazil totaled
€798 million (-15.5% constant currency, -32.3% reported).
-
The 1st half 2016
marketplace share of GMV was 25.3%, an
increase of +762 basis points y-o-y (Cdiscount France: 30.5%, +380
basis points; Cnova Brazil: 16.1%, +816 basis points).
-
Net sales totaled €1,404
million in the 1st half 2016 (y-o-y: -10.5% constant currency;
-18.4% reported). For the same period, net sales at Cdiscount
France totaled €858 million (+12.4% y-o-y), while Cnova Brazil
registered a -28.8% decline on a constant currency basis (-42.9%
reported).
-
Operating EBIT totaled
€(72) million including €(1) million at Cdiscount France and €(68)
million at Cnova Brazil.
-
At Cdiscount France, in
addition to the 15.6% and 12.4% y-o-y increases in GMV and net
sales, respectively, the gross margin improved by 46 basis points
and operating EBIT increased by €11 million.
Outlook
On July 22, 2016, Cnova announced
the conclusion of the internal review at Cnova Brazil.
The Company's key focus now is to
improve operational management and actively pursue discussions with
Via Varejo regarding its potential combination of Cnova
Brazil6.
Cnova continues to target
continued improvement in reported operating EBIT for Cdiscount
France.
***
End notes:
1) Gross Merchandise Volume (GMV) is defined as product sales
+ other revenues + marketplace business volumes (calculated based
on approved and sent orders) + taxes.
2) Non-GAAP financial measure. See Non-GAAP Definitions and/or
Reconciliations sections of this press release for additional
information.
3) Beginning January 1, 2016, ICMS, the Brazilian indirect VAT
on the interstate sale of goods and services, is transitioning from
being 100% due in the state of the seller to being 100% due in the
state of the buyer. This has led to an estimated decrease in
second quarter 2016 net sales at Cnova Brazil in the amount of
approximately R$75 million (approximately €19 million).
4) Restatements, adjustments and reclassifications:
a.
1Q15 and 2Q15 have been adjusted for the
apportionment of certain adjustments previously recorded in 4Q15 -
see our 2015 annual report on form 20-F on pages iv, 95 and F13 for
more details.
b.
2Q15 figures have been adjusted to take into
account the disposal of MonShowroom in 3Q15.
c.
2Q15 figures have been adjusted for the
reclassification as discontinued activities of Cdiscount Thailand
and Cdiscount Vietnam, (which have been both sold in 1Q16),
Cdiscount Panama and Cdiscount Ecuador (both discontinued in 3Q15),
Cdiscount Cameroon and Cdiscount Senegal (both discontinued in
2Q16) and Cdiscount Colombia (scheduled to be closed at the end of
July 2016).
5) Brazilian real/Euro average exchange rate for the 2nd
quarter: 2015 = R$3.40; 2016 = R$3.96.
6) For information: based on the current status of the
discussions between the parties around the key terms of an
agreement, Cnova has considered that conditions specified under
IFRS 5 were not met at June 30, 2016, to consider the Contemplated
Proposed Transaction with Via Varejo related to Cnova Brazil as
highly probable. As a result, Cnova Brazil has been maintained as
continuing activity at June 30, 2016.
About Cnova
N.V.
Cnova N.V., one
of the world's largest e-Commerce companies, serves 14
million active customers via
state-of-the-art e-tail websites: Cdiscount in France, Brazil and
the Ivory Coast; Extra.com.br,
Pontofrio.com and Casasbahia.com.br in Brazil. Cnova N.V.'s product offering of close to 37
million items provides its clients with a wide
variety of very competitively priced goods, several fast and
customer-convenient delivery options as well as
practical payment solutions. Cnova N.V. is part of Groupe Casino, a
global diversified retailer. Cnova N.V.'s news releases are
available at www.cnova.com. Information available on, or accessible
through, the sites referenced above is not part of this press
release.
This press
release contains regulated information (gereglementeerde
informatie) within the meaning of the Dutch Financial Supervision
Act (Wet op het financieel toezicht) which must be made publicly
available pursuant to Dutch and French law. This press release is
intended for information purposes only.
Forward-Looking
Statements
In addition to
historical information, this press release contains forward-looking
statements within the meaning of the U.S. Private Securities
Litigation Reform Act of 1995, Section 27A of the U.S.
Securities Act of 1933, and Section 21E of the U.S. Securities
Exchange Act of 1934. Such forward-looking statements may include
projections regarding Cnova's future performance and, in some
cases, may be identified by words like "anticipate," "assume,"
"believe," "continue," "could," "estimate," "expect," "intend,"
"may," "plan," "potential," "predict," "project," "future," "will,"
"seek" and similar terms or phrases. The forward-looking statements
contained in this press release are based on management's current
expectations, which are subject to uncertainty, risks and changes
in circumstances that are difficult to predict and many of which
are outside of Cnova's control. Important factors that could cause
Cnova's actual results to differ materially from those indicated in
the forward-looking statements include, among others: Cnova's ability to regain compliance with the NASDAQ
Listing Rules for continued listing, the
ability to grow its customer base; the ability to maintain and
enhance its brands and reputation; the ability to manage the growth
of Cnova effectively; changes to technologies used by Cnova;
changes in global, national, regional or local economic, business,
competitive, market or regulatory conditions; ongoing regulatory inquiries regarding inventory and
accounting matters in Brazil; and other
factors discussed under the heading "Risk Factors" in the U.S.
Annual Report on the Form 20-F for the year ended December 31,
2015, filed with the U.S. Securities and Exchange Commission
on July 22, 2016, and
other documents filed with or furnished to the U.S. Securities and
Exchange Commission. Any forward-looking statement made in this
press release speaks only as of the date hereof. Factors or events
that could cause Cnova's
actual results to differ from the statements contained herein may
emerge from time to time, and it is not possible for Cnova to
predict all of them. Except as required by law, Cnova undertakes no
obligation to publicly update any forward-looking statements,
whether as a result of new information, future developments or
otherwise.
***
Cnova Investor Relations Contact:
Head of Investor Relations
investor@cnova.com
Tel: +31 20 795 06 71 |
Media contact:
Head of Communications
directiondelacommunication@cnovagroup.com
Tel: +31 20 795 06 76 |
Appendices
A. 2nd Quarter
Consolidated Financial Statements (unaudited)
Consolidated Income Statement |
2nd
Quarter |
Change |
(€ millions, unaudited) |
2016 |
2015
(restated*) |
|
|
|
|
Net sales |
665.3 |
825.6 |
-19.4% |
Cost of sales |
(579.6) |
(711.4) |
-18.5% |
Gross
profit |
85.6 |
114.2 |
-25.0% |
% of net sales (Gross margin) |
12.9% |
13.8% |
-96 bps |
SG&A (Selling, General & Administrative
expenses) |
(129.3) |
(122.8) |
+5.3% |
% of
net sales |
-19.4% |
-14.9% |
-456 bps |
Fulfillment |
(69.1) |
(67.6) |
+2.3% |
Marketing |
(19.5) |
(18.6) |
+5.2% |
Technology and
content |
(23.9) |
(21.7) |
+9.9% |
General and
administrative |
(16.8) |
(15.0) |
+12.2% |
Operating profit/(loss) from ordinary activities (Operating
EBIT) |
(43.6) |
(8.6) |
|
% of net sales |
-6.6% |
-1.0% |
|
Other
expenses |
(42.1) |
(8.6) |
|
Operating profit/(loss) |
(85.7) |
(17.3) |
|
Net
financial income/(expense) |
(23.3) |
(15.1) |
|
Profit/(loss) before tax |
(109.0) |
(32.3) |
|
Income tax
gain/(expense) |
(6.5) |
8.0 |
|
Net profit/(loss) from continuing operations |
(115.5) |
(24.4) |
|
Net
profit/(loss) from discontinued operations |
(7.5) |
(11.8) |
|
Net
profit/(loss) for the period |
(123.0) |
(36.2) |
|
% of
net sales |
-18.5% |
-4.4% |
|
Attributable to Cnova
equity holders |
(121.7) |
(32.2) |
|
Attributable to non-controlling interests |
(1.3) |
(4.0) |
|
Adjusted EPS (€) from
continuing operations |
(0.17) |
(0.04) |
|
Adjusted EPS (€) from
discontinued operations |
(0.01) |
(0.02) |
|
Adjusted EPS (€) |
(0.18) |
(0.06) |
|
* Please see
Page 12
Consolidated Balance
Sheet
(€ million, unaudited) |
|
June 30, 2016 |
|
Dec. 31, 2015 |
|
June 30, 2015
(restated*) |
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents |
|
174.7 |
|
400.8 |
|
414.0 |
Trade receivables,
net |
|
138.7 |
|
129.7 |
|
121.4 |
Inventories, net |
|
431.5 |
|
415.0 |
|
447.2 |
Current income tax
assets |
|
1.2 |
|
0.8 |
|
1.4 |
Other
current assets, net |
|
190.7 |
|
195.5 |
|
140.1 |
Total current assets |
|
936.8 |
|
1,141.8 |
|
1,124.1 |
|
|
|
|
|
|
|
Other non-current
assets, net |
|
58.7 |
|
23.5 |
|
81.7 |
Deferred tax
assets |
|
11.8 |
|
11.6 |
|
60.9 |
Property and
equipment, net |
|
38.9 |
|
33.5 |
|
45.3 |
Intangible assets,
net |
|
120.5 |
|
116.9 |
|
139.6 |
Goodwill |
|
458.7 |
|
391.4 |
|
494.0 |
Total non-current assets |
|
688.6 |
|
576.9 |
|
821.5 |
|
|
|
|
|
|
|
TOTAL ASSETS |
|
1,625.4 |
|
1,718.7 |
|
1,945.6 |
|
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
provisions |
|
13.3 |
|
7.5 |
|
0.7 |
Trade payables |
|
870.0 |
|
1,216.0 |
|
1,022.4 |
Current financial
debt |
|
458.6 |
|
132.2 |
|
366.2 |
Current tax
liabilities |
|
43.4 |
|
51.3 |
|
37.6 |
Other current
liabilities |
|
198.2 |
|
178.4 |
|
88.7 |
Liabilities held for
sale |
|
-- |
|
-- |
|
1.9 |
Total current liabilities |
|
1,583.5
|
|
1,585.4 |
|
1,517.5 |
|
|
|
|
|
|
|
Non-current
provisions |
|
11.0 |
|
11.8 |
|
10.3 |
Non-current financial
debt |
|
8.6 |
|
14.8 |
|
9.9 |
Other non-current
liabilities |
|
20.1 |
|
8.6 |
|
2.4 |
Deferred
tax liabilities |
|
-- |
|
|
|
1.6 |
Total non-current liabilities |
|
39.7 |
|
35.2 |
|
24.2 |
|
|
|
|
|
|
|
Share capital |
|
22.1 |
|
22.1 |
|
22.1 |
Reserves, retained
earnings and additional paid-in capital |
|
(22.7) |
|
83.4 |
|
382.5 |
Equity attributable to equity holders of Cnova |
|
(0.6) |
|
105.5 |
|
404.6 |
Non-controlling interests |
|
2.8 |
|
(7.4) |
|
(0.7) |
Total equity |
|
2.2 |
|
98.1 |
|
403.9 |
|
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES |
|
1,625.4 |
|
1,718.7 |
|
1,945.6 |
* Please see Page 12
Consolidated Cash Flow Statement |
|
Last Three
Months |
|
Last
Twelve Months |
at June 30 (€ millions, unaudited) |
|
2016 |
2015
(restated*) |
|
2016 |
2015
(restated*) |
Net profit/(loss) from
continuing operations |
|
(115.1) |
(24.1) |
|
(342.9) |
(88.0) |
Net profit/(loss),
attributable to non-controlling interests |
|
(0.4) |
(0.2) |
|
(1.1) |
0.7 |
Net profit (loss) for the period excl. discontinued
operations |
|
(115.5) |
(24.4) |
|
(344.0) |
(87.3) |
Depreciation and
amortization expense |
|
8.3 |
9.6 |
|
35.0 |
35.6 |
(Income) expenses on
share-based payment plans |
|
(0.0) |
0.3 |
|
0.1 |
7.9 |
(Gains) losses on
disposal of non-current assets and impairment of assets |
|
2.6 |
0.7 |
|
20.1 |
8.8 |
Other non-cash
items |
|
- |
- |
|
0.5 |
0.8 |
Financial expense,
net |
|
23.3 |
15.1 |
|
84.0 |
56.7 |
Current and deferred
tax (gains) expenses |
|
6.5 |
(8.0) |
|
38.5 |
(21.6) |
Income tax paid |
|
(1.2) |
(1.6) |
|
(3.4) |
(6.1) |
Change in operating
working capital |
|
76.3 |
28.9 |
|
38.1 |
137.7 |
Inventories of products |
|
(12.9) |
23.3 |
|
(1.8) |
(110.2) |
Trade
payables |
|
65.4 |
9.4 |
|
(35.9) |
339.2 |
Operating payables |
|
8.8 |
3.7 |
|
24.1 |
15.0 |
Operating receivables |
|
8.1 |
21.0 |
|
(30.2) |
(24.4) |
Other |
|
7.1 |
(28.5) |
|
81.9 |
(81.9) |
Net
cash from/(used in) continuing operating activities |
|
0.3 |
20.7 |
|
(131.0) |
132.5 |
Net cash from/(used in) discontinued operating
activities |
|
(14.0) |
(13.3) |
|
3.4 |
(17.7) |
Purchase of property,
equipment & intangible assets |
|
(14.2) |
(21.3) |
|
(50.4) |
(82.3) |
Purchase of
non-current financial assets |
|
- |
- |
|
(1.2) |
(1.1) |
Proceeds from disposal
of prop., equip., intangible assets |
|
0.3 |
0.1 |
|
3.0 |
0.9 |
Proceeds from disposal
of non-current financial assets |
|
- |
0.0 |
|
(0.0) |
4.8 |
Acquisition of an
entity net of cash acquired |
|
0.4 |
- |
|
37.8 |
0.1 |
Investments in
associates |
|
(7.4) |
0.1 |
|
(7.2) |
(9.6) |
Changes in
loans granted (including to related parties ) |
|
(0.2) |
(0.1) |
|
0.5 |
(8.3) |
Net
cash from/(used in) continuing investing activities |
|
(21.3) |
(21.2) |
|
(18.6) |
(95.5) |
Net cash from/(used in) discontinued investing
activities |
|
6.7 |
(0.6) |
|
(23.7) |
(4.2) |
Changes in loans
received |
|
(11.3) |
101.6 |
|
(50.0) |
239.1 |
Transaction with
owners of non-controlling interests |
|
- |
(1.6) |
|
(5.4) |
(9.6) |
Proceeds from IPO, net
of costs |
|
- |
- |
|
- |
143.2 |
Additions to financial
debt |
|
27.0 |
- |
|
168.2 |
61.3 |
Repayments of
financial debt |
|
(27.9) |
0.2 |
|
(49.7) |
(0.6) |
Interest
paid, net |
|
(6.3) |
(14.2) |
|
(75.8) |
(61.7) |
Net
cash from/(used in) continuing financing activities |
|
(18.6) |
86.1 |
|
(12.7) |
371.7 |
Net cash from/(used in) discontinued financing
activities |
|
7.3 |
1.8 |
|
11.1 |
0.9 |
Effect of
changes in foreign currency translation adjustments |
|
27.8 |
(5.7) |
|
(67.1) |
(41.7) |
Change in cash and cash equivalents from continuing
operations |
|
(10.7) |
80.6 |
|
(227.6) |
366.6 |
Change in cash and cash equivalents from discontinued
operations |
|
(1.0) |
(12.8) |
|
(11.1) |
(20.7) |
Cash and cash equivalents, net, at period begin |
|
185.3 |
344.5 |
|
412.3 |
66.4 |
|
|
|
|
|
|
|
Cash and cash equivalents, net, at period end |
|
173.6 |
412.3 |
|
173.6 |
412.3 |
* Please see Page 12
B. Additional 2nd
Quarter Financial Information (unaudited)
Key Figures |
2nd
Quarter |
Change |
(€ millions,
unaudited) |
2016 |
2015
(restated*) |
Reported |
Constant
Currency |
Gross
merchandise volume (GMV) |
1,034.7 |
1,140.7 |
-9.3% |
-3.7% |
Cdiscount France |
638.0 |
566.5 |
+12.6% |
|
Cnova Brazil |
396.4 |
574.0 |
-30.9% |
-19.7% |
Cdiscount Ivory
Coast |
0.3 |
0.3 |
+6.8% |
|
Net sales |
665.3 |
825.6 |
-19.4% |
-14.1% |
Cdiscount France |
392.5 |
359.9 |
+9.1% |
|
Cnova Brazil |
272.5 |
465.4 |
-41.4% |
-31.9% |
Cdiscount Ivory
Coast |
0.3 |
0.3 |
-3.8% |
|
Gross profit |
85.6 |
114.2 |
-25.0% |
|
% of net sales (Gross margin) |
12.9% |
13.8% |
|
|
Cdiscount France |
56.3 |
50.2 |
+12.2% |
|
Gross margin |
14.3% |
13.9% |
|
|
Cnova
Brazil |
29.3 |
64.1 |
-54.2% |
|
Gross margin |
10.8% |
13.8% |
|
|
Cdiscount
Ivory Coast |
0.0 |
(0.0) |
|
|
Gross margin |
4.6% |
-12.2% |
|
|
SG&A |
(129.3) |
(122.8) |
+5.3% |
|
Cdiscount France |
(59.7) |
(54.1) |
+10.3% |
|
Cnova Brazil |
(70.6) |
(64.8) |
+9.0% |
|
Cdiscount
Ivory Coast & Holding |
1.0 |
(4.0) |
|
|
Operating profit/(loss) from ordinary activities
(Operating EBIT) |
(43.6) |
(8.6) |
|
|
% of net sales (EBIT margin) |
-6.6% |
-1.0% |
|
|
Cdiscount France |
(3.4) |
(3.9) |
-14.5% |
|
EBIT margin |
-0.9% |
-1.1% |
|
|
Cnova
Brazil |
(41.2) |
(0.7) |
|
|
EBIT margin |
-15.1% |
-0.1% |
|
|
Cdiscount
Ivory Coast & Holding |
1.0 |
(4.0) |
|
|
Net Financial Income/(Expense) |
(23.3) |
(15.1) |
+54.4% |
|
Cdiscount France |
(8.4) |
(1.0) |
|
|
Cnova Brazil |
(21.6) |
(20.7) |
+4.3% |
|
Cdiscount
Ivory Coast & Holding |
6.7 |
6.6 |
+6.8% |
|
* Please see Page
12
C. 2nd Quarter 2015
restatement / IFRS 5 reconciliation
Cnova N.V.
(€ millions,
unaudited) |
2nd
Quarter 2015 |
Change |
Restated* |
Original before IFRS 5 |
(as of June 30,
2016) |
(as of June 30,
2015) |
GMV |
1,140.7 |
1,154.1 |
-13.4 |
Cdiscount France |
566.5 |
572.4 |
-5.9 |
Cnova Brazil |
574.0 |
571.7 |
+2.3 |
Net
sales |
825.6 |
836.7 |
-11.1 |
Cdiscount France |
359.9 |
364.3 |
-4.4 |
Cnova Brazil |
465.4 |
463.5 |
+1.9 |
Gross
profit |
114.2 |
107.6 |
+6.6 |
Cdiscount France |
50.2 |
50.6 |
-0.4 |
Cnova Brazil |
64.1 |
57.9 |
+6.2 |
SG&A |
(122.8) |
(131.3) |
+8.5 |
Cdiscount France |
(54.1) |
(55.5) |
+1.4 |
Cnova Brazil |
(64.8) |
(64.2) |
-0.6 |
Cdiscount Ivory Coast
& Holding |
(4.0) |
(11.6) |
+7.6 |
Operating profit/(loss) from ordinary activities (Operating
EBIT) |
(8.6) |
(23.7) |
+15.1 |
Cdiscount France |
(3.9) |
(4.9) |
+1.0 |
Cnova Brazil |
(0.7) |
(6.3) |
+5.6 |
Cdiscount
Ivory Coast & Holding |
(4.0) |
(12.5) |
+8.5 |
*
Please see Page 12
D. Selected
1st Half
Financial Information (unaudited)
Key Figures |
1st
Half |
Change |
(€ millions,
unaudited) |
2016 |
2015
(restated*) |
Reported |
Constant
Currency |
Gross
merchandise volume (GMV) |
2,169.1 |
2,365.3 |
-8.3% |
+0.1% |
|
Cdiscount France |
1,370.4 |
1,185.8 |
+15.6% |
|
|
Cnova Brazil |
798.2 |
1,179.0 |
-32.3% |
-15.5% |
|
Cdiscount Ivory
Coast |
0.5 |
0.5 |
+14.9% |
|
|
Net sales |
1,404.4 |
1,720.9 |
-18.4% |
-10.5% |
|
Cdiscount France |
857.8 |
763.4 |
+12.4% |
|
|
Cnova Brazil |
546.2 |
957.1 |
-42.9% |
-28.8% |
|
Cdiscount Ivory
Coast |
0.5 |
0.4 |
+7.8% |
|
|
Gross profit |
179.0 |
229.6 |
-22.1% |
|
|
% of net sales (Gross margin) |
12.7% |
13.3% |
|
|
|
Cdiscount France |
121.5 |
104.7 |
+16.1% |
|
|
Gross margin |
14.2% |
13.7% |
|
|
|
Cnova
Brazil |
57.4 |
125.1 |
-54.1% |
|
|
Gross margin |
10.5% |
13.1% |
|
|
|
Cdiscount
Ivory Coast |
0.0 |
(0.2) |
|
|
|
Gross margin |
7.8% |
-44.8% |
|
|
|
SG&A |
(250.6) |
(259.8) |
-3.5% |
|
|
Cdiscount France |
(123.0) |
(116.7) |
+5.4% |
|
|
Cnova Brazil |
(125.2) |
(135.3) |
-7.4% |
|
|
Cdiscount
Ivory Coast & Holding |
(2.4) |
(7.7) |
|
|
|
Operating profit/(loss) from ordinary activities
(Operating EBIT) |
(71.7) |
(30.1) |
|
|
|
% of net sales (EBIT margin) |
-5.1% |
-1.8% |
|
|
|
Cdiscount France |
(1.5) |
(12.0) |
|
|
|
EBIT margin |
-0.2% |
-1.6% |
|
|
|
Cnova
Brazil |
(67.9) |
(10.2) |
|
|
|
EBIT margin |
-12.4% |
-1.1% |
|
|
|
Cdiscount
Ivory Coast & Holding |
(2.4) |
(7.9) |
|
|
|
Net Financial Income/(Expense) |
(45.6) |
(21.6) |
+110.9% |
|
|
Cdiscount France |
(18.7) |
(1.7) |
|
|
|
Cnova Brazil |
(39.5) |
(29.9) |
+32.0% |
|
|
Cdiscount
Ivory Coast & Holding |
12.7 |
10.0 |
+26.4% |
|
|
* Please see Page
12
E. 1st Half 2015
restatement / IFRS 5 reconciliation
Cnova N.V.
(€ millions,
unaudited) |
1st Half
2015 |
Change |
Restated* |
Original before IFRS 5 |
(as of June 30,
2016) |
(as of June 30,
2015) |
GMV |
2,365.3 |
2,402.3 |
-37.0 |
Cdiscount France |
1,185.8 |
1,197.5 |
-11.7 |
Cnova Brazil |
1,179.0 |
1,185.5 |
-6.5 |
Net
sales |
1,720.9 |
1,752.2 |
-31.3 |
Cdiscount France |
763.4 |
772.3 |
-8.9 |
Cnova Brazil |
957.1 |
962.2 |
-5.1 |
Gross
profit |
229.6 |
220.8 |
+8.8 |
Cdiscount France |
104.7 |
105.1 |
-0.4 |
Cnova Brazil |
125.1 |
117.3 |
+7.8 |
SG&A |
(259.8) |
(272.5) |
+12.7 |
Cdiscount France |
(116.7) |
(119.5) |
+2.8 |
Cnova Brazil |
(135.3) |
(133.3) |
-2.0 |
Cdiscount Ivory Coast
& Holding |
(7.7) |
(19.7) |
+12.0 |
Operating profit/(loss) from ordinary activities (Operating
EBIT) |
(30.1) |
(51.7) |
+21.6 |
Cdiscount France |
(12.0) |
(14.3) |
+2.3 |
Cnova Brazil |
(10.2) |
(16.0) |
+5.8 |
Cdiscount
Ivory Coast & Holding |
(7.9) |
(21.4) |
+13.5 |
*
Restatements, adjustments and reclassifications:
-
1Q15 and 2Q15 have been
adjusted for the apportionment of certain adjustments previously
recorded in 4Q15 - see our 2015 annual report on form 20-F on pages
iv, 95 and F13 for more details.
-
2Q15 figures have been adjusted
to take into account the disposal of MonShowroom in 3Q15.
-
2Q15 figures have been adjusted
for the reclassification as discontinued activities of Cdiscount
Thailand and Cdiscount Vietnam, (which have been both sold in
1Q16), Cdiscount Panama and Cdiscount Ecuador (both discontinued in
3Q15), Cdiscount Cameroon and Cdiscount Senegal (both discontinued
in 2Q16) and Cdiscount Colombia (scheduled to be closed at the end
of July 2016).
F.
Definitions
Adjusted EPS or Adjusted earnings per share
- calculated as adjusted net profit/(loss)
divided by the weighted average number of ordinary shares
outstanding during the applicable period. See "Non-GAAP
Reconciliations" section for additional information.
Adjusted net profit/(loss) -
calculated as net profit/(loss) before Other Expenses and the
related tax impacts. See "Non-GAAP Reconciliations" section for
additional information.
Free cash flow - Net cash from/(used in) operating
activities less purchase of property and equipment and intangible
assets as presented in the consolidated cash flow statement. See
"Non-GAAP Reconciliations" section for additional information.
Gross margin - Gross profit as
a percentage of net sales. See "Non-GAAP Reconciliations" section
for additional information.
Gross merchandise volume (GMV) - Gross Merchandise
Volume (GMV) is defined as product sales + other revenues +
marketplace business volumes (calculated based on approved and sent
orders) + taxes.
Marketplace
share - Includes marketplace share of www.cdiscount.com in
France as well as extra.com.br, pontofrio.com, casasbahia.com.br
and cdiscount.com.br in Brazil.
Net Cash / (Net Financial Debt) - calculated as the
sum of (i) cash and cash equivalents and (ii) the current account
provided by Cnova or its subsidiaries to Casino pursuant to cash
pool arrangements, less financial debt. See "Non-GAAP
Reconciliations" section for additional information.
Adjusted EBITDA - calculated as operating
profit/(loss) from ordinary activities (Operating EBIT) before
depreciation and amortization expense and share based payment
expenses. See "Non-GAAP Reconciliations" section for
additional information.
Operating profit/(loss) from ordinary activities (Operating
EBIT) - calculated as operating profit/(loss) before other
expenses (restructuring, initial public offering expenses,
litigation, gain/(loss) from disposal of non-current assets and
impairment of assets).
Operating Working Capital - calculated as trade
payables less net trade receivables less net inventories as
presented in our balance sheet. This non-GAAP measure is not
being employed anymore as we prefer to rely on Change in Operating
Working Capital as presented in the Consolidated Cash Flow
Statement.
Other expenses - calculated as the sum of
restructuring, initial public offering expenses, litigation,
gain/(loss) from disposal of non-current assets and impairment of
assets.
Cash loss from activities -
calculated from entries on the cash flow statement in the following
way: net profit/(loss) for the last twelve months, plus
depreciation and amortization expense, plus (income)/expenses on
share-based payment plans, plus (gains)/losses on disposal of
non-current assets and impairment of assets, plus share of
(profits)/losses of associates, plus other non-cash items plus
financial expense, net, plus current and deferred tax
(gains)/expenses, plus income tax paid.
Unique customer - customers who have purchased at
least once over the considered period but counted as a single
customer irrespective of the number of orders placed by that
customer over the considered period.
G.
NON-GAAP RECONCILIATIONS
In addition to disclosing
financial results in accordance with International Financial
Reporting Standards, or IFRS, this earnings release contains
non-GAAP financial measures that Cnova uses as measures of its
performance. These non-GAAP measures should be viewed as a
supplement to and not a substitute for Cnova's IFRS measures of
performance and financial results in accordance with IFRS and
reconciliations from these results should be carefully
evaluated.
Restatements, adjustments and
reclassifications:
-
1Q15 and 2Q15 have been adjusted for the
apportionment of certain adjustments previously recorded in 4Q15 -
see our annual report on form 20-F on pages iv, 95 and F13 for more
details.
-
2Q15 figures have been adjusted to take into
account the disposal of MonShowroom in 3Q15.
-
2Q15 figures have been adjusted for the
reclassification as discontinued activities of Cdiscount Thailand
and Cdiscount Vietnam, (which have been both sold in 1Q16),
Cdiscount Panama and Cdiscount Ecuador (both discontinued in 3Q15),
Cdiscount Cameroon and Cdiscount Senegal (both discontinued in
2Q16) and Cdiscount Colombia (scheduled to be closed at the end of
July 2016).
For more information on the Cnova
Brazil internal review, please see Cnova press releases dated
December 18, 2015, January 12, 2016, February 24, 2016, April 12,
2016, April 26, 2016 and July 22, 2016, [available at:
www.cnova.com/en/investor-relations/press-releases/] and the
"Explanatory Note" contained in our 2015 Annual Report on Form 20-F
available at www.cnova.com and downloadable directly from the SEC's
website at www.sec.gov).
2nd quarter 2015
figures of Cnova Brazil and Cdiscount also reflect the
reclassification of warehouse costs, and this is unrelated to the
internal review at Cnova Brazil.
Adjusted net profit/(loss)
Adjusted earnings per share
(Adjusted EPS)
Adjusted net profit/(loss) is
calculated as net profit/(loss) before restructuring, initial
public offering expenses, litigation, gain/(loss) from disposal of
non-current assets and impairment of assets and the related tax
impacts.
Adjusted net profit/(loss) Cnova
is a financial measure used by Cnova's management and board of
directors to evaluate the overall financial performance of the
business. In particular, the exclusion of certain expenses in
calculating adjusted net profit/(loss) facilitates the comparison
of income on a period-to-period basis.
Adjusted EPS is calculated as
adjusted net profit/(loss) divided by the weighted average number
of outstanding ordinary shares of Cnova during the applicable
period.
The following table reflects the
reconciliation of net profit/(loss) attributable to equity holders
of Cnova to adjusted net profit/(loss) attributable to equity
holders of Cnova and presents the computation of Adjusted EPS for
each of the periods indicated.
€
millions |
|
Q2 2016 |
|
Q2 2015 |
Net
profit/(loss) for the period attributable to equity holders of
Cnova |
|
(115.1) |
|
(24.1) |
Excluding: |
|
|
|
|
Restructuring
expenses |
|
6.1 |
|
6.7 |
Litigation
expenses |
|
33.4 |
|
0.8 |
Initial public
offering expenses |
|
- |
|
0.3 |
Gain/(loss) from
disposal of non-current assets |
|
0.6 |
|
0.3 |
Asset impairment
charges |
|
1.9 |
|
0.5 |
Income tax effect on
above adjustments |
|
(0.4) |
|
(1.0) |
Minority
interest effect on above adjustments |
|
(0.2) |
|
(0.6) |
Adjusted net profit/(loss) for the period attributable to
equity holders of Cnova |
|
(73.8) |
|
(17.2) |
Weighted
average number of ordinary shares |
|
441,297,846 |
|
442,617,845 |
Adjusted EPS (€) from continuing operations |
|
(0.17) |
|
(0.04) |
Free cash flow
Free cash flow is calculated as
net cash from/(used in) continuing operating activities less
capital expenditures (purchases of property, equipment and
intangible assets) as presented in our cash flow statement. Free
cash flow is a financial measure used by Cnova's management and
board of directors to evaluate the overall financial performance of
the business. In particular, it allows the comparison of
operational cash flow after capex on a period-to-period basis.
€
millions |
|
June 30, 2016 (LTM) |
June30, 2015 (LTM) |
Net
cash from/(used in) continuing operating activities |
|
(131.0) |
132.5 |
Less purchase of
property, equipment & intangible assets |
|
(50.4) |
(82.3) |
Free cash flow |
|
(181.5) |
50.2 |
Gross profit and
Gross margin
Gross profit is calculated as net sales less cost of sales. Gross
margin is gross profit as a percentage of net sales. Gross profit
and gross margin are included in this press release because they
are performance measures used by our management and board of
directors to determine the commercial performance of our
business.
The following tables present a
computation of gross profit and gross margin for each of the
periods indicated:
€
millions |
|
Q2 2016 |
|
Q2 2015 |
Net
sales |
|
665.3 |
|
825.6 |
Less: Cost
of sales |
|
(579.6) |
|
(711.4) |
Gross Profit |
|
85.6 |
|
114.2 |
Gross
margin |
|
12.9% |
|
13.8% |
Net Cash/(Net Financial Debt)
Net cash/(Net financial debt) is
calculated as the sum of (i) cash and cash equivalents and (ii)
cash pool balances held in arrangements with Casino Group and
presented in other current assets, less (iii) current and (iv)
non-current financial debt. Net cash/(Net financial debt) is a
measure that provides useful information to management and
investors to evaluate our cash and cash equivalents and debt levels
and our current account position, taking into consideration the
cash pool arrangements in place among certain members of the Casino
Group, and therefore assists investors and others in understanding
our cash position and liquidity.
The following table presents a
computation of net cash/(net financial debt) for each of the
periods indicated:
€
millions |
|
June 30, 2016 |
June 30, 2015 |
Cash and cash
equivalents |
|
174.7 |
414.0 |
Plus cash pool
balances with Casino presented in other current assets |
|
-- |
-- |
Less current financial
debt |
|
(453.7) |
(366.2) |
Less non-current
financial debt |
|
(8.6) |
(9.9) |
Net cash/(Net financial debt) |
|
(287.6) |
38.0 |
Adjusted
EBITDA
Adjusted EBITDA is calculated as
operating profit/(loss) from ordinary activities (operating EBIT)
before depreciation and amortization expense and share based
payment expenses. We have provided a reconciliation below of this
measure to operating profit/(loss) from ordinary activities
(operating EBIT) - see definition above - the most directly
comparable GAAP financial measure, for each of the periods
indicated.
€
millions |
|
Q2 2016 |
|
Q2 2015 |
Operating profit before restructuring, litigation,
gain/(loss) from disposal of non-current assets and impairment of
assets |
|
(43.6) |
|
(8.6) |
Excluding: Share based payment expenses |
|
- |
|
0.3 |
Excluding:
Depreciation and amortization |
|
8.3 |
|
9.6 |
Adjusted EBITDA |
|
(35.3) |
|
1.2 |
Cash loss from
activities
Cash loss from activities is
calculated from entries on the cash flow statement in the following
way: net profit/(loss) for the last twelve months, plus
depreciation and amortization expense, plus/(income) expenses on
share-based payment plans, plus (gains)/losses on disposal of
non-current assets and impairment of assets, plus share of
(profits)/losses of associates, plus other non-cash items plus
financial expense, net, plus current and deferred tax
(gains)/expenses, plus income tax paid.
€
millions |
|
June 30, 2016 (LTM) |
|
|
|
Net profit/(loss) for
the period from continuing activities |
|
(344.0) |
Depreciation and
amortization expense |
|
35.0 |
(Income) expenses on
share-based payment plans |
|
0.1 |
(Gains) losses on
disposal of non-current assets and impairment of assets |
|
20.1 |
Share of (profits)
losses of associates |
|
- |
Other non-cash
items |
|
0.5 |
Financial expense,
net |
|
84.0 |
Current and deferred
tax (gains) expenses |
|
38.5 |
Income tax
paid |
|
(3.4) |
Cash loss from activities |
|
(169.1) |
Upcoming
Events
Tuesday, July 26, 2016 at 16:00
CEST: Cnova Second Quarter 2016 Conference Call & Webcast
Conference Call
and Webcast connection details
Conference Call
Dial-In Numbers:
Toll-Free
Brazil 0 800 891 6221
France 0 800 912 848
UK 0
800 756 3429
USA 1 877 407 0784
Toll 1 201 689
8560
Conference Call
Replay Dial-In Numbers:
Toll-Free 1 877 870 5176
Toll 1 858 384
5517
Available From: July 26, 2016
at 13:00 EST / 19:00 CEST
To: August 9, 2016 at 00:00 EST / 06:00 CEST
Replay Pin Number: 13640597
Webcast:
http://public.viavid.com/index.php?id=120177
Presentation materials to accompany
the call will be available at cnova.com on
July 26, 2016.
An archive of the conference call
will be available for a limited time at cnova.com following its
conclusion.
Cnova 2nd Quarter 2016 Financial
Results
This
announcement is distributed by NASDAQ OMX Corporate Solutions on
behalf of NASDAQ OMX Corporate Solutions clients.
The issuer of this announcement warrants that they are solely
responsible for the content, accuracy and originality of the
information contained therein.
Source: Cnova N.V. via Globenewswire
HUG#2030477
Cnova NV (EU:CNV)
Historical Stock Chart
From Jun 2024 to Jul 2024
Cnova NV (EU:CNV)
Historical Stock Chart
From Jul 2023 to Jul 2024