Printer Friendly
The Free Library
14,757,922 articles and books
Member login
User name  
Password 
 
Join us Forgot password?

ADD to BW2678, BOMPRECO.


Business Editors

RECIFE Recife (rəsē`fĭ) [Port.,=reef], city (1991 pop. 1,298,229), capital of Pernambuco state, NE Brazil, a port on the Atlantic Ocean. It is also called Pernambuco by foreigners. , Brazil--(BUSINESS WIRE)--August 14, 2000

ADD to BW2678 (BOMPRECO) after last graph graph, figure that shows relationships between quantities. The graph of a function y=f (x) is the set of points with coordinates [x, f (x)] in the xy-plane, when x and y are numbers.  xxx For additional information, please refer to the company's web site at www.bompreco.com.br. -0-


          ADDITIONAL INFORMATION AND OPERATIONAL BREAKDOWNS:
----------------------------------------------------------------------

   Net sales:

Bompreco Nordeste                  Comparison with 2Q99
                 -----------------------------------------------------
                   Same stores       All stores       Industry(1)
                 -----------------------------------------------------
                 Nominal  Real(2)  Nominal  Real(2)      Real(2)
2Q00               5.6     (7.2)     17.3     3.1         (0.8)
                 -----------------------------------------------------

Bompreco Bahia                     Comparison with 2Q99
                 -----------------------------------------------------
                   Same stores       All stores       Industry(1)
                 -----------------------------------------------------
                 Nominal  Real(2)  Nominal  Real(2)      Real(2)
2Q00               6.5     (6.4)     21.3     6.7         (0.8)
                 -----------------------------------------------------

Consolidated                       Comparison with 2Q99
                 -----------------------------------------------------
                   Same stores       All stores       Industry(1)
                 -----------------------------------------------------
                 Nominal  Real(2)  Nominal  Real(2)      Real(2)
2Q00               5.9     (6.9)     18.7    (4.3)        (0.8)
                 -----------------------------------------------------
(1) As reported by the Brazilian Supermarket Association (ABRAS)
(2) Adjusted by IGP-DI

----------------------------------------------------------------------
                                 Net Sales(1)

----------------------------------------------------------------------
                                 2Q00          YTD          Stores

Bompreco Nordeste  Hypermarkets  270.535       516.602      13
                   Supermarkets  104.916       206.573      27
                   Minimarkets    11.178        21.663      10
                   Magazines      17.475        32.699       3
Bompreco Bahia     Hypermarkets   88.232       169.026       6
                   Supermarkets  109.977       224.216      34
                   Minimarkets    12.014        24.317       9
----------------------------------------------------------------------
                   Total         614.327     1.195.095     102
----------------------------------------------------------------------

                                 M(2)
----------------------------------------------------------------------
                                 Check-outs    Associates   Selling Area

----------------------------------------------------------------------
Bompreco Nordeste  Hypermarkets         698         6.603         92.605
                   Supermarkets         518         3.922         51.603
                   Minimarkets           94           401          7.365
                   Magazines             62           379          8.712
Bompreco Bahia     Hypermarkets         254         2.159         36.634
                   Supermarkets         603         3.960         72.469
                   Minimarkets           74           480          6.806
----------------------------------------------------------------------
                   Total              2.303        17.904        276.194

(1) In thousands of Reais


                           SALES BREAKDOWN
----------------------------------------------------------------------

                   Bompreco        Bompreco         Consolidated
                   Nordeste        Bahia
                   --------        --------         ------------
                 2Q00   2Q99     2Q00   2Q99      2Q00   2Q99
                 -----------     -----------      -----------
Cash Purchases   38.6%  44.5%    42.1%  47.7%     39.8%  45.6%
HiperCard        46.4%  44.3%    25.0%  20.5%     39.3%  36.2%
Post-dated checks    -      -     7.0%   8.5%      2.3%   2.9%
Others           15.0%  11.2%    25.9%  23.3%     18.6%  15.3%
                 ----------------------------------------------


               BOMPRECO S.A. SUPERMERCADOS DO NORDESTE
                            BALANCE SHEET
           For the periods ended on June 30, 2000 and 1999
                       (In thousands of Reais)

                            ------------------------------------------
                                 PARENT COMPANY        CONSOLIDATED
                            ------------------------------------------
                                2000       1999       2000      1999
                            ------------------------------------------
ASSETS

CURRENT ASSETS
  Cash                            443      3,572      3,638     6,702
  Short-term investments       80,190     77,567     80,190    77,567
  Accounts receivables         22,549     14,930    385,823   298,306
  Provision for doubtful
   accounts                    (1,431)      (857)   (17,365)  (16,444)
  Intercompany accounts
   receivable                  72,091     41,739          -         -
  Inventory                   121,429     95,785    178,256   153,236
  Other accounts
   receivable                  26,561     15,342     42,447    26,445
  Prepaid expenses              3,735      5,258      5,919     7,135
                            ---------- -------------------------------
                              325,567    253,336    678,908   552,947
                            ---------- -------------------------------


NON-CURRENT ASSETS
  Income tax and social
   contribution                20,450     35,132     77,826    89,252
  Prepaid expenses                918      1,406        918     1,406
  Intercompany accounts
   receivable                 113,736    160,119          -         -
  Judicial deposits            10,077      1,911     24,085     7,947
  Receivables - indeminities
   paid for creditors               -          -     20,665     8,670
  Other accounts receivable     3,803          -      4,467         -
                            ---------- -------------------------------
                              148,984    198,568    127,961   107,275
                            ---------- -------------------------------


PERMANENT
  Investments
    In other companies        469,020    350,433          -         -
    Other investments             343        359      1,348       660
  Fixed assets                365,385    354,587    698,599   663,281
  Deferred                     13,898     26,044    148,322   159,520
                            ---------- -------------------------------
                              848,646    731,423    848,269   823,461
                            ---------- -------------------------------
                            1,323,197  1,183,327  1,655,138 1,483,683
                            ========== ===============================


                            ------------------------------------------
                               PARENT COMPANY        CONSOLIDATED
                            ------------------------------------------
                              2000       1999       2000      1999
                            ---------- -------------------------------

LIABILITIES

CURRENT
  Suppliers                   142,823    140,338    211,642   219,485
  Bank loans                   56,099     26,939    104,145    60,863
  Social charges and taxes     10,889     17,599     21,094    28,506
  Debentures                   14,865     13,585     15,249    13,885
  Income Tax and social
   contribution                     -          -          -        86
  Vacation and 13th month
   salaries                    13,550     11,738     21,862    18,276
  Accounts payable - stores         -          -    103,429    77,816
  Tax and labor claims         10,654      5,132     25,319    13,830
  Leasing payable               6,945     12,560      7,853    14,887
  Dividends payable                 -          -         31         -
  Other accounts payable       13,884     11,903     30,588    33,306
                            ---------- -------------------------------
                              269,709    239,794    541,212   480,940
                            ---------- -------------------------------


NON-CURRENT LIABILITIES
  Leasing payable               2,619      9,801      2,619    10,633
  Bank loans                  416,581    418,038    416,794   419,156
  Social charges and taxes     40,287          -     48,423     1,952
  Debentures                   53,452     21,668    104,467    75,792
  Other accounts payable            -      1,992          -     2,245
  Deferred income tax          10,071     10,071     10,071    10,071
                            ---------- -------------------------------
                              523,010    461,570    582,374   519,849
                            ---------- -------------------------------


MINORITY PARTICIPATION              -          -      1,074       931


STOCKHOLDERS' EQUITY
  Capital                     543,126    543,126    543,126   543,126
  Capital reserves                  -        973          -       973
  Income reserves                   -      4,619          -     4,619
  Accumulated income          (12,648)   (66,755)   (12,648)  (66,755)
                            ---------- -------------------------------
                              530,478    481,963    530,478   481,963
                            ---------- -------------------------------
                            1,323,197  1,183,327  1,655,138 1,483,683
                            ========== ===============================


                BOMPRECO S.A. SUPERMERCADOS DO NORDESTE
                     CONSOLIDATED INCOME STATEMENT
           For the periods ended on June 30th, 2000 and 1999

                                             2000
                    ---------------------------- ---------------------
                      In thousands of reais      Vertical Analysis (%)
                    ---------------------------- ---------------------
                       2nd          Year-to-         2nd      Year-to-
                      Quarter         Date         Quarter      Date
                    ---------------------------- ---------------------

Net Sales              630,857       1,235,018       100.0%     100.0%
    Cost of goods
     sold             (476,259)       (936,155)      -75.5%     -75.8%
                    ---------------------------   --------------------

Gross profit           154,598         298,863        24.5%      24.2%

Operational revenues
 (expenses)
  Sales expenses      (110,097)       (216,472)      -17.5%     -17.5%
  Administrative
   expenses            (16,513)        (37,056)       -2.6%      -3.0%
                    ---------------------------   --------------------
                      (126,610)       (253,528)      -20.1%     -20.5%

Earnings before
 interest, taxes,
 depreciation
 and amortization
 (EBITDA)               27,988          45,335         4.4%       3.7%

  Depreciation
  and
  amortization         (13,555)        (26,225)       -2.1%      -2.1%
                    ---------------------------   --------------------


Earnings before
 interest and
 taxes (EBIT)           14,433          19,110         2.3%       1.5%

  Financing currency
   differences          (9,508)         (4,341)       -1.5%      -0.4%
  Financial
   revenues             29,203          61,770         4.6%       5.0%
  Financial
   expenses            (38,770)        (85,982)       -6.1%      -7.0%
                    ---------------------------   --------------------
 Financial
 revenues
 (expenses),
 net                   (19,075)        (28,553)       -3.0%      -2.3%

 Goodwill
  amortization            (745)         (1,489)       -0.1%      -0.1%
 Other operational
  income, net            4,434           8,672         0.7%       0.7%
 Other Expenses: Y2K        (1)             (2)        0.0%       0.0%
    Equity income            -               -
                    ---------------------------   --------------------
Operational profit        (954)         (2,262)       -0.2%      -0.2%

   Non-operating
    income (loss),
    net                    888           2,694         0.1%       0.2%
                    ---------------------------   --------------------

Profit before
 tax and profit
 sharing                   (66)            432         0.0%       0.0%

 Income tax and
  social
  contribution            (762)         (5,755)       -0.1%      -0.5%
 Income tax and
  social
  contribution
  - deferred             2,351           6,759         0.0%       0.5%
                    ---------------------------   --------------------

Profit before
 employees'
 profit sharing          1,523           1,436        0.4%        0.5%

  Employees' profit
    sharing               (200)           (556)       0.2%        0.1%
   Minority
    interest                (9)            (13)       0.0%        0.0%
                    ---------------------------   --------------------
Net Profit               1,314             867         0.2%       0.1%
                    ===========================   ====================


                                                1999
                    -----------------------------  -------------------
                      In thousands of reais      Vertical Analysis (%)
                    -----------------------------  -------------------
                       2nd          Year-to-          2nd      Year-to
                      Quarter         Date          Quarter      Date
                    -----------------------------  -------------------

Net Sales              532,412       1,051,894       100.0%     100.0%
    Cost of goods
     sold             (414,272)       (816,800)      -77.8%     -77.7%
                    -----------------------------  -------------------

Gross profit           118,140         235,094        22.2%      22.3%

Operational revenues
 (expenses)
  Sales expenses       (78,116)       (155,788)      -14.7%     -14.8%
  Administrative
   expenses            (21,448)        (39,097)       -4.0%      -3.7%
                    -----------------------------  -------------------
                       (99,564)       (194,885)      -18.7%     -18.5%

Earnings before
 interest, taxes,
 depreciation
 and amortization
 (EBITDA)               18,576          40,209         3.5%       3.8%

  Depreciation
  and
  amortization         (10,572)        (20,916)       -2.0%      -2.0%
                    -----------------------------  -------------------

Earnings before
 interest and
 taxes (EBIT)            8,004          19,293         1.5%       1.8%

  Financing currency
   differences          (5,233)       (130,993)       -1.0%     -12.5%
  Financial
   revenues             25,806          65,675         4.8%       6.2%
  Financial
   expenses            (25,527)        (62,579)       -4.8%      -5.9%
                    -----------------------------  -------------------
 Financial
 revenues
 (expenses),
 net                    (4,954)       (127,897)       -0.9%     -12.2%

 Goodwill
  amortization              -               -          0.0%       0.0%
 Other operational
  income, net            1,136          11,890         0.2%       1.1%
 Other Expenses: Y2K      (169)           (824)        0.0%      -0.1%
    Equity income        -                 -
                    -----------------------------  -------------------
Operational profit       4,017         (97,538)        0.8%      -9.3%

   Non-operating
    income (loss),
    net                    152             281         0.0%       0.0%
                    -----------------------------  -------------------

Profit before
 tax and profit
 sharing                 4,169         (97,257)        0.8%      -9.2%

 Income tax and
  social
  contribution          (2,698)         (6,416)       -0.5%      -0.6%
 Income tax and
  social
  contribution
  - deferred             1,384          38,421         0.3%       3.7%
                    -----------------------------  -------------------

Profit before
 employees'
 profit sharing          2,855         (65,252)        0.5%      -6.2%

  Employees' profit
    sharing             (1,501)          (-0.3%)      -0.1%     -86.7%
   Minority
    interest               (16)             (2)        0.0%       0.0%
                    -----------------------------  -------------------
Net Profit               1,338         (66,755)        0.3%      -6.3%
                    =============================  ===================



                    -----------------------
                       Horizontal Analysis %
                    -----------------------
                        2nd      Year-to-
                       Quarter     Date
                    -----------------------

Net Sales             18.5%        17.4%
    Cost of goods
     sold             15.0%        14.6%
                    ---------- ------------

Gross profit          30.9%        27.1%

Operational revenues
 (expenses)
  Sales expenses      40.9%        39.0%
  Administrative
   expenses          -23.0%        -5.2%
                    ---------- ------------
                      27.2%        30.1%

Earnings before
 interest, taxes,
 depreciation
 and amortization
 (EBITDA)             50.7%        12.7%

  Depreciation
  and
  amortization        28.2%        25.4%
                    ---------- ------------


Earnings before
 interest and
 taxes (EBIT)         80.3%        -0.9%

  Financing currency
   differences        81.7%       -96.7%
  Financial
   revenues           13.2%        -5.9%
  Financial
   expenses           51.9%        37.4%
                    ---------- ------------
 Financial
 revenues
 (expenses),
 net                 285.0%       -77.7%

 Goodwill
  amortization         0.0%         0.0%
 Other operational
  income, net        290.3%       -27.1%
 Other Expenses: Y2K -99.4%       -99.8%
    Equity income
                    ---------- ------------
Operational profit  -123.7%       -97.7%

   Non-operating
    income (loss),
    net              484.2%       858.7%
                    ---------- ------------

Profit before
 tax and profit
 sharing            -101.6%      -100.4%

 Income tax and
  social
  contribution       -71.8%       -10.3%
 Income tax and
  social
  contribution
  - deferred          69.9%       -82.4%
                    ---------- ------------

Profit before
 employees'
 profit sharing      -46.7%      -102.2%

  Employees' profit
    sharing           86.3%       -63.0%
   Minority
    interest         -43.8%       550.0%
                    ---------- ------------
Net Profit            -1.8%      -101.3%
                    ========== ============


                BOMPRECO S.A. SUPERMERCADOS DO NORDESTE
                           INCOME STATEMENT
           For the periods ended on June 30th, 2000 and 1999

                                                 2000
                            ------------------------------------------
                            In thousands of reais    Vertical Analysis(%)
                            ------------------------------------------
                               2nd          Year        2nd     Year
                             Quarter      -to-Date    Quarter -to-Date
                            ------------------------------------------
Net Sales                    407,450       782,527    100.0%    100.0%
 Cost of goods sold         (311,085)     (607,285)   -76.3%    -77.6%
                            ------------------------------------------

Gross profit                  96,365       175,242     23.7%     22.4%

Operational
 revenues (expenses)
  Sales expenses             (67,835)     (132,817)   -16.6%    -17.0%
  Administrative expenses    (10,133)      (18,432)    -2.5%     -2.4%
                            ------------------------------------------
                             (77,968)     (151,249)   -19.1%    -19.3%

Earnings before interest, taxes,
  depreciation and
   amortization (EBITDA)      18,397        23,993      4.5%      3.1%

    Depreciation and
     amortization             (8,027)      (15,577)    -2.0%     -2.0%
                            ------------------------------------------


Earnings before
 interest and taxes (EBIT)    10,370         8,416      2.5%      1.1%

    Financing currency
     differences              (9,296)       (4,144)    -2.3%     -0.5%
    Financial revenues         8,943        19,229      2.2%      2.5%
    Financial expenses       (19,528)      (41,880)    -4.8%     -5.4%
                            ------------------------------------------
    Financial revenues
    (expenses), net          (19,881)      (26,795)    -4.9%     -3.4%

    Goodwill amortization          -             -      0.0%      0.0%
    Other operational
     income, net               1,839         3,709      0.5%      0.5%
    Other Expenses: Y2K           (1)           (2)     0.0%      0.0%
    Equity income              4,501         7,736      1.1%      1.0%
                            ------------------------------------------
Operational profit            (3,172)       (6,936)    -0.8%     -0.9%

    Non-operating income
    (loss), net                  710         2,353      0.2%      0.3%

Profit before tax
 and profit sharing           (2,462)       (4,583)    -0.6%     -0.6%
                            ------------------------------------------

    Income tax and social
     contribution
    Income tax and social
     contribution - deferred   3,776         5,029      0.9%      0.6%

Profit before employees'
 profit sharing                1,314           446      0.3%      0.1%

    Employees' profit sharing      -           421      0.0%      0.1%
    Minority interest              -             -
                            ------------------------------------------
Net Profit                     1,314           867      0.3%      0.1%
                            ==========================================


                                                   1999
                                  ------------------------------------
                              In thousands of reais  Vertical Analysis(%)
                                  ------------------------------------
                                     2nd     Year        2nd     Year
                                   Quarter -to-Date    Quarter -to-Date
                                  ------------------------------------

Net Sales                          345,609  685,661     100.0%  100.0%
    Cost of goods sold            (275,215)(542,827)    -79.6%  -79.2%
                                  ------------------------------------

Gross profit                        70,394  142,834      20.4%   20.8%

Operational revenues (expenses)
    Sales expenses                 (48,774) (94,747)    -14.1%  -13.8%
    Administrative expenses         (8,050) (14,479)     -2.3%   -2.1%
                                  ------------------------------------
                                   (56,824)(109,226)    -16.4%  -15.9%

Earnings before interest, taxes,
  depreciation and
  amortization (EBITDA)             13,570   33,608       3.9%    4.9%

    Depreciation and amortization   (6,247) (12,567)     -1.8%   -1.8%
                                  ------------------------------------

Earnings before interest
 and taxes (EBIT)                    7,323   21,041       2.1%    3.1%

    Financing currency differences  (4,543)(117,674)     -1.3%  -17.2%
    Financial revenues              17,394   35,676       5.0%    5.2%
    Financial expenses             (21,108) (37,841)     -6.1%   -5.5%
                                  ------------------------------------
    Financial revenues
    (expenses), net                 (8,257)(119,839)     -2.4%  -17.5%

    Goodwill amortization                -        -       0.0%    0.0%
    Other operational income, net     (151)    (982)      0.0%   -0.1%
    Other Expenses: Y2K               (169)    (786)      0.0%   -0.1%
    Equity income                    3,510    2,294       1.0%    0.3%
                                  ------------------------------------
Operational profit                   2,256  (98,272)      0.7%  -14.3%

    Non-operating income (loss), net  (101)    (136)      0.0%    0.0%

Profit before tax
 and profit sharing                  2,155  (98,408)      0.6%  -14.4%
                                  ------------------------------------

    Income tax and social contribution
    Income tax and social contribution
     - deferred                        684   33,154       0.2%    4.8%

Profit before employees'
 profit sharing                      2,839  (65,254)      0.8%   -9.5%

    Employees' profit sharing       (1,501)  (1,501)     -0.4%   -0.2%
    Minority interest                    -        -
                                  ------------------------------------
Net Profit                           1,338  (66,755)      0.4%   -9.7%
                                  ====================================


                                          ----------------------------
                                             Horizontal Analysis (%)
                                          ----------------------------
                                          2nd Quarter    Year-to-Date
                                          ----------------------------
Net Sales                                      17.9%         14.1%
    Cost of goods sold                         13.0%         11.9%
                                          -------------  -------------

Gross profit                                   36.9%         22.7%

Operational revenues (expenses)
    Sales expenses                             39.1%         40.2%
    Administrative expenses                    25.9%         27.3%
                                          -------------  -------------
                                               37.2%         38.5%

Earnings before interest, taxes,
  depreciation and amortization (EBITDA)       35.6%        -28.6%

    Depreciation and amortization              28.5%         24.0%
                                          -------------  -------------


Earnings before interest and taxes (EBIT)      41.6%        -60.0%

    Financing currency differences            104.6%        -96.5%
    Financial revenues                        -48.6%        -46.1%
    Financial expenses                         -7.5%         10.7%
                                          -------------  -------------
    Financial revenues (expenses), net        140.8%        -77.6%

    Goodwill amortization                       0.0%          0.0%
    Other operational income, net           -1317.9%       -477.7%
    Other Expenses: Y2K                       -99.4%        -99.7%
    Equity income                              28.2%        237.2%
                                          -------------  -------------
Operational profit                           -240.6%        -92.9%

    Non-operating income (loss), net         -803.0%      -1830.1%

Profit before tax and profit sharing         -214.2%        -95.3%
                                          -------------  -------------

    Income tax and social contribution
    Income tax and social contribution
     - deferred                               452.0%        -84.8%

Profit before employees' profit sharing       -53.7%       -100.7%

    Employees' profit sharing                -100.0%       -128.0%
    Minority interest
                                          -------------  -------------
Net Profit                                     -1.8%       -101.3%
                                          =============  =============


                         BOMPRECO BAHIA S.A
                         INCOME STATEMENT
           For the periods ended June 30th, 2000 and 1999

                                     2000               1999
                         -------------------------------------------
                        In thousands of reais   Vertical Analysis %
                                                In thousands of reais
                         ---------------------  ----------------------
                           2nd      Year-to-     2nd        Year-to-
                          Quarter    Date        Quarter      Date
                         --------------------    ---------------------
Net Sales                  210,651   419,236      100.0%     100.0%
 Cost of goods sold       (163,506)  325,652)    -77.6%      -77.7%
                          ------------------     -----------------

Gross profit                47,145    93,584       22.4%      22.3%

Operational revenues (expenses)
   Sales expenses          (34,353)  (68,859)     -16.3%    -16.4%
   Administrative
    expenses                (4,439)   (8,567)      -2.1%     -2.0%
                          ------------------    -----------------
                           (38,792)  (77,426)     -18.4%    -18.5%

Earnings before interest,
 taxes, depreciation
 and amortization (EBITDA)   8,353    16,158        4.0%      3.9%

Depreciation and
 amortization               (5,099)   (9,832)      -2.4%     -2.3%
                          ------------------     -----------------
Earnings before interest
 and taxes (EBIT)            3,254     6,326        1.5%      1.5%
 Financing currency
   differences                (201)     (203)      -0.1%      0.0%
 Financial revenues            113       794        0.1%      0.2%
    Financial expenses      (5,089)  (10,348)      -2.4%     -2.5%
                          ------------------     -----------------
   Financial revenues
   (expenses), net          (5,177)   (9,757)      -2.5%     -2.3%

    Goodwill amortization     (745)   (1,489)      -0.4%     -0.4%
    Other operational income,
      net                      568     1,081        0.3%      0.3%
    Other Expenses: Y2K          -         -        0.0%      0.0%
    Equity income                -         -        0.0%      0.0%
                          ------------------     -----------------

Operational profit          (2,100)   (3,839)      -1.0%     -0.9%
 Non-operating income
  (loss), net                   16        41        0.0%      0.0%

Profit before tax and
 profit sharing             (2,084)   (3,798)      -1.0%     -0.9%
                          ------------------     -----------------
Income tax and
 social contribution
Income tax and
 social contribution
 deferred                      759     1,540        0.4%      0.4%

Profit before employees'
 profit sharing             (1,325)   (2,258)      -0.6%     -0.5%

 Employees' profit sharing    (200)     (971)      -0.1%     -0.2%
 Minority interest               -         -          -         -
                          ------------------     -----------------
Net Profit                  (1,525)   (3,229)      -0.7%     -0.8%
                          ==================     =================


                                             1999
                        ---------------------------------------------
                        In thousands of reais   Vertical Analysis %
                                                In thousands of reais
                         ---------------------   ---------------------
                           2nd      Year-to-     2nd        Year-to-
                          Quarter    Date        Quarter      Date
                         --------------------    ---------------------
Net Sales                  173,913   343,331     100.0%      100.0%
 Cost of goods sold       (137,764) (271,343)    -79.2%      -79.0%
                          ------------------     -----------------

Gross profit                36,149    71,988      20.8%       21.0%

Operational revenues (expenses)
   Sales expenses          (27,069)  (52,325)    -15.6%      -15.2%
   Administrative
    expenses                (4,685)   (9,396)     -2.7%       -2.7%
                          ------------------    ------------------
                           (31,754)  (61,721)    -18.3%      -18.0%

Earnings before interest,
 taxes, depreciation
 and amortization (EBITDA)   4,395    10,267       2.5%        3.0%

Depreciation and
 amortization               (4,145)   (7,912)     -2.4%       -2.3%
                          ------------------     -----------------
Earnings before interest
 and taxes (EBIT)              250     2,355       0.1%        0.7%
 Financing currency
   differences                (651)  (12,674)     -0.4%       -3.7%
 Financial revenues          2,350     3,259       1.4%        0.9%
    Financial expenses      (7,984)  (17,425)     -4.6%       -5.1%
                          ------------------     -----------------

   Financial revenues
   (expenses), net          (6,285)  (26,840)     -3.6%       -7.8%

    Goodwill amortization        -         -       0.0%        0.0%
    Other operational income,
      net                      366    11,213       0.2%        3.3%
    Other Expenses: Y2K          -         -       0.0%        0.0%
    Equity income                -         -       0.0%        0.0%
                          ------------------     -----------------

Operational profit          (5,669)  (13,272)     -3.3%       -3.9%
 Non-operating income
  (loss), net                   24        70       0.0%        0.0%

Profit before tax and
 profit sharing             (5,645)  (13,202)     -3.2%       -3.8%
                          ------------------     -----------------
Income tax and
 social contribution
Income tax and
 social contribution
 deferred                    1,810     4,376       1.0%        1.3%

Profit before employees'
 profit sharing             (3,835)   (8,826)     -2.2%       -2.6%

 Employees' profit sharing       -         -       0.0%        0.0%
 Minority interest               -         -
                          ------------------     -----------------
                          ------------------     -----------------
Net Profit                  (3,835)   (8,826)     -2.2%       -2.6%
                          ==================     =================


                                   Horizontal Analysis (%)
                                   -----------------------
                                       2nd      Year-to-
                                     Quarter      Date
                                     --------------------
Net Sales                               21.1%       22.1%
 Cost of goods sold                     18.7%       20.0%
                                     --------------------

Gross profit                            30.4%       30.0%

Operational revenues (expenses)
   Sales expenses                       26.9%       31.6%
   Administrative
    expenses                            -5.3%       -8.8%
                                       -------------------
                                        22.2%       25.4%

Earnings before interest,
 taxes, depreciation
 and amortization (EBITDA)              90.1%       57.4%

Depreciation and
 amortization                           23.0%       24.3%
                                       ------------------

Earnings before interest
 and taxes (EBIT)                     1201.6%     168.6%
 Financing currency
   differences                         -69.1%      -98.4%
 Financial revenues                    -95.2%      -75.6%
    Financial expenses                 -36.3%      -40.6%
                                        -----------------
   Financial revenues
   (expenses), net                     -17.6%      -63.6%

    Goodwill amortization                0.0%        0.0%
    Other operational income,
      net                               55.2%      -90.4%
    Other Expenses: Y2K                  0.0%        0.0%
    Equity income                        0.0%        0.0%
                                       ------------------

Operational profit                     -63.0%      -71.1%
 Non-operating income
  (loss), net                          -33.3%      -41.4%

Profit before tax and
 profit sharing                        -63.1%      -71.2%
                                       ------------------
Income tax and
 social contribution

Income tax and
 social contribution
 deferred                              -58.1%      -64.8%

Profit before employees'
 profit sharing                        -65.4%      -74.4%

 Employees' profit sharing               0.0%        0.0%
 Minority interest                       ----------------
 Net Profit                             -60.2%      -63.4%
                                        ==================


          HIPERCARD ADMINISTRADORA DE CARTAO DE CREDITO LTDA
                           INCOME STATEMENT
           For the periods ended on June 30th, 2000 and 1999
                        (In thousands of reais)

                        2000                          1999
              -------------------------      --------------------------
              2nd Quarter  Year-to-Date     2nd Quarter   Year-to-Date
              -----------  ------------     -----------   ------------

Operational
 revenues          42,420        86,171          34,654         65,125
 Services
  revenues         20,861        41,760          12,279         21,730
 Financial
  revenues         19,545        40,553          21,369         41,319
 Other operational
  revenues          2,014         3,858           1,006          2,076
Operational
 expenses         (33,348)      (69,551)        (23,664)       (48,554)
 Service tax       (1,910)       (3,820)         (1,098)        (1,886)
 Operational
  expenses        (17,477)      (32,408)        (10,315)       (23,064)
 Financial
  expenses        (13,961)      (33,323)        (12,251)       (23,604)
                ---------    ----------       ---------       --------
Operational income  9,072        16,620          10,990         16,571
                ---------    ----------       ---------       --------
 Non operational
  revenues (expenses)   0             0            (253)          (291)
 Income tax and
  social
   contribution    (3,042)       (5,651)         (3,647)        (5,370)
 Employees' profit
  sharing               0            (6)              -
                ---------    ----------       ---------       --------
Net profit          6,030        10,963           7,090         10,910
                =========    ==========       =========       ========


                BOMPRECO S.A SUPERMERCADOS DO NORDESTE
                        EQUITY INCOME STATEMENT
           For the periods ended on June 30th, 2000 and 1999
                        (In thousands of reais)

                        2000                          1999
             --------------------------    ---------------------------
              2nd Quarter  Year-to-Date     2nd Quarter   Year-to-Date
             ------------  ------------    ------------  -------------

Bompreco Bahia     (1,522)       (3,222)         (3,822)        (8,799)
HiperCard           6,019        10,944           7,079         10,892
Others                  4            14             253            201
             --------------------------    ---------------------------
Total               4,501         7,736           3,510          2,294
             ==========================    ===========================
COPYRIGHT 2000 Business Wire
No portion of this article can be reproduced without the express written permission from the copyright holder.
Copyright 2000, Gale Group. All rights reserved. Gale Group is a Thomson Corporation Company.

 Reader Opinion

Title:

Comment:



 

Article Details
Printer friendly Cite/link Email Feedback
Publication:Business Wire
Date:Aug 14, 2000
Words:3369
Previous Article:I-many Inc. Reports Record Results for Second Quarter 2000.
Next Article:Boston Stock Exchange Receives Regulatory Approval for Off-Floor Remote Access Trading.



Related Articles
LETTERS.
Love on the Rocks.
Still Growing.
La transicion: en medio de su rapido crecimiento, la cadena brasilena Pao de Acucar nombra al frente a alguien que no es de la familia. (Las Mayores...
The handoff: growing by leaps and bounds, family-owned Brazilian retailer Pao de Acucar looks to an outsider for guidance.(The Top 100 Companies)
Adding at Insight.(high tech analytic tools added at Insight Analytical)(Brief Article)
Royal Ahold, a Dutch retailer, sold its Brazilian chain Bompreco to U.S. retailer Wal-Mart, and sold its Brazilian credit card operation Hipercard to...
TO ADD OR NOT TO ADD.(Health)(Six Florence residents want voters to rid their drinking water of added fluoride)
Greased lightning: Casas Bahia aims low and sells fast to grow in Brazil's challenging retail space.(Ponto Frio)(Casas Bahia)(Wal-Mart Stores Inc.)
Hello world: U.S. retail giant Wal-Mart leans heavily on Latin America for growth abroad.(RETAIL)

Terms of use | Copyright © 2009 Farlex, Inc. | Feedback | For webmasters | Submit articles