Filed by InBev Participações Societárias S.A.
Pursuant to Rule 425 under the Securities Act of 1933, as amended
Issuer: InBev Participações Societárias S.A.
Subject Company: Companhia de Bebidas das Américas—Ambev
(Commission File No.: 001-15194)
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 1 |
São Paulo, February 27, 2013 – Companhia de Bebidas das Américas – Ambev [BOVESPA: AMBV4, AMBV3; NYSE: ABV, ABVc] announces today its results for the fourth quarter and full year 2012 results. The following operating and financial information, unless otherwise indicated, is presented in nominal Reais and prepared according to International Financial Reporting Standards (IFRS), and should be read together with our financial information for the twelve-month period ended December 31, 2012 filed with the CVM and submitted to the SEC.
Operating and Financial Highlights |
Top line performance: Net revenues were up 13.7% in the quarter, leading to 12.4% better top line results for FY 2012, which represents an improvement versus 2011, when top line grew 9.9%. Likewise, total volumes were above last year’s performance (+2.0% for FY 2012, up from +0.8% in 2011) while also resuming growth in the short-term (+1.7% during Q4 2012) thanks primarily to a quick volume recovery in our Brazilian operations following our Q3 2012 price increases. Net revenue per hectoliter (NR/Hl) ended the year up 11.5% as compared to Q4 2011 (+10.0% in FY 2012) given better pricing performance in Brazil, but also in LAS and Canada, helping offset low-single digit negative volumes in these two international operations. Meanwhile, HILA-ex wrapped up its game-changing year with the acquisition of Cervecería Nacional Dominicana by also delivering 7.7% organic top line growth for the year.
Cost of Goods Sold (COGS): COGS increased 13.4% in Q4 2012 and 10.2% for the year, whereas on a per hectoliter basis, costs grew 11.1% and 7.9%, respectively. In the fourth quarter we continued to suffer from greater barley, aluminum and sugar costs, as well as negative package mix, while currency hedges were less of a tailwind. In addition, increased industrial depreciation resulting from capital expenditures in Brazil was once again a relevant factor. Accordingly, COGS/Hl (excluding depreciation) rose by 9.8% in Q4 2012 and 7.1% in FY 2012, which was in line with the average inflation in the countries where we operate.
Selling, General & Administrative (SG&A) expenses: SG&A (excluding depreciation and amortization) growth decelerated as compared to the first three quarters of the year, and grew 7.7% in the quarter (+13.0% for the year). Q4 2012 performance was positively impacted by lower administrative expenses (mainly bonus accruals due to a favorable comparison with Q4 2011) primarily in Brazil, combined with lower commercial spend in Canada versus prior quarters. On the other hand, we continued to witness labor-related inflationary pressures on our distribution expenses in Argentina and Brazil, while we also decided to continue investing behind our brands to support our commercial initiatives during peak season in Brazil and LAS.
EBITDA, Gross margin and EBITDA margin: Normalized EBITDA grew 15.7% in the quarter, reaching R$ 5,511.6 million. As a result, we delivered R$ 15,679.0 million of Normalized EBITDA in FY 2012, which represents a 13.6% improvement against FY 2011. EBITDA performance in the quarter was mostly driven by Brazil and LAS’ double-digit, top line-led growth, though Canada managed to deliver positive EBITDA growth despite negative volumes, and HILA contributed with R$ 117.7 million of EBITDA (R$ 204.9 million for FY 2012 as compared to -R$ 24.5 million during 2011). Moreover, our strong finish to the year allowed us to achieve expansion in both Gross and EBITDA margins for the quarter (+10 bps and +90 bps, respectively) and for the year (+60 bps and +50 bps, respectively).
Operating Cash generation and Profit: Cash generated from our operations in Q4 2012 rose 27.8% versus the same period last year, totaling R$ 7,401.4 million (R$ 15,774.2 for the year, which was 14.4% higher than FY 2011). In terms of profits, through the combination of the aforementioned EBITDA growth and a lower effective tax rate, our Normalized Profit in the quarter reached R$ 3,734.4 million and Normalized Earnings Per Share (EPS) were R$ 1.19. For the full year, Normalized Profit totaled R$ 10,558.5 million and Normalized EPS were R$ 3.38.
This press release segregates the impact of organic changes from those arising from changes in scope or currency translation. Scope changes represent the impact of acquisitions and divestitures, the start up or termination of activities or the transfer of activities between segments, curtailment gains and losses and year over year changes in accounting estimates and other assumptions that management does not consider as part of the underlying performance of the business. Unless stated, percentage changes in this press release are both organic and normalized in nature. Whenever used in this document, the term “normalized” refers to performance measures (EBITDA, EBIT, Profit, EPS) before special items adjustments. Special items are either income or expenses which do not occur regularly as part of the normal activities of the Company. They are presented separately because they are important for the understanding of the underlying sustainable performance of the Company due to their size or nature. Normalized measures are additional measures used by management and should not replace the measures determined in accordance with IFRS as indicators of the Company’s performance. Comparisons, unless otherwise stated, refer to the fourth quarter of 2011 (Q4 2011) or full year 2011 (FY 2011), as the case may be. Values in this release may not add up due to rounding.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 2 |
Financial highlights - Ambev consolidated |
|
|
% As |
% |
|
|
% As |
% |
R$ million |
4Q11 |
4Q12 |
Reported |
Organic |
FY11 |
FY12 |
Reported |
Organic |
Total volumes |
48,145.5 |
49,700.3 |
3.2% |
1.7% |
165,043.9 |
169,839.4 |
2.9% |
2.0% |
Beer |
34,553.6 |
35,990.8 |
4.2% |
2.0% |
118,729.8 |
122,478.6 |
3.2% |
1.9% |
CSD and NANC |
13,591.9 |
13,709.5 |
0.9% |
0.9% |
46,314.2 |
47,360.8 |
2.3% |
2.0% |
|
|
|
|
|
|
|
|
|
Net sales |
8,378.4 |
10,133.9 |
21.0% |
13.7% |
27,126.7 |
32,231.0 |
18.8% |
12.4% |
Gross profit |
5,841.1 |
7,077.4 |
21.2% |
13.9% |
18,333.4 |
21,939.5 |
19.7% |
13.4% |
Gross margin |
69.7% |
69.8% |
10 bps |
10 bps |
67.6% |
68.1% |
50 bps |
60 bps |
EBITDA |
4,492.7 |
5,497.7 |
22.4% |
16.1% |
13,164.2 |
15,628.6 |
18.7% |
13.3% |
EBITDA margin |
53.6% |
54.3% |
70 bps |
110 bps |
48.5% |
48.5% |
bps |
40 bps |
Normalized EBITDA |
4,506.1 |
5,511.6 |
22.3% |
15.7% |
13,141.1 |
15,679.0 |
19.3% |
13.6% |
Normalized EBITDA margin |
53.8% |
54.4% |
60 bps |
90 bps |
48.4% |
48.6% |
20 bps |
50 bps |
Profit - Ambev holders |
3,032.5 |
3,720.4 |
22.7% |
|
8,641.0 |
10,508.1 |
21.6% |
|
Normalized profit - Ambev holders |
3,046.0 |
3,734.4 |
22.6% |
|
8,617.9 |
10,558.5 |
22.5% |
|
No. of share outstanding (millions) |
3,117.2 |
3,126.9 |
|
|
3,117.2 |
3,126.9 |
|
|
EPS (R$/shares) |
0.97 |
1.19 |
22.3% |
|
2.77 |
3.36 |
21.2% |
|
Normalized EPS |
0.98 |
1.19 |
22.2% |
|
2.76 |
3.38 |
22.1% |
|
Note: Earnings per share calculation is based on outstanding shares (total existing shares excluding shares held in treasury).
CAPEX, Pay-out and Financial discipline: During the fourth quarter we invested a total of R$ 1,054.6 million in capital expenditures, giving us R$ 3,014.0 million for the year, of which R$ 2,141.0 million were invested in Brazil alone. In October 2012 we paid approximately R$ 1.7 billion in dividends and IOC, and ended Q4 2012 with a net cash position of R$ 6,258.9 million. Such position, however, does not account for the dividend and IOC payments of about R$ 3.0 billion (which took place as from January 21, 2013) plus an additional R$ 2.1 billion to be distributed as from March 28, 2013, as announced on February 26, 2013.
Management Comments |
Our fourth quarter results gave us the sort of ending for the year we expected and worked very hard to deliver: R$ 5,511.6 million of EBITDA (+15.7% versus the same period last year), with 13.7% top line growth sufficient to offset COGS pressure (+13.4%), helped by lower growth in SG&A expenses (+7.0%) as compared to earlier in the year. EBITDA margin stood at 54.4%, an expansion of 90 bps.
How we delivered this performance is as important. Accordingly,
· Commercial strategy in Brazil continues to deliver. Volumes in Brazil rebounded following the price increases of Q3 2012, with CSD&NANC volume growth (+5.1%) ahead of beer volume growth (+2.9%) thanks to steady market share gains on top of the record levels set in 2011 (+20 bps in the quarter, arriving at an average of 18.1%; +10 bps for FY 2012 also at 18.1%). Our efforts behind innovation, regional expansion in the North and Northeast, premium products and returnable glass bottles have proven to be successful;
· International operations with steady performance. Top line performance in LAS and Canada was supported not only through pricing (LAS net revenue per hectoliter increased 24.5% while Canada was +1.7% higher than Q4 2011) but also healthy brand preference and encouraging market share performance of the Quilmes family and Stella Artois in Argentina, Bud Light and Michelob Ultra in Canada;
· Integration of breakthrough acquisition in HILA-ex on track. The integration of the newly-acquired business of Cervecería Nacional Dominicana (CND) continues making progress and was responsible for the bulk of HILA-ex’s R$ 117.7 million of EBITDA and 24.8% EBITDA margin during Q4 2012; and,
· Great people, management capabilities. Having a team that was committed as ever to the plans we had in place and showed the appropriate resolve in implementing them until the very end of the year. Simply put, our People were decisive in delivering 13.6% EBITDA growth with improved profitability (+50 bps in EBITDA margin) in a year marked by federal excise taxes increase for a second straight year in Brazil, concerns surrounding consumption trends in Brazil and elsewhere, and tough macroeconomic environments in many countries where we operate, such as Argentina. Nevertheless, volumes continued growing (+2.0% in FY 2012) and ahead of last year’s pace, with a price/mix balance that led to EBITDA performance fully in line with the average of the last three years.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 3 |
Looking at our divisional performance:
· Brazil. EBITDA grew 15.8% in Q4 2012 to R$ 3,855.6 million, delivering an EBITDA margin expansion of 70 bps while gross margin remained flat.
o Net revenue for the country grew 14.3% in Q4 2012, with volumes 3.5% ahead of Q4 2011 and net revenue per hectoliter +10.4%.
§ We estimate that the beer industry grew 4.7% in the quarter (+3.2% for FY 2012) and the CSD industry was up 3.0% in Q4 2012 (+3.9% in the full year) due to favorable disposable income (i.e., minimum wage growth, low unemployment levels) and weather (i.e., generally warmer with less rainfall) offsetting higher pricing in the marketplace.
§ As for our market share, we averaged 67.9% in beer for the quarter (-120 bps vs. 4Q 2011; 68.5% for the year, which represented a 50 bps loss YoY) while 18.1% in CSD (+20 bps compared to the prior year; 18.1% in FY 2012, up +10 bps). With respect to beer in particular, though our performance against last year was impacted by the price increases, towards the end of the quarter market share began recovering on a sequential basis, ending the year at 68.2%.
§ Pricing performance in the quarter benefited from the earlier pricing than the year before (as from Q3 2012), higher weight of direct distribution (~65% for beer and CSD&NANC combined) and accelerated growth of beer premium volumes (+21.4%). For the year, net revenue per hl in Brazil grew 9.3%, as per our high-single digit guidance.
§ Our commercial strategies were instrumental volume drivers:
· innovation was led by Antarctica Sub-Zero and the newly-launched 550 ml can for Skol and Brahma,
· North and Northeast volumes continued to outgrow the rest of the country,
· Premium volumes enjoyed growth across our top four brands Bohemia, Original, Budweiser and Stella Artois, and
· The 300 ml returnable glass bottle for beer and 1 liter returnable glass bottle for Guaraná Antarctica roll-outs into new areas in the Southeast and Northeast were the top performers.
o Brazil COGS/hl rose 10.4% in the fourth quarter, which translated into 6.6% growth for the full year, slightly ahead of inflation and higher than what we expected as a result of a higher than anticipated mix of more expensive one-way volumes. In Q4 2012, our higher commodity hedges were once again partially offset by favorable currency hedges; and a higher industrial depreciation also explained the growth versus 2011 (COGS/Hl excluding depreciation actually grew 8.6% in Q4 2012; 4.4% for FY 2012).
o SG&A increased 6.8% in Q4 2012 (+13.7% in FY 2012). The lower pace of SG&A growth in the quarter is mainly a product of higher sales and marketing expenses to support our commercial and brand strategy going into the summer season, greater distribution costs linked to higher direct distribution and labor inflation (though we continued to benefit from a more balanced supply chain footprint), but a relevant decline in administrative expenses (mainly bonus accruals) as compared to Q4 2011.
· HILA-ex. EBITDA for the region was R$ 117.7 million in Q4 2012, while EBITDA margin jumped to 24.8%. We completed the year by delivering a total of R$ 204.9 million of EBITDA, with an EBITDA margin of 15.3%, which was undoubtedly transformational for the division, but is still far from the type of long-term EBITDA contribution and profitability levels we believe we can achieve over time.
o Revenue and cost synergies stemming from our integration efforts in the Dominican Republic were the primary source of EBITDA growth in the quarter and the year. Organically, HILA-ex net revenue grew 1.7% in the quarter, with volumes up 3.1% driven primarily by our operations in Guatemala, where we doubled our market share achieving close to 30% in Q4 2012.
· LAS. We delivered EBITDA of R$1,084.8 million (+28.0%) in the fourth quarter, with gross margins expanding 280 bps and EBITDA margin expansion of 310 bps, leading to double-digit EBITDA growth (+21.6%) for the year, as anticipated.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 4 |
o Volume performance declined 3.2%, adversely impacted by industry decline in Argentina, while the top line grew by 20.6% driven by net revenue per hectoliter growth of 24.5%. And in Argentina we remained active in the marketplace despite the tough macroeconomic environment: innovation volume performance with Quilmes 1890, Quilmes Night and the new 1 liter returnable glass bottle, and premium volumes led by Stella Artois stood out.
· Canada. EBITDA grew 0.9% in the quarter, reaching R$ 453.5 million. Gross margins contracted by 40 bps, but EBITDA margins expanded 50 bps to 44.0%. In FY 2012, Labatt delivered 0.7% of EBITDA growth.
o We experienced volume decline of 2.1% in the quarter (-0.5% for the year) given tough comparison with a favorable industry in Q4 2011 and the hockey lock-out. Market share averaged 40.5% for the quarter (-10 bps versus Q4 2011; 40.6% for all of 2012, which is -20 bps against the previous year). Our brand performance among light beers, with Bud Light growing market share, and through new product launches, namely Michelob Ultra earlier in the year, helped us retain our leading position in the Canadian market. Moreover, our net revenue per hectoliter performance remained positive, growing 1.7% in the quarter and 2.0% for FY 2012.
2013 Outlook |
In the last couple of years our ability to deliver solid top line and EBITDA growth amid a difficult to predict macroeconomic environment and higher taxes was put to the test, particularly in Brazil. 2013 presents a similar setting.
The Brazilian beer industry will have to cope with further federal excise tax increases expected for April and October. On the other hand, real increases in minimum wage and fairly low unemployment levels should continue to positively impact disposable income, which, combined with the Federal Government’s continued efforts to stimulate the Brazilian economy, should be supportive. As a result, we believe that given the current macroeconomic outlook, the beer industry should continue to grow around the same levels of 2012. The first quarter should be challenging mainly due to an earlier Carnival and slightly poorer weather.
We will once again pursue striking the appropriate balance between volume and price/mix to make the most of the opportunities we continue to see in the market. Accordingly, our focus on growth through package, liquid and route-to-market innovation, driving premium volumes, further increasing availability of our full portfolio in the North and Northeast and our returnable glass bottles initiatives will all remain high on our agenda. Therefore, the execution of our commercial platforms at the right mix will once again be of paramount importance in order to deliver volume growth, while we will also focus on building up our execution capabilities for the 2014 World Cup. Meanwhile, net revenues per hl in Brazil should grow high-single digits for the year primarily driven by the carry over of our 2012 pricing, as well as continued benefits from higher weight of premium brands and direct distribution.
On the costs side, we believe COGS per hectoliter in Brazil should grow high single-digit to low double-digit for the year based on the current product mix given input cost pressures, such as the devaluation of the Brazilian Real during the course of 2012, and negative tax impacts in CSD&NANC. The average implied foreign exchange hedge rate for 2013 was of 1.93 BRL/USD, which compares to the 1.66 BRL/USD of 2012. As regards CSD&NANC, we expect to face higher cost pressure during the year as a result of the tax changes that took place in October 2012 that should lead to “high-teens” COGS per hectoliter growth.
We believe Brazil continues to be a unique market where we have witnessed, and will continue to pursue, growth and profitability. As such, we are prepared to invest around R$ 3.0 billion given the medium and long-term prospects for organic growth in Brazil, which represents a fourth year of record level capital expenditures, subject to the level of federal excise taxes, including:
· The already announced greenfield breweries in the States of Minas Gerais and Paraná,
· Further capacity to continue the accelerated roll-out of the beer 300 ml returnable glass bottle as well as the 1 liter returnable glass bottle for Guaraná Antarctica,
· Add further capacity to brew Budweiser, and,
· Ensuring our supply chain capabilities are ready for the 2014 World Cup and beyond.
On the corporate front, in early December we announced our intention to move towards a single-class of shares. The proposed transaction should be submitted to minority shareholder approval during Q2 2013 once all regulatory approvals are obtained in Brazil and the U.S. We believe the proposed stock swap merger should deliver value to all classes of shareholders through improved corporate governance and liquidity resulting from a single-class of shares, but also resulting from gains related to tax deductibility of goodwill amortization expenses, cost savings arising from the corporate restructuring of certain of our subsidiaries, and increased flexibility in managing our capital structure going forward.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 5 |
Ambev Consolidated Income Statement |
Consolidated income statement |
|
|
|
|
|
| |
R$ million |
4Q11 |
Scope |
Currency Translation |
Organic Growth |
4Q12 |
% As Reported |
% Organic |
Net revenue |
8,378.4 |
284.9 |
323.7 |
1,146.8 |
10,133.9 |
21.0% |
13.7% |
Cost of goods sold (COGS) |
(2,537.4) |
(72.3) |
(110.3) |
(336.5) |
(3,056.4) |
20.5% |
13.4% |
Gross profit |
5,841.1 |
212.7 |
213.4 |
810.3 |
7,077.4 |
21.2% |
13.9% |
Selling, general and administrative (SG&A) |
(2,052.2) |
(88.1) |
(86.0) |
(143.8) |
(2,370.0) |
15.5% |
7.0% |
Other operating income |
320.5 |
3.2 |
2.8 |
(22.9) |
303.7 |
-5.3% |
-7.0% |
Normalized operating income (normalized EBIT) |
4,109.4 |
127.8 |
130.2 |
643.6 |
5,011.1 |
21.9% |
15.7% |
Special items above EBIT |
(13.5) |
(13.6) |
(0.3) |
13.5 |
(14.0) |
3.5% |
-84.0% |
Net finance results |
(91.0) |
|
|
|
(240.2) |
164.1% |
|
Share of results of associates |
0.3 |
|
|
|
0.4 |
55.4% |
|
Income tax expense |
(941.0) |
|
|
|
(972.6) |
3.4% |
|
Profit |
3,064.2 |
|
|
|
3,784.6 |
23.5% |
|
Attributable to Ambev holders |
3,032.5 |
|
|
|
3,720.4 |
22.7% |
|
Attributable to non-controlling interests |
31.7 |
|
|
|
64.2 |
102.5% |
|
Normalized profit |
3,077.7 |
|
|
|
3,798.6 |
23.4% |
|
Attributable to Ambev holders |
3,046.0 |
|
|
|
3,734.4 |
22.6% |
|
|
|
|
|
|
|
|
|
Normalized EBITDA |
4,506.1 |
152.3 |
145.8 |
707.4 |
5,511.6 |
22.3% |
15.7% |
Consolidated income statement |
|
|
|
|
|
| |
R$ million |
FY11 |
Scope |
Currency Translation |
Organic Growth |
FY12 |
% As Reported |
% Organic |
Net revenue |
27,126.7 |
630.3 |
1,130.3 |
3,343.7 |
32,231.0 |
18.8% |
12.4% |
Cost of goods sold (COGS) |
(8,793.3) |
(203.9) |
(403.0) |
(891.3) |
(10,291.5) |
17.0% |
10.2% |
Gross profit |
18,333.4 |
426.4 |
727.3 |
2,452.4 |
21,939.5 |
19.7% |
13.4% |
Selling, general and administrative (SG&A) |
(7,431.5) |
(204.3) |
(336.1) |
(921.1) |
(8,893.1) |
19.7% |
12.4% |
Other operating income |
784.5 |
5.3 |
5.8 |
68.5 |
864.0 |
10.1% |
8.7% |
Normalized operating income (normalized EBIT) |
11,686.3 |
227.3 |
396.9 |
1,599.8 |
13,910.4 |
19.0% |
13.7% |
Special items above EBIT |
23.1 |
(30.8) |
(0.5) |
(42.2) |
(50.4) |
nm |
nm |
Net finance results |
(468.1) |
|
|
|
(812.8) |
73.6% |
|
Share of results of associates |
0.5 |
|
|
|
0.5 |
0.4% |
|
Income tax expense |
(2,522.0) |
|
|
|
(2,405.1) |
-4.6% |
|
Profit |
8,719.8 |
|
|
|
10,642.6 |
22.1% |
|
Attributable to Ambev holders |
8,641.0 |
|
|
|
10,508.1 |
21.6% |
|
Attributable to non-controlling interests |
78.8 |
|
|
|
134.5 |
70.7% |
|
Normalized profit |
8,696.7 |
|
|
|
10,692.9 |
23.0% |
|
Attributable to Ambev holders |
8,617.9 |
|
|
|
10,558.5 |
22.5% |
|
|
|
|
|
|
|
|
|
Normalized EBITDA |
13,141.1 |
295.1 |
456.5 |
1,786.3 |
15,679.0 |
19.3% |
13.6% |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 6 |
Ambev Consolidated Results |
The combination of Ambev’s operations in Latin America North (LAN), Latin America South (LAS) and Canada’s business units, eliminating intercompany transactions, comprise our consolidated financial statements. The figures shown below are on an as-reported basis.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 7 |
Ambev Consolidated |
The table below summarizes our fourth quarter consolidated results. Normalized EBITDA totaled R$ 5,511.6 million, which was 15.7% higher than Q4 2011. Our net revenue growth of 13.7% in the quarter led to gross margin expansion of 10 bps, and, along with SG&A growing at a slower pace than prior quarters (+7.0%), was an important driver behind our EBITDA margin expansion of 90 bps. For the year, we delivered an EBITDA of R$ 15,679.0 million, up 13.6% when compared to FY 2011, and an EBITDA margin of 48.6%.
Ambev results |
|
|
|
|
|
| |
R$ million |
4Q11 |
Scope |
Currency Translation |
Organic Growth |
4Q12 |
% As Reported |
% Organic |
Volume ('000 hl) |
48,145.5 |
736.0 |
- |
818.8 |
49,700.3 |
3.2% |
1.7% |
Net revenue |
8,378.4 |
284.9 |
323.7 |
1,146.8 |
10,133.9 |
21.0% |
13.7% |
Net revenue/hl |
174.0 |
3.2 |
6.5 |
20.2 |
203.9 |
17.2% |
11.5% |
COGS |
(2,537.4) |
(72.3) |
(110.3) |
(336.5) |
(3,056.4) |
20.5% |
13.4% |
COGS/hl |
(52.7) |
(0.7) |
(2.2) |
(5.9) |
(61.5) |
16.7% |
11.1% |
Gross profit |
5,841.1 |
212.7 |
213.4 |
810.3 |
7,077.4 |
21.2% |
13.9% |
Gross margin |
69.7% |
|
|
|
69.8% |
10 bps |
10 bps |
SG&A excl. deprec.&amort. |
(1,900.4) |
(82.9) |
(81.9) |
(144.8) |
(2,210.1) |
16.3% |
7.7% |
SG&A deprec.&amort. |
(151.8) |
(5.1) |
(4.1) |
1.1 |
(160.0) |
5.4% |
-0.7% |
SG&A total |
(2,052.2) |
(88.1) |
(86.0) |
(143.8) |
(2,370.0) |
15.5% |
7.0% |
Other operating income |
320.5 |
3.2 |
2.8 |
(22.9) |
303.7 |
-5.3% |
-7.0% |
Normalized EBIT |
4,109.4 |
127.8 |
130.2 |
643.6 |
5,011.1 |
21.9% |
15.7% |
Normalized EBIT margin |
49.0% |
|
|
|
49.4% |
40 bps |
90 bps |
Normalized EBITDA |
4,506.1 |
152.3 |
145.8 |
707.4 |
5,511.6 |
22.3% |
15.7% |
Normalized EBITDA margin |
53.8% |
|
|
|
54.4% |
60 bps |
90 bps |
Ambev results |
|
|
|
|
|
| |
R$ million |
FY11 |
Scope |
Currency Translation |
Organic Growth |
FY12 |
% As Reported |
% Organic |
Volume ('000 hl) |
165,043.9 |
1,576.7 |
- |
3,218.7 |
169,839.4 |
2.9% |
2.0% |
Net revenue |
27,126.7 |
630.3 |
1,130.3 |
3,343.7 |
32,231.0 |
18.8% |
12.4% |
Net revenue/hl |
164.4 |
2.2 |
6.7 |
16.5 |
189.8 |
15.5% |
10.0% |
COGS |
(8,793.3) |
(203.9) |
(403.0) |
(891.3) |
(10,291.5) |
17.0% |
10.2% |
COGS/hl |
(53.3) |
(0.7) |
(2.4) |
(4.2) |
(60.6) |
13.7% |
7.9% |
Gross profit |
18,333.4 |
426.4 |
727.3 |
2,452.4 |
21,939.5 |
19.7% |
13.4% |
Gross margin |
67.6% |
|
|
|
68.1% |
50 bps |
60 bps |
SG&A excl. deprec.&amort. |
(6,873.8) |
(190.7) |
(318.5) |
(893.7) |
(8,276.6) |
20.4% |
13.0% |
SG&A deprec.&amort. |
(557.7) |
(13.7) |
(17.6) |
(27.4) |
(616.5) |
10.5% |
4.9% |
SG&A total |
(7,431.5) |
(204.3) |
(336.1) |
(921.1) |
(8,893.1) |
19.7% |
12.4% |
Other operating income |
784.5 |
5.3 |
5.8 |
68.5 |
864.0 |
10.1% |
8.7% |
Normalized EBIT |
11,686.3 |
227.3 |
396.9 |
1,599.8 |
13,910.4 |
19.0% |
13.7% |
Normalized EBIT margin |
43.1% |
|
|
|
43.2% |
10 bps |
50 bps |
Normalized EBITDA |
13,141.1 |
295.1 |
456.5 |
1,786.3 |
15,679.0 |
19.3% |
13.6% |
Normalized EBITDA margin |
48.4% |
|
|
|
48.6% |
20 bps |
50 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 8 |
Latin America North (LAN) |
Our LAN region included Beer Brazil, CSD & NANC Brazil and HILA-ex operations. LAN delivered normalized EBITDA of R$ 3,973.3 million in Q4 2012 (+14.5% versus the same period last year), with an EBITDA margin of 56.2%. EBITDA growth was primarily driven by our volume and net revenue per hectoliter performance in Brazil, though HILA-ex continued to deliver promising results thanks mainly to the CND integration. For 2012, normalized EBITDA increased 13.8% and EBITDA margin expanded 50 bps.
As from January 1, 2013 the results of our Peruvian and Ecuadorian operations will be reported as part of Latin America South. To that effect, we have included as an annex to this press release restated figures for LAN and LAS, as if this change had been in place since January 1, 2012.
LAN results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume ('000 hl) |
35,130.3 |
766.7 |
- |
1,206.5 |
37,103.5 |
5.6% |
3.5% |
Net revenue |
5,933.6 |
287.9 |
24.4 |
828.1 |
7,074.0 |
19.2% |
14.0% |
Net revenue/hl |
168.9 |
4.4 |
0.7 |
16.7 |
190.7 |
12.9% |
9.8% |
COGS |
(1,708.3) |
(77.8) |
(17.5) |
(269.0) |
(2,072.6) |
21.3% |
15.9% |
COGS/hl |
(48.6) |
(1.1) |
(0.5) |
(5.6) |
(55.9) |
14.9% |
11.5% |
Gross profit |
4,225.3 |
210.1 |
6.8 |
559.2 |
5,001.4 |
18.4% |
13.3% |
Gross margin |
71.2% |
|
|
|
70.7% |
-50 bps |
-50 bps |
SG&A excl. deprec.&amort. |
(1,345.7) |
(84.7) |
(9.8) |
(104.0) |
(1,544.2) |
14.8% |
7.8% |
SG&A deprec.&amort. |
(118.0) |
(5.1) |
(0.7) |
1.8 |
(122.0) |
3.4% |
-1.6% |
SG&A total |
(1,463.7) |
(89.9) |
(10.4) |
(102.2) |
(1,666.2) |
13.8% |
7.0% |
Other operating income |
308.3 |
3.2 |
0.6 |
(30.7) |
281.3 |
-8.8% |
-9.8% |
Normalized EBIT |
3,069.9 |
123.4 |
(3.0) |
426.2 |
3,616.4 |
17.8% |
13.9% |
Normalized EBIT margin |
51.7% |
|
|
|
51.1% |
-60 bps |
bps |
Normalized EBITDA |
3,342.5 |
147.9 |
(1.2) |
484.2 |
3,973.3 |
18.9% |
14.5% |
Normalized EBITDA margin |
56.3% |
|
|
|
56.2% |
-10 bps |
30 bps |
LAN results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume ('000 hl) |
120,339.9 |
2,311.7 |
- |
3,535.3 |
126,186.8 |
4.9% |
3.0% |
Net revenue |
19,132.4 |
685.7 |
97.3 |
2,398.0 |
22,313.3 |
16.6% |
12.6% |
Net revenue/hl |
159.0 |
2.6 |
0.8 |
14.5 |
176.8 |
11.2% |
9.1% |
COGS |
(6,006.2) |
(255.3) |
(69.4) |
(619.7) |
(6,950.5) |
15.7% |
10.3% |
COGS/hl |
(49.9) |
(1.1) |
(0.5) |
(3.5) |
(55.1) |
10.4% |
6.9% |
Gross profit |
13,126.2 |
430.4 |
27.9 |
1,778.3 |
15,362.8 |
17.0% |
13.6% |
Gross margin |
68.6% |
|
|
|
68.9% |
30 bps |
60 bps |
SG&A excl. deprec.&amort. |
(4,838.3) |
(196.9) |
(49.0) |
(693.5) |
(5,777.7) |
19.4% |
14.3% |
SG&A deprec.&amort. |
(438.5) |
(13.7) |
(4.4) |
(25.2) |
(481.7) |
9.9% |
5.8% |
SG&A total |
(5,276.8) |
(210.5) |
(53.4) |
(718.7) |
(6,259.4) |
18.6% |
13.6% |
Other operating income |
773.1 |
5.3 |
0.6 |
61.8 |
840.7 |
8.7% |
7.9% |
Normalized EBIT |
8,622.6 |
225.2 |
(24.9) |
1,121.3 |
9,944.2 |
15.3% |
13.0% |
Normalized EBIT margin |
45.1% |
|
|
|
44.6% |
-50 bps |
20 bps |
Normalized EBITDA |
9,626.4 |
292.9 |
(13.2) |
1,330.6 |
11,236.7 |
16.7% |
13.8% |
Normalized EBITDA margin |
50.3% |
|
|
|
50.4% |
10 bps |
50 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 9 |
Ambev Brazil |
In Brazil normalized EBITDA reached R$ 3,855.6 million in the quarter, which corresponds to an improvement of +15.8% as compared to Q4 2011, and EBITDA margin expanded 70 bps to 58.4%.
Volumes rebounded during the quarter and grew 2.9% in beer and 5.1% in CSD&NANC. Meanwhile, net revenue per hectoliter continued strong and improved 10.4% in the country, benefitting from our earlier price increases, greater weight of premium brands and higher direct distribution. COGS per hectoliter, however, grew 10.4% impacted primarily by higher raw materials and packaging costs, higher industrial depreciation and negative package mix in Beer Brazil. SG&A (excluding depreciation and amortization) increased 6.8% thanks to lower distribution expenses growth and less administrative costs.
For the full year, volumes grew 3.1% (vs. growth of just 0.2% in FY 2011) and, as anticipated, we delivered high single digit net revenue per hectoliter growth of 9.3%, leading to 14.3% EBITDA growth.
Ambev Brazil results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume ('000 hl) |
33,453.2 |
1,168.9 |
34,622.1 |
3.5% |
3.5% | ||
Net revenue |
5,773.5 |
825.9 |
6,599.4 |
14.3% |
14.3% | ||
Net revenue/hl |
172.6 |
18.0 |
190.6 |
10.4% |
10.4% | ||
COGS |
(1,614.3) |
(230.3) |
(1,844.6) |
14.3% |
14.3% | ||
COGS/hl |
(48.3) |
(5.0) |
(53.3) |
10.4% |
10.4% | ||
Gross profit |
4,159.2 |
595.6 |
4,754.8 |
14.3% |
14.3% | ||
Gross margin |
72.0% |
|
72.0% |
bps |
bps | ||
SG&A excl. deprec.&amort. |
(1,286.7) |
(87.9) |
(1,374.5) |
6.8% |
6.8% | ||
SG&A deprec.&amort. |
(105.5) |
(7.3) |
(112.9) |
6.9% |
6.9% | ||
SG&A total |
(1,392.2) |
(95.2) |
(1,487.4) |
6.8% |
6.8% | ||
Other operating income |
309.4 |
(30.8) |
278.6 |
-10.0% |
-10.0% | ||
Normalized EBIT |
3,076.4 |
469.6 |
3,546.0 |
15.3% |
15.3% | ||
Normalized EBIT margin |
53.3% |
0.0% |
53.7% |
40 bps |
40 bps | ||
Normalized EBITDA |
3,330.5 |
525.2 |
3,855.6 |
15.8% |
15.8% | ||
Normalized EBITDA margin |
57.7% |
|
58.4% |
70 bps |
70 bps |
Ambev Brazil results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume ('000 hl) |
113,960.5 |
3,526.2 |
117,486.6 |
3.1% |
3.1% | ||
Net revenue |
18,616.9 |
2,360.9 |
20,977.8 |
12.7% |
12.7% | ||
Net revenue/hl |
163.4 |
15.2 |
178.6 |
9.3% |
9.3% | ||
COGS |
(5,680.2) |
(559.6) |
(6,239.8) |
9.9% |
9.9% | ||
COGS/hl |
(49.8) |
(3.3) |
(53.1) |
6.6% |
6.6% | ||
Gross profit |
12,936.8 |
1,801.3 |
14,738.0 |
13.9% |
13.9% | ||
Gross margin |
69.5% |
|
70.3% |
80 bps |
80 bps | ||
SG&A excl. deprec.&amort. |
(4,605.7) |
(649.9) |
(5,255.6) |
14.1% |
14.1% | ||
SG&A deprec.&amort. |
(400.4) |
(33.4) |
(433.9) |
8.4% |
8.4% | ||
SG&A total |
(5,006.1) |
(683.4) |
(5,689.5) |
13.7% |
13.7% | ||
Other operating income |
776.4 |
60.6 |
836.9 |
7.8% |
7.8% | ||
Normalized EBIT |
8,707.1 |
1,178.4 |
9,885.5 |
13.5% |
13.5% | ||
Normalized EBIT margin |
46.8% |
|
47.1% |
30 bps |
30 bps | ||
Normalized EBITDA |
9,650.9 |
1,380.9 |
11,031.8 |
14.3% |
14.3% | ||
Normalized EBITDA margin |
51.8% |
|
52.6% |
80 bps |
80 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 10 |
Beer Brazil |
The Brazilian beer industry grew +4.7% in the fourth quarter according to our estimates despite the price increase implemented as from Q3 2012. Although our market share performance in Q4 2012 (67.9%; -120 bps) was impacted by our price increase, towards the end of the quarter market share began recovering on a sequential basis, ending the year at 68.2%. Brazil Beer volumes grew 2.9%, with top brand performers being Antarctica and Budweiser, while the 300 ml returnable glass bottle and our different can sizes performed best on the packaging side.
Our net revenue/hl increase of 10.9% is explained by our price increases, but also by higher direct distribution and greater weight of our premium brands within our portfolio, which continued to grow well ahead of our overall volumes.
COGS/hl posted a rise of 11.9%. Hedging currency gains were insufficient to offset higher industrial asset depreciation, raw materials costs (mostly barley) and increased weight of cans in our mix. SG&A (excl. depreciation and amortization) increased 7.0% due to higher commercial spend and distribution expenses, which grew less when compared to the first half of the year, partially offset by lower administrative expenses due to timing of variable compensation accruals. General inflation and higher direct distribution were also a relevant factor. Normalized EBITDA totaled R$ 3,302.6 million (+16.6% versus the same period last year).
Beer Brazil results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume ('000 hl) |
24,776.6 |
724.8 |
25,501.3 |
2.9% |
2.9% | ||
Net revenue |
4,881.3 |
689.6 |
5,570.9 |
14.1% |
14.1% | ||
Net revenue/hl |
197.0 |
21.4 |
218.5 |
10.9% |
10.9% | ||
COGS |
(1,256.5) |
(191.3) |
(1,447.8) |
15.2% |
15.2% | ||
COGS/hl |
(50.7) |
(6.1) |
(56.8) |
11.9% |
11.9% | ||
Gross profit |
3,624.8 |
498.3 |
4,123.2 |
13.7% |
13.7% | ||
Gross margin |
74.3% |
74.0% |
-30 bps |
-30 bps | |||
SG&A excl. deprec.&amort. |
(1,153.9) |
(81.3) |
(1,235.2) |
7.0% |
7.0% | ||
SG&A deprec.&amort. |
(80.1) |
(5.6) |
(85.7) |
6.9% |
6.9% | ||
SG&A total |
(1,234.0) |
(86.9) |
(1,320.8) |
7.0% |
7.0% | ||
Other operating income |
242.3 |
9.4 |
251.7 |
3.9% |
3.9% | ||
Normalized EBIT |
2,633.1 |
420.9 |
3,054.0 |
16.0% |
16.0% | ||
Normalized EBIT margin |
53.9% |
54.8% |
90 bps |
90 bps | |||
Normalized EBITDA |
2,832.9 |
469.7 |
3,302.6 |
16.6% |
16.6% | ||
Normalized EBITDA margin |
58.0% |
59.3% |
130 bps |
130 bps |
Beer Brazil results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume ('000 hl) |
84,597.8 |
2,094.4 |
86,692.2 |
2.5% |
2.5% | ||
Net revenue |
15,667.5 |
1,930.8 |
17,598.3 |
12.3% |
12.3% | ||
Net revenue/hl |
185.2 |
17.8 |
203.0 |
9.6% |
9.6% | ||
COGS |
(4,396.9) |
(428.8) |
(4,825.8) |
9.8% |
9.8% | ||
COGS/hl |
(52.0) |
(3.7) |
(55.7) |
7.1% |
7.1% | ||
Gross profit |
11,270.6 |
1,501.9 |
12,772.5 |
13.3% |
13.3% | ||
Gross margin |
71.9% |
72.6% |
70 bps |
70 bps | |||
SG&A excl. deprec.&amort. |
(4,092.0) |
(557.6) |
(4,649.5) |
13.6% |
13.6% | ||
SG&A deprec.&amort. |
(302.0) |
(27.6) |
(329.6) |
9.1% |
9.1% | ||
SG&A total |
(4,393.9) |
(585.2) |
(4,979.1) |
13.3% |
13.3% | ||
Other operating income |
607.5 |
43.9 |
651.4 |
7.2% |
7.2% | ||
Normalized EBIT |
7,484.2 |
960.7 |
8,444.8 |
12.8% |
12.8% | ||
Normalized EBIT margin |
47.8% |
48.0% |
20 bps |
20 bps | |||
Normalized EBITDA |
8,216.5 |
1,145.1 |
9,361.6 |
13.9% |
13.9% | ||
Normalized EBITDA margin |
52.4% |
53.2% |
80 bps |
80 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 11 |
CSD & NANC Brazil |
Our Brazil CSD & NANC volume grew +5.1%, driven by industry growth (+3.0%) and CSD market share gain (18.1%; +20 bps vs. Q4 2011). Guaraná Antarctica remained on its growth path, while the 237 ml PET bottle and the 1L returnable glass bottle continued to deliver promising results.
Net revenue/hl grew 9.7% given price increases and higher direct distribution weight.
COGS/hl grew 5.5% because of higher raw material costs (mainly PET resin and sugar), partially offset by currency gains given execution of our hedging policy. SG&A (excluding depreciation and amortization) reported an increase of 4.9%, with general inflation and higher distribution expenses being the main adverse impacts, partially offset by lower administrative expenses due to the timing of variable compensation accruals.
Normalized EBITDA reached R$ 553.0 million (+11.1% growth as compared to the same quarter last year), while EBITDA margin was 53.8% with -200 bps of contraction mainly driven by a tough comparison on other operating income due to one time gains in Q4 2011.
CSD&Nanc Brazil results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume ('000 hl) |
8,676.6 |
444.2 |
9,120.8 |
5.1% |
5.1% | ||
Net revenue |
892.2 |
136.3 |
1,028.5 |
15.3% |
15.3% | ||
Net revenue/hl |
102.8 |
9.9 |
112.8 |
9.7% |
9.7% | ||
COGS |
(357.8) |
(39.0) |
(396.9) |
10.9% |
10.9% | ||
COGS/hl |
(41.2) |
(2.3) |
(43.5) |
5.5% |
5.5% | ||
Gross profit |
534.4 |
97.3 |
631.6 |
18.2% |
18.2% | ||
Gross margin |
59.9% |
61.4% |
150 bps |
150 bps | |||
SG&A excl. deprec.&amort. |
(132.8) |
(6.6) |
(139.3) |
4.9% |
4.9% | ||
SG&A deprec.&amort. |
(25.4) |
(1.8) |
(27.2) |
7.0% |
7.0% | ||
SG&A total |
(158.2) |
(8.3) |
(166.5) |
5.3% |
5.3% | ||
Other operating income |
67.2 |
(40.2) |
26.9 |
-59.9% |
-59.9% | ||
Normalized EBIT |
443.3 |
48.7 |
492.0 |
11.0% |
11.0% | ||
Normalized EBIT margin |
49.7% |
47.8% |
-190 bps |
-190 bps | |||
Normalized EBITDA |
497.6 |
55.4 |
553.0 |
11.1% |
11.1% | ||
Normalized EBITDA margin |
55.8% |
53.8% |
-200 bps |
-200 bps |
CSD&Nanc Brazil results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume ('000 hl) |
29,362.7 |
1,431.7 |
30,794.4 |
4.9% |
4.9% | ||
Net revenue |
2,949.4 |
430.1 |
3,379.6 |
14.6% |
14.6% | ||
Net revenue/hl |
100.4 |
9.3 |
109.7 |
9.3% |
9.3% | ||
COGS |
(1,283.2) |
(130.8) |
(1,414.0) |
10.2% |
10.2% | ||
COGS/hl |
(43.7) |
(2.2) |
(45.9) |
5.1% |
5.1% | ||
Gross profit |
1,666.2 |
299.3 |
1,965.5 |
18.0% |
18.0% | ||
Gross margin |
56.5% |
58.2% |
170 bps |
170 bps | |||
SG&A excl. deprec.&amort. |
(513.7) |
(92.4) |
(606.1) |
18.0% |
18.0% | ||
SG&A deprec.&amort. |
(98.5) |
(5.8) |
(104.3) |
5.9% |
5.9% | ||
SG&A total |
(612.1) |
(98.2) |
(710.4) |
16.0% |
16.0% | ||
Other operating income |
168.8 |
16.6 |
185.5 |
9.9% |
9.9% | ||
Normalized EBIT |
1,222.9 |
217.8 |
1,440.7 |
17.8% |
17.8% | ||
Normalized EBIT margin |
41.5% |
42.6% |
110 bps |
110 bps | |||
Normalized EBITDA |
1,434.4 |
235.8 |
1,670.2 |
16.4% |
16.4% | ||
Normalized EBITDA margin |
48.6% |
49.4% |
80 bps |
80 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 12 |
HILA-ex |
Net revenues for HILA-ex increased 1.7% in the quarter thanks to 3.1% volume growth, which in turn was driven by strong volume in our beer business in the region (+24.1%) and consistent market share growth in countries such as Guatemala.
In terms of costs and expenses, COGS/hl rose 23.0% in the quarter while SG&A (excluding depreciation and amortization) increased 30.6%, most of which coming from an increased level of market investments behind our brands.
Normalized EBITDA was R$ 117.7 million in the quarter (R$ 204.9 million for the year, which compares to a negative R$ 24.5 million in FY 2011), and EBITDA margin improved to 24.8% (15.3% for FY 2012). Such considerable improvement in the contribution of HILA-ex to our EBITDA and profitability growth are mostly due to the consolidation of CND’s operational and financial results since May 2012 and the ongoing integration plan.
HILA-Ex results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume total ('000 hl) |
1,677.0 |
766.7 |
- |
37.6 |
2,481.3 |
48.0% |
3.1% |
Beer volume ('000 hl) |
678.0 |
767.6 |
- |
105.5 |
1,551.2 |
128.8% |
24.1% |
CSD volume ('000 hl) |
999.0 |
(0.9) |
- |
(67.9) |
930.2 |
-6.9% |
-8.7% |
Net revenue |
160.1 |
287.9 |
24.4 |
2.2 |
474.6 |
196.4% |
1.7% |
Net revenue/hl |
95.5 |
87.8 |
9.8 |
(1.9) |
191.3 |
100.3% |
-1.6% |
COGS |
(94.0) |
(77.8) |
(17.5) |
(38.7) |
(228.0) |
142.6% |
46.9% |
COGS/hl |
(56.0) |
(14.2) |
(7.1) |
(14.5) |
(91.9) |
63.9% |
23.0% |
Gross profit |
66.1 |
210.1 |
6.8 |
(36.5) |
246.6 |
272.9% |
-74.6% |
Gross margin |
41.3% |
- |
|
|
52.0% |
nm |
nm |
SG&A excl. deprec.&amort. |
(59.0) |
(84.7) |
(9.8) |
(16.1) |
(169.7) |
187.4% |
30.6% |
SG&A deprec.&amort. |
(12.5) |
(5.1) |
(0.7) |
9.1 |
(9.2) |
-26.6% |
-90.6% |
SG&A total |
(71.5) |
(89.9) |
(10.4) |
(7.0) |
(178.8) |
150.0% |
11.2% |
Other operating income/expenses |
(1.1) |
3.2 |
0.6 |
0.1 |
2.7 |
nm |
2.1% |
Normalized EBIT |
(6.5) |
123.4 |
(3.0) |
(43.4) |
70.4 |
nm |
nm |
Normalized EBIT margin |
-4.1% |
- |
|
|
14.8% |
nm |
nm |
Normalized EBITDA |
12.0 |
147.9 |
(1.2) |
(41.0) |
117.7 |
nm |
nm |
Normalized EBITDA margin |
7.5% |
- |
|
|
24.8% |
nm |
nm |
HILA-Ex results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume total ('000 hl) |
6,379.4 |
2,311.7 |
- |
9.1 |
8,700.2 |
36.4% |
0.2% |
Beer volume ('000 hl) |
2,387.5 |
2,182.4 |
- |
232.5 |
4,802.4 |
101.1% |
11.6% |
CSD volume ('000 hl) |
3,991.9 |
129.3 |
- |
(223.4) |
3,897.8 |
-2.4% |
-6.0% |
Net revenue |
515.5 |
685.7 |
97.3 |
37.1 |
1,335.5 |
159.1% |
7.7% |
Net revenue/hl |
80.8 |
57.4 |
11.2 |
4.1 |
153.5 |
90.0% |
4.7% |
COGS |
(326.0) |
(255.3) |
(69.4) |
(60.1) |
(710.8) |
118.0% |
19.2% |
COGS/hl |
(51.1) |
(15.8) |
(8.0) |
(6.8) |
(81.7) |
59.9% |
12.5% |
Gross profit |
189.4 |
430.4 |
27.9 |
(23.0) |
624.8 |
229.8% |
-13.9% |
Gross margin |
36.8% |
|
|
|
46.8% |
nm |
-700 bps |
SG&A excl. deprec.&amort. |
(232.7) |
(196.9) |
(49.0) |
(43.6) |
(522.1) |
124.4% |
19.1% |
SG&A deprec.&amort. |
(38.0) |
(13.7) |
(4.4) |
8.2 |
(47.9) |
25.9% |
-23.7% |
SG&A total |
(270.7) |
(210.5) |
(53.4) |
(35.3) |
(569.9) |
nm |
13.4% |
Other operating income/expenses |
(3.2) |
5.3 |
0.6 |
1.2 |
3.8 |
nm |
37.1% |
Normalized EBIT |
(84.4) |
225.2 |
(24.9) |
(57.1) |
58.7 |
169.5% |
-60.8% |
Normalized EBIT margin |
-16.4% |
|
|
|
4.4% |
nm |
nm |
Normalized EBITDA |
(24.5) |
292.9 |
(13.2) |
(50.4) |
204.9 |
nm |
-146.6% |
Normalized EBITDA margin |
-4.7% |
|
|
|
15.3% |
nm |
nm |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 13 |
Latin America South (LAS) |
Our LAS region includes the operations for Argentina, Bolivia, Paraguay, Uruguay and Chile. LAS delivered in the fourth quarter R$ 1,084.8 million of normalized EBITDA, growing 28.0% against Q4 2011, with an EBITDA margin of 53.5% (+310 bps improvement). Market share growth in our main countries was not sufficient to offset the challenging industry environment. Top line performance remains solid despite a 3.2% decline in volumes (-0.8% for the full year), and was instrumental to deliver gross margin expansion of 280 bps with the help of somewhat contained COGS and SG&A growth. Q4 2012 EBITDA growth was key to deliver an EBITDA organic growth of 21.6% for the year, also increasing EBITDA margin by 60 bps.
LAS results |
|
|
Currency Translation |
Organic |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume ('000 hl) |
10,748.4 |
- |
- |
(341.5) |
10,406.9 |
-3.2% |
-3.2% |
Net revenue |
1,565.7 |
- |
140.9 |
321.9 |
2,028.5 |
29.6% |
20.6% |
Net revenue/hl |
145.7 |
- |
13.5 |
35.7 |
194.9 |
33.8% |
24.5% |
COGS |
(570.4) |
- |
(47.3) |
(64.6) |
(682.2) |
19.6% |
11.3% |
COGS/hl |
(53.1) |
- |
(4.5) |
(7.9) |
(65.6) |
23.5% |
15.0% |
Gross profit |
995.4 |
- |
93.7 |
257.3 |
1,346.3 |
35.3% |
25.8% |
Gross margin |
63.6% |
- |
|
|
66.4% |
280 bps |
280 bps |
SG&A excl. deprec.&amort. |
(278.8) |
- |
(22.6) |
(46.9) |
(348.4) |
24.9% |
16.8% |
SG&A deprec.&amort. |
(21.7) |
- |
(1.3) |
(0.7) |
(23.7) |
9.1% |
3.2% |
SG&A total |
(300.6) |
- |
(23.9) |
(47.6) |
(372.1) |
23.8% |
15.8% |
Other operating income/expenses |
11.0 |
- |
1.6 |
(0.8) |
11.7 |
6.6% |
-7.7% |
Normalized EBIT |
705.7 |
- |
71.3 |
208.8 |
985.9 |
39.7% |
29.6% |
Normalized EBIT margin |
45.1% |
- |
|
|
48.6% |
350 bps |
340 bps |
Normalized EBITDA |
786.2 |
- |
78.6 |
220.0 |
1,084.8 |
38.0% |
28.0% |
Normalized EBITDA margin |
50.2% |
- |
|
|
53.5% |
330 bps |
310 bps |
LAS results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume ('000 hl) |
34,564.7 |
- |
- |
(272.9) |
34,291.8 |
-0.8% |
-0.8% |
Net revenue |
4,488.9 |
- |
505.4 |
892.5 |
5,886.9 |
31.1% |
19.9% |
Net revenue/hl |
129.9 |
- |
14.7 |
27.1 |
171.7 |
32.2% |
20.8% |
COGS |
(1,740.8) |
- |
(183.8) |
(271.5) |
(2,196.0) |
26.2% |
15.6% |
COGS/hl |
(50.4) |
- |
(5.4) |
(8.3) |
(64.0) |
27.2% |
16.5% |
Gross profit |
2,748.1 |
- |
321.7 |
621.0 |
3,690.8 |
34.3% |
22.6% |
Gross margin |
61.2% |
- |
|
|
62.7% |
150 bps |
140 bps |
SG&A excl. deprec.&amort. |
(899.7) |
- |
(98.2) |
(192.5) |
(1,190.4) |
32.3% |
21.4% |
SG&A deprec.&amort. |
(78.6) |
- |
(7.0) |
(1.2) |
(86.7) |
10.3% |
1.5% |
SG&A total |
(978.3) |
- |
(105.2) |
(193.7) |
(1,277.2) |
30.6% |
19.8% |
Other operating income/expenses |
2.0 |
- |
3.1 |
2.2 |
7.3 |
nm |
nm |
Normalized EBIT |
1,771.9 |
- |
219.6 |
429.5 |
2,421.0 |
36.6% |
24.2% |
Normalized EBIT margin |
39.5% |
- |
|
|
41.1% |
160 bps |
140 bps |
Normalized EBITDA |
2,059.3 |
- |
248.5 |
445.0 |
2,752.8 |
33.7% |
21.6% |
Normalized EBITDA margin |
45.9% |
- |
|
|
46.8% |
90 bps |
60 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 14 |
LAS Beer |
Beer volumes were down by 1.2% in the quarter (+0.1% for the year). Despite the continuation of the economic slowdown and industry contraction in Argentina – our largest market in the Southern Cone – we still managed to achieve solid market share performance, with both our focus brands, Quilmes and Stella Artois, gaining share.
We also continued to successfully execute our pricing strategy in the region, leading to a 22.4% improvement in our net revenue per hectoliter results.
In terms of COGS/hl, higher raw materials (primarily barley) and labor-related costs led to the 13.6% increase in the fourth quarter. Meanwhile, the 10.4% growth in SG&A (excluding depreciation and amortization) is primarily explained by general inflation, along with an increase in diesel expenses and labor costs.
LAS Beer EBITDA delivered R$ 965.3 million in Q4 2012, an increase of 28.2%, and a full year EBITDA growth of 22.4%.
LAS Beer |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume ('000 hl) |
6,832.1 |
- |
- |
(83.8) |
6,748.3 |
-1.2% |
-1.2% |
Net revenue |
1,168.5 |
- |
120.2 |
244.4 |
1,533.1 |
31.2% |
20.9% |
Net revenue/hl |
171.0 |
- |
17.8 |
38.3 |
227.2 |
32.8% |
22.4% |
COGS |
(333.0) |
- |
(35.6) |
(40.5) |
(409.2) |
22.9% |
12.2% |
COGS/hl |
(48.7) |
- |
(5.3) |
(6.6) |
(60.6) |
24.4% |
13.6% |
Gross profit |
835.5 |
- |
84.6 |
203.9 |
1,123.9 |
34.5% |
24.4% |
Gross margin |
71.5% |
- |
|
|
73.3% |
180 bps |
210 bps |
SG&A excl. deprec.&amort. |
(203.1) |
- |
(18.2) |
(21.2) |
(242.5) |
19.4% |
10.4% |
SG&A deprec.&amort. |
(13.0) |
- |
(1.0) |
1.0 |
(13.0) |
0.2% |
-7.3% |
SG&A total |
(216.1) |
- |
(19.2) |
(20.2) |
(255.5) |
18.2% |
9.4% |
Other operating income/expenses |
12.5 |
- |
0.9 |
4.0 |
17.4 |
38.8% |
31.9% |
Normalized EBIT |
631.8 |
- |
66.3 |
187.6 |
885.8 |
40.2% |
29.7% |
Normalized EBIT margin |
54.1% |
- |
|
|
57.8% |
370 bps |
390 bps |
Normalized EBITDA |
695.4 |
- |
73.8 |
196.1 |
965.3 |
38.8% |
28.2% |
Normalized EBITDA margin |
59.5% |
- |
|
|
63.0% |
350 bps |
360 bps |
LAS Beer |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume ('000 hl) |
21,605.2 |
- |
- |
18.1 |
21,623.3 |
0.1% |
0.1% |
Net revenue |
3,301.7 |
- |
399.3 |
635.5 |
4,336.5 |
31.3% |
19.2% |
Net revenue/hl |
152.8 |
- |
18.5 |
29.3 |
200.5 |
31.2% |
19.1% |
COGS |
(1,011.7) |
- |
(120.4) |
(151.2) |
(1,283.3) |
26.8% |
14.9% |
COGS/hl |
(46.8) |
- |
(5.6) |
(7.0) |
(59.3) |
26.7% |
14.9% |
Gross profit |
2,290.0 |
- |
278.9 |
484.3 |
3,053.2 |
33.3% |
21.1% |
Gross margin |
69.4% |
- |
|
|
70.4% |
100 bps |
110 bps |
SG&A excl. deprec.&amort. |
(653.5) |
- |
(72.9) |
(102.0) |
(828.4) |
26.8% |
15.6% |
SG&A deprec.&amort. |
(47.6) |
- |
(4.7) |
0.3 |
(52.0) |
9.1% |
-0.7% |
SG&A total |
(701.1) |
- |
(77.6) |
(101.6) |
(880.3) |
25.6% |
14.5% |
Other operating income/expenses |
(4.2) |
- |
2.9 |
11.0 |
9.7 |
nm |
-260.2% |
Normalized EBIT |
1,584.7 |
- |
204.2 |
393.7 |
2,182.5 |
37.7% |
24.8% |
Normalized EBIT margin |
48.0% |
- |
|
|
50.3% |
230 bps |
220 bps |
Normalized EBITDA |
1,811.9 |
- |
228.6 |
406.4 |
2,446.9 |
35.0% |
22.4% |
Normalized EBITDA margin |
54.9% |
- |
|
|
56.4% |
150 bps |
140 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 15 |
LAS CSD & NANC |
CSD & NANC volumes in LAS decreased 6.6%. According to our estimates, the CSD industry in Argentina suffered with the economic downturn even more than beer, while our volume performance was further impacted by a more competitive environment and price increases. H2Oh! and Paso de los Toros continued to be the best performing brands of our portfolio in Argentina.
Pricing initiatives in the marketplace enabled us to grow our top line by 19.5% in the quarter, with net revenue/hl registering a 27.9% increase.
COGS/hl increased by 17.9% in the quarter mainly as a result of higher labor and raw materials costs. SG&A (excluding depreciation and amortization) growth of 34.1% is mainly explained by the impact of general inflation on labor costs mainly impacting our distribution expenses and administrative expenses.
Normalized EBITDA for LAS CSD & NANC was R$ 119.5 million in the quarter, an increase of 26.3%. Full year EBITDA growth was 15.6%, despite volume decline of 2.2%.
LAS CSD&Nanc |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume ('000 hl) |
3,916.2 |
- |
- |
(257.7) |
3,658.5 |
-6.6% |
-6.6% |
Net revenue |
397.3 |
- |
20.8 |
77.3 |
495.4 |
24.7% |
19.5% |
Net revenue/hl |
101.4 |
- |
5.7 |
28.3 |
135.4 |
33.5% |
27.9% |
COGS |
(237.4) |
- |
(11.6) |
(24.1) |
(273.1) |
15.0% |
10.2% |
COGS/hl |
(60.6) |
- |
(3.2) |
(10.9) |
(74.6) |
23.1% |
17.9% |
Gross profit |
159.9 |
- |
9.2 |
53.2 |
222.4 |
39.1% |
33.3% |
Gross margin |
40.3% |
- |
|
|
44.9% |
460 bps |
460 bps |
SG&A excl. deprec.&amort. |
(75.7) |
- |
(4.3) |
(25.8) |
(105.9) |
39.9% |
34.1% |
SG&A deprec.&amort. |
(8.7) |
- |
(0.3) |
(1.7) |
(10.7) |
22.3% |
19.0% |
SG&A total |
(84.4) |
- |
(4.6) |
(27.5) |
(116.5) |
38.0% |
32.6% |
Other operating income/expenses |
(1.6) |
- |
(0.7) |
(3.4) |
(5.7) |
nm |
217.9% |
Normalized EBIT |
73.9 |
- |
3.9 |
22.3 |
100.1 |
35.4% |
30.1% |
Normalized EBIT margin |
18.6% |
- |
|
|
20.2% |
160 bps |
170 bps |
Normalized EBITDA |
90.8 |
- |
4.8 |
23.9 |
119.5 |
31.6% |
26.3% |
Normalized EBITDA margin |
22.9% |
- |
|
|
24.1% |
120 bps |
130 bps |
LAS CSD&Nanc |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume ('000 hl) |
12,959.5 |
- |
- |
(291.0) |
12,668.6 |
-2.2% |
-2.2% |
Net revenue |
1,187.2 |
- |
106.1 |
257.1 |
1,550.4 |
30.6% |
21.7% |
Net revenue/hl |
91.6 |
- |
8.4 |
22.4 |
122.4 |
33.6% |
24.4% |
COGS |
(729.1) |
- |
(63.4) |
(120.3) |
(912.7) |
25.2% |
16.5% |
COGS/hl |
(56.3) |
- |
(5.0) |
(10.8) |
(72.0) |
28.1% |
19.2% |
Gross profit |
458.1 |
- |
42.7 |
136.8 |
637.6 |
39.2% |
29.9% |
Gross margin |
38.6% |
- |
|
|
41.1% |
250 bps |
260 bps |
SG&A excl. deprec.&amort. |
(246.2) |
- |
(25.3) |
(90.6) |
(362.1) |
47.1% |
36.8% |
SG&A deprec.&amort. |
(31.0) |
- |
(2.3) |
(1.5) |
(34.8) |
12.2% |
4.8% |
SG&A total |
(277.2) |
- |
(27.6) |
(92.1) |
(396.8) |
43.2% |
33.2% |
Other operating income/expenses |
6.3 |
- |
0.3 |
(8.9) |
(2.3) |
-137.3% |
-141.4% |
Normalized EBIT |
187.2 |
- |
15.4 |
35.8 |
238.4 |
27.4% |
19.1% |
Normalized EBIT margin |
15.8% |
- |
|
|
15.4% |
-40 bps |
-40 bps |
Normalized EBITDA |
247.4 |
- |
19.9 |
38.6 |
305.9 |
23.6% |
15.6% |
Normalized EBITDA margin |
20.8% |
- |
|
|
19.7% |
-110 bps |
-100 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 16 |
Canada |
Fourth quarter organic volumes decreased by -2.1% (-0.5% FY 2012) driven primarily by an industry of -1.9% versus the prior year, with market share remaining around 40.5%. Bud Light delivered another quarter of strong performance in both volume and market share.
Net revenue/hl increased by 1.7% as pricing pressure was reduced in the last quarter. COGS/hl increased by 3.3% in the quarter due to higher commodity costs partially offset by lower depreciation expenses.
SG&A (excluding depreciation and amortization) decreased by 2.2% in Q4 versus 2011 due to the phasing of investments behind key programming as well as reduced team sponsorship costs driven by a shortened hockey season.
Normalized EBITDA increased by 0.9% in the quarter, totalling R$ 453.5 million.
The scope change reported in Canada refers to the phasing out of contracted volume supplied to NAB (North American Brewers) in connection to the grant of the perpetual license for Labatt branded beer for sale exclusively in the USA.
Canada results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
4Q11 |
Scope |
4Q12 |
Reported |
Organic | ||
Volume ('000 hl) |
2,266.9 |
(30.8) |
- |
(46.1) |
2,190.0 |
-3.4% |
-2.1% |
Net revenue |
879.1 |
(2.9) |
158.4 |
(3.2) |
1,031.4 |
17.3% |
-0.4% |
Net revenue/hl |
387.8 |
4.0 |
72.3 |
6.8 |
471.0 |
21.4% |
1.7% |
COGS |
(258.7) |
5.5 |
(45.5) |
(3.0) |
(301.6) |
16.6% |
1.2% |
COGS/hl |
(114.1) |
0.9 |
(20.8) |
(3.7) |
(137.7) |
20.7% |
3.3% |
Gross profit |
620.4 |
2.6 |
112.9 |
(6.2) |
729.8 |
17.6% |
-1.0% |
Gross margin |
70.6% |
|
|
|
70.8% |
20 bps |
-40 bps |
SG&A excl. deprec.&amort. |
(275.9) |
1.8 |
(49.5) |
6.1 |
(317.5) |
15.1% |
-2.2% |
SG&A deprec.&amort. |
(12.1) |
|
(2.1) |
(0.0) |
(14.2) |
18.0% |
0.4% |
SG&A total |
(287.9) |
1.8 |
(51.7) |
6.0 |
(331.8) |
15.2% |
-2.1% |
Other operating income/expenses |
1.3 |
- |
0.7 |
8.7 |
10.7 |
nm |
nm |
Normalized EBIT |
333.8 |
4.4 |
62.0 |
8.6 |
408.7 |
22.4% |
2.5% |
Normalized EBIT margin |
38.0% |
|
|
|
39.6% |
160 bps |
110 bps |
Normalized EBITDA |
377.4 |
4.4 |
68.5 |
3.2 |
453.5 |
20.2% |
0.9% |
Normalized EBITDA margin |
42.9% |
|
|
|
44.0% |
110 bps |
50 bps |
Canada results |
|
|
Currency Translation |
Organic Growth |
|
% As |
% |
R$ million |
FY11 |
Scope |
FY12 |
Reported |
Organic | ||
Volume ('000 hl) |
10,139.3 |
(734.9) |
- |
(43.7) |
9,360.7 |
-7.7% |
-0.5% |
Net revenue |
3,505.4 |
(55.4) |
527.6 |
53.2 |
4,030.8 |
15.0% |
1.5% |
Net revenue/hl |
345.7 |
21.1 |
56.4 |
7.4 |
430.6 |
24.6% |
2.0% |
COGS |
(1,046.4) |
51.4 |
(149.9) |
(0.1) |
(1,144.9) |
9.4% |
0.0% |
COGS/hl |
(103.2) |
(2.6) |
(16.0) |
(0.5) |
(122.3) |
18.5% |
0.5% |
Gross profit |
2,459.1 |
(4.0) |
377.8 |
53.1 |
2,885.9 |
17.4% |
2.2% |
Gross margin |
70.2% |
|
|
|
71.6% |
140 bps |
40 bps |
SG&A excl. deprec.&amort. |
(1,135.8) |
6.2 |
(171.3) |
(7.7) |
(1,308.6) |
15.2% |
0.7% |
SG&A deprec.&amort. |
(40.7) |
|
(6.3) |
(1.0) |
(48.0) |
18.0% |
2.6% |
SG&A total |
(1,176.5) |
6.2 |
(177.5) |
(8.7) |
(1,356.6) |
15.3% |
0.7% |
Other operating income/expenses |
9.3 |
- |
2.1 |
4.6 |
15.9 |
71.9% |
49.5% |
Normalized EBIT |
1,291.8 |
2.2 |
202.3 |
48.9 |
1,545.2 |
19.6% |
3.8% |
Normalized EBIT margin |
36.9% |
|
|
|
38.3% |
140 bps |
80 bps |
Normalized EBITDA |
1,455.4 |
2.2 |
221.2 |
10.8 |
1,689.5 |
16.1% |
0.7% |
Normalized EBITDA margin |
41.5% |
|
|
|
41.9% |
40 bps |
-30 bps |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 17 |
Other operating income/(expense) |
Other operating income decreased from R$ 320.5 million in 4Q11 to R$ 303.7 million; while for the year it actually grew from R$ 784.5 million to R$ 864.0 million due primarily to increased government grants and the net present value of our long term fiscal incentives.
Other operating income/(expenses) |
4Q11 |
4Q12 |
FY11 |
FY12 |
|
|
|
|
|
|
|
R$ million |
|
|
|
|
|
|
|
|
|
|
|
Government grants/NPV of long term fiscal incentives |
204.8 |
222.3 |
580.7 |
698.5 |
|
(Additions to)/reversals of provisions |
16.7 |
(5.9) |
36.0 |
(30.5) |
|
Net gain on disposal of property, plant and equipment and intangible assets |
17.1 |
29.4 |
24.6 |
36.4 |
|
Net other operating income |
81.9 |
57.9 |
143.2 |
159.6 |
|
|
|
|
|
|
|
|
320.5 |
303.7 |
784.5 |
864.0 |
|
Special items |
We recorded an expense for special items of R$ 14.0 million in the quarter (versus an expense of R$ 13.5 million in Q4 2011), which was mostly related to restructuring costs in connection with the ongoing integration efforts in the Dominican Republic. For the year, special items totaled an expense of R$ 50.4 million mostly caused by the expenses with acquisition of CND and subsequent restructuring costs, whereas in 2011 we witnessed a gain of R$ 23.1 million resulting largely from the divestiture of property.
Special items |
4Q11 |
4Q12 |
FY11 |
FY12 |
|
|
|
|
|
R$ million |
|
|
|
|
|
|
|
|
|
Restructuring |
(6.0) |
(14.0) |
(12.5) |
(31.3) |
Acquisition of subsidiaries |
- |
- |
- |
(15.8) |
Proceeds from sale of property |
(7.5) |
(3.3) |
35.6 |
(3.3) |
Other special items |
(0.0) |
3.3 |
- |
- |
|
|
|
|
|
|
(13.5) |
(14.0) |
23.1 |
(50.4) |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 18 |
Net finance results |
Our net finance results worsened by R$ 149.2 million in Q4 2012 mainly impacted by a R$ 65 million non-cash accretion expense in connection with the put option associated with our investment in CND, lower interest income due to the lower interest rate compared to the previous year and higher expenses related to derivative instruments.
|
Net finance results |
4Q11 |
4Q12 |
FY11 |
FY12 |
| |
|
R$ million |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
Interest income |
133.5 |
53.2 |
467.5 |
245.4 |
|
|
|
Interest expenses |
(104.9) |
(92.0) |
(556.5) |
(370.6) |
|
|
|
Gains/(losses) on derivative instruments |
58.1 |
(101.3) |
(96.7) |
(239.7) |
|
|
|
Gains/(losses) on non-derivative instruments |
(1.7) |
(21.0) |
3.0 |
(117.9) |
|
|
|
Taxes on financial transactions |
(13.1) |
(19.9) |
(45.1) |
(109.5) |
|
|
|
Anticipated bonds payment expenses |
(82.6) |
- |
(82.6) |
- |
|
|
|
Other financial income/(expenses), net |
(80.3) |
(59.2) |
(157.6) |
(220.5) |
|
|
|
|
|
|
|
|
|
|
Net finance results |
(91.0) |
(240.2) |
(468.1) |
(812.8) |
|
Our total debt decreased R$ 958.6 million since December 2011 to end the quarter at R$ 3,143.7 million, while cash and cash equivalents totaled R$ 8,926.2 million, of which approximately R$ 950 million correspond to declared but unpaid dividends from our Argentinean subsidiaries.
Our net cash position was R$ 6,258.9 million (down from R$ 4,155.0 million as of December 31, 2011).
|
|
December 2011 |
|
December 2012 |
| ||
|
Debt Breakdown |
Current |
Non-current |
Total |
Current |
Non-current |
Total |
|
|
|
|
|
|
|
|
|
Local Currency |
2,089.2 |
1,632.4 |
3,721.6 |
667.4 |
1,756.4 |
2,423.8 |
|
Foreign Currency |
122.9 |
257.8 |
380.7 |
170.4 |
549.6 |
720.0 |
|
Consolidated Debt |
2,212.1 |
1,890.2 |
4,102.3 |
837.8 |
2,306.0 |
3,143.7 |
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
|
8,076.2 |
|
|
8,926.2 |
|
Current Investment Securities |
|
|
193.4 |
|
|
476.6 |
|
Bank overdrafts |
|
|
(12.3) |
|
|
(0.1) |
|
|
|
|
|
|
|
|
|
Net Debt/ (Cash) |
|
|
(4,155.0) |
|
|
(6,258.9) |
|
|
|
|
|
|
|
|
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 19 |
Provision for income tax & social contribution |
Our 4Q 2012 weighted nominal tax rate was 32.0% (versus 32.6% in Q4 2011), whereas the effective tax rate in the quarter was 20.4% (as compared to a Q4 2011 rate of 23.5%). This decrease is primarily driven by higher tax benefits (IOC, goodwill amortization and other tax adjustments) that helped offset the higher taxable basis stemming from our strong EBITDA performance in the quarter.
The table below shows the reconciliation for income tax and social contribution provision.
|
|
|
|
|
|
|
|
|
Income tax and social contribution |
4Q11 |
4Q12 |
FY11 |
FY12 |
| |
|
R$ million |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Profit before tax |
4,005.2 |
4,757.3 |
11,241.8 |
13,047.7 |
| |
|
|
|
|
|
|
|
|
|
Adjustment on taxable basis |
|
|
|
|
| |
|
|
Non-taxable net financial and other income |
(143.8) |
(157.4) |
(317.1) |
(504.9) |
|
|
|
Goverment grants (VAT) |
(158.5) |
(162.6) |
(444.5) |
(531.7) |
|
|
|
Share of results of associates |
(0.3) |
(0.4) |
(0.5) |
(0.5) |
|
|
|
Expenses not deductible for tax purposes |
232.2 |
368.2 |
328.3 |
523.8 |
|
|
|
|
3,934.8 |
4,805.2 |
10,808.0 |
12,534.4 |
|
|
|
Aggregated weighted nominal tax rate |
32.6% |
32.0% |
32.6% |
32.1% |
|
|
|
Taxes – nominal rate |
(1,283.4) |
(1,536.7) |
(3,521.4) |
(4,027.0) |
|
|
|
|
|
|
|
|
|
|
Adjustment on tax expense |
|
|
|
|
| |
|
|
Tax benefit - interest on shareholders' equity |
103.3 |
128.7 |
465.3 |
529.1 |
|
|
|
Tax benefit - amortization on tax books |
30.2 |
59.1 |
120.8 |
149.7 |
|
|
|
Other tax adjustments |
209.0 |
376.3 |
413.4 |
943.1 |
|
|
|
Income tax and social contribution expense |
(941.0) |
(972.6) |
(2,522.0) |
(2,405.1) |
|
|
|
Effective tax rate |
23.5% |
20.4% |
22.4% |
18.4% |
|
|
|
|
|
|
|
|
|
Shareholding structure |
The table below summarizes our shareholding structure as of December 31, 2012.
Ambev shareholding structure |
|
|
|
|
| ||
|
ON |
%Outs |
PN |
%Outs |
Total |
%Outs | |
Anheuser-Busch InBev |
1,299,512,474 |
74.0% |
635,008,233 |
46.3% |
1,934,520,707 |
61.9% | |
FAHZ |
299,819,590 |
17.1% |
0 |
0.0% |
299,819,590 |
9.6% | |
Market |
155,649,630 |
8.9% |
736,919,496 |
53.7% |
892,569,126 |
28.5% | |
Outstanding |
1,754,981,694 |
100.0% |
1,371,927,729 |
100.0% |
3,126,909,423 |
100.0% | |
Treasury |
483,887 |
|
165,539 |
|
649,426 |
| |
TOTAL |
1,755,465,581 |
|
1,372,093,268 |
|
3,127,558,849 |
| |
Free float BM&FBovespa |
152,154,981 |
8.7% |
447,626,426 |
32.6% |
599,781,407 |
19.2% | |
Free float NYSE |
3,494,649 |
0.2% |
289,293,070 |
21.1% |
292,787,719 |
9.4% |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 20 |
Reconciliation between normalized EBITDA & profit |
Both Normalized EBITDA and EBIT are measures used by Ambev’s management to measure the Company’s performance.
Normalized EBITDA is calculated excluding from Profit the following effects: (i) Non-controlling interest, (ii) Income Tax expense, (iii) Share of results of associates, (iv) Net finance results, (v) Special items, and (vi) Depreciation & Amortization.
Normalized EBITDA and EBIT are not accounting measures under accounting practices in Brazil, IFRS or the United States of America (US GAAP) and should not be considered as an alternative to Profit as a measure of operational performance or an alternative to Cash Flow as a measure of liquidity. Normalized EBITDA and EBIT do not have a standard calculation method and Ambev’s definition of Normalized EBITDA and EBIT may not be comparable to that of other companies.
Reconciliation - Profit to EBITDA |
4Q11 |
4Q12 |
FY11 |
FY12 |
|
Profit - Ambev holders |
3,032.5 |
3,720.4 |
8,641.0 |
10,508.1 |
|
Non-controlling interest |
31.7 |
64.2 |
78.8 |
134.5 |
|
Income tax expense |
941.0 |
972.6 |
2,522.0 |
2,405.1 |
|
Profit before taxes |
4,005.2 |
4,757.3 |
11,241.8 |
13,047.7 |
|
Share of results of associates |
(0.3) |
(0.4) |
(0.5) |
(0.5) |
|
Net finance results |
91.0 |
240.2 |
468.1 |
812.8 |
|
Special items |
13.5 |
14.0 |
(23.1) |
50.4 |
|
Normalized EBIT |
4,109.4 |
5,011.1 |
11,686.3 |
13,910.4 |
|
Depreciation & amortization - total |
396.7 |
500.6 |
1,454.7 |
1,768.6 |
|
Normalized EBITDA |
4,506.1 |
5,511.6 |
13,141.1 |
15,679.0 |
|
Revised IAS 19 and 2012 Reference Base |
The revised IFRS standard “IAS 19 Employee Benefits” will be effective from January 1, 2013. As of this date, we will present the net pension interest cost as part of the net finance costs. The tables in Annex I (the “2012 Reference Base”) provide the restated figures per division for 2012, as if the revised standard had been effective as from January 1, 2012. The net impact of the revised standard on our 2012 results would have been a decrease in EBITDA of R$ 57.5 million and an increase in net finance costs of R$ 82.0 million, with a net negative impact on profit before income tax of R$ 139.5 million.
In addition, the 2012 Reference Base reflects the transfer of management responsibility for Ecuador and Peru to the Latin America South division, as previously mentioned.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 21 |
Q4 and FY 2012 Earnings Conference Call |
Speakers: |
João Castro Neves Chief Executive Officer | |
|
Nelson Jamel Chief Financial and Investor Relations Officer | |
|
|
|
Language: |
English |
|
|
|
|
Date: |
February 27th, 2013 (Wednesday) |
|
|
|
|
Time: |
12:00 (Brasília time) 10:00 (EST) |
|
|
|
|
Phone number: |
US participants |
+ 1(877) 317-6776 |
|
International participants |
+ 1(412) 317-6776 |
|
|
|
Code: |
Ambev |
|
Please call 15 minutes prior to the beginning of the conference call.
Webcast: The conference call will also be transmitted live through the Internet, available on Ambev’s website: http://webcast.mzvaluemonitor.com/Home/Login/826
Playback: The conference call replay through internet will be available one hour after conclusion at Ambev’s website at the same link above. For Playback through telephone: Participants calling from USA: +1(877) 344-7529 / Participants calling from other countries: +1(412) 317-0088 / Code: 10023921# (pound key) - enter "1" to start the playback.
For additional information, please contact the Investor Relations team: | |
|
|
Lucas Lira (+55 11) 2122-1415 lucas.lira@ambev.com.br
|
Tatiana Rodrigues |
|
|
www.ambev-ir.com | |
Statements contained in this press release may contain information that is forward-looking and reflects management’s current view and estimates of future economic circumstances, industry conditions, company performance, and finance results. Any statements, expectations, capabilities, plans and assumptions contained in this press release that do not describe historical facts, such as statements regarding the declaration or payment of dividends, the direction of future operations, the implementation of principal operating and financing strategies and capital expenditure plans, the factors or trends affecting financial condition, liquidity or results of operations, are forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties. There is no guarantee that these results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations. | |
|
|
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 22 |
Ambev - Segment financial information | |||||||||||||||||||||
Organic results | |||||||||||||||||||||
|
Ambev Brazil |
Hila Operations |
Canada |
Ambev | |||||||||||||||||
|
Beer Brazil |
CSD & NANC Brazil |
Total Ambev Brazil |
LAS |
Hila-ex |
Operations |
Consolidated | ||||||||||||||
|
4Q11 |
4Q12 |
% |
4Q11 |
4Q12 |
% |
4Q11 |
4Q12 |
% |
4Q11 |
4Q12 |
% |
4Q11 |
4Q12 |
% |
4Q11 |
4Q12 |
% |
4Q11 |
4Q12 |
% |
Volumes (000 hl) |
24,777 |
25,501 |
2.9% |
8,677 |
9,121 |
5.1% |
33,453 |
34,622 |
3.5% |
10,748 |
10,407 |
-3.2% |
1,677 |
2,481 |
3.1% |
2,267 |
2,190 |
-2.1% |
48,145 |
49,700 |
1.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
R$ million |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Net sales |
4,881.3 |
5,570.9 |
14.1% |
892.2 |
1,028.5 |
15.3% |
5,773.5 |
6,599.4 |
14.3% |
1,565.7 |
2,028.5 |
20.6% |
160.1 |
474.6 |
1.7% |
879.1 |
1,031.4 |
-0.4% |
8,378.4 |
10,133.9 |
13.7% |
% of total |
58.3% |
55.0% |
|
10.6% |
10.1% |
|
68.9% |
65.1% |
|
18.7% |
20.0% |
|
1.9% |
4.7% |
|
10.5% |
10.2% |
|
100.0% |
100.0% |
|
COGS |
(1,256.5) |
(1,447.8) |
15.2% |
(357.8) |
(396.9) |
10.9% |
(1,614.3) |
(1,844.6) |
14.3% |
(570.4) |
(682.2) |
11.3% |
(94.0) |
(228.0) |
46.9% |
(258.7) |
(301.6) |
1.2% |
(2,537.4) |
(3,056.4) |
13.4% |
% of total |
49.5% |
47.4% |
|
14.1% |
13.0% |
|
63.6% |
60.4% |
|
22.5% |
22.3% |
|
3.7% |
7.5% |
|
10.2% |
9.9% |
|
100.0% |
100.0% |
|
Gross profit |
3,624.8 |
4,123.2 |
13.7% |
534.4 |
631.6 |
18.2% |
4,159.2 |
4,754.8 |
14.3% |
995.4 |
1,346.3 |
25.8% |
66.1 |
246.6 |
-74.6% |
620.4 |
729.8 |
-1.0% |
5,841.1 |
7,077.4 |
13.9% |
% of total |
62.1% |
58.3% |
|
9.1% |
8.9% |
|
71.2% |
67.2% |
|
17.0% |
19.0% |
|
1.1% |
3.5% |
|
10.6% |
10.3% |
|
100.0% |
100.0% |
|
SG&A |
(1,234.0) |
(1,320.8) |
7.0% |
(158.2) |
(166.5) |
5.3% |
(1,392.2) |
(1,487.4) |
6.8% |
(300.6) |
(372.1) |
15.8% |
(71.5) |
(178.8) |
11.2% |
(287.9) |
(331.8) |
-2.1% |
(2,052.2) |
(2,370.0) |
7.0% |
% of total |
60.1% |
55.7% |
|
7.7% |
7.0% |
|
67.8% |
62.8% |
|
14.6% |
15.7% |
|
3.5% |
7.5% |
|
14.0% |
14.0% |
|
100.0% |
100.0% |
|
Other operating income/(expenses) |
242.3 |
251.7 |
3.9% |
67.2 |
26.9 |
-59.9% |
309.4 |
278.6 |
-10.0% |
11.0 |
11.7 |
-7.7% |
(1.1) |
2.7 |
2.1% |
1.3 |
10.7 |
nm |
320.5 |
303.7 |
-7.0% |
% of total |
75.6% |
82.9% |
|
21.0% |
8.9% |
|
96.5% |
91.8% |
|
3.4% |
3.8% |
|
-0.4% |
0.9% |
|
0.4% |
3.5% |
|
100.0% |
100.0% |
|
Normalized EBIT |
2,633.1 |
3,054.0 |
16.0% |
443.3 |
492.0 |
11.0% |
3,076.4 |
3,546.0 |
15.3% |
705.7 |
985.9 |
29.6% |
(6.5) |
70.4 |
nm |
333.8 |
408.7 |
2.5% |
4,109.4 |
5,011.1 |
15.7% |
% of total |
64.1% |
60.9% |
|
10.8% |
9.8% |
|
74.9% |
70.8% |
|
17.2% |
19.7% |
|
-0.2% |
1.4% |
|
8.1% |
8.2% |
|
100.0% |
100.0% |
|
Normalized EBITDA |
2,832.9 |
3,302.6 |
16.6% |
497.6 |
553.0 |
11.1% |
3,330.5 |
3,855.6 |
15.8% |
786.2 |
1,084.8 |
28.0% |
12.0 |
117.7 |
nm |
377.4 |
453.5 |
0.9% |
4,506.1 |
5,511.6 |
15.7% |
% of total |
62.9% |
59.9% |
|
11.0% |
10.0% |
|
73.9% |
70.0% |
|
17.4% |
19.7% |
|
0.3% |
2.1% |
|
8.4% |
8.2% |
|
100.0% |
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
% of net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Net sales |
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
COGS |
-25.7% |
-26.0% |
|
-40.1% |
-38.6% |
|
-28.0% |
-28.0% |
|
-36.4% |
-33.6% |
|
-58.7% |
-48.0% |
|
-29.4% |
-29.2% |
|
-30.3% |
-30.2% |
|
Gross profit |
74.3% |
74.0% |
|
59.9% |
61.4% |
|
72.0% |
72.0% |
|
63.6% |
66.4% |
|
41.3% |
52.0% |
|
70.6% |
70.8% |
|
69.7% |
69.8% |
|
SG&A |
-25.3% |
-23.7% |
|
-17.7% |
-16.2% |
|
-24.1% |
-22.5% |
|
-19.2% |
-18.3% |
|
-44.7% |
-37.7% |
|
-32.8% |
-32.2% |
|
-24.5% |
-23.4% |
|
Other operating income/(expenses) |
5.0% |
4.5% |
|
7.5% |
2.6% |
|
5.4% |
4.2% |
|
0.7% |
0.6% |
|
-0.7% |
0.6% |
|
0.1% |
1.0% |
|
3.8% |
3.0% |
|
Normalized EBIT |
53.9% |
54.8% |
|
49.7% |
47.8% |
|
53.3% |
53.7% |
|
45.1% |
48.6% |
|
-4.1% |
14.8% |
|
38.0% |
39.6% |
|
49.0% |
49.4% |
|
Normalized EBITDA |
58.0% |
59.3% |
|
55.8% |
53.8% |
|
57.7% |
58.4% |
|
50.2% |
53.5% |
|
7.5% |
24.8% |
|
42.9% |
44.0% |
|
53.8% |
54.4% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Per hectoliter - (R$/hl) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net sales |
197.0 |
218.5 |
10.9% |
102.8 |
112.8 |
9.7% |
172.6 |
190.6 |
10.4% |
145.7 |
194.9 |
24.5% |
95.5 |
191.3 |
18.0% |
387.8 |
471.0 |
2.8% |
174.0 |
203.9 |
11.6% |
COGS |
(50.7) |
(56.8) |
11.9% |
(41.2) |
(43.5) |
5.5% |
(48.3) |
(53.3) |
10.4% |
(53.1) |
(65.6) |
15.0% |
(56.0) |
(91.9) |
38.7% |
(114.1) |
(137.7) |
2.5% |
(52.7) |
(61.5) |
11.2% |
Gross profit |
146.3 |
161.7 |
10.5% |
61.6 |
69.3 |
12.4% |
124.3 |
137.3 |
10.5% |
92.6 |
129.4 |
30.0% |
39.4 |
99.4 |
-11.4% |
273.7 |
333.2 |
2.9% |
121.3 |
142.4 |
11.8% |
SG&A |
(49.8) |
(51.8) |
4.0% |
(18.2) |
(18.3) |
0.1% |
(41.6) |
(43.0) |
3.2% |
(28.0) |
(35.8) |
19.6% |
(42.6) |
(72.1) |
21.7% |
(127.0) |
(151.5) |
0.7% |
(42.6) |
(47.7) |
5.1% |
Other operating income/(expenses) |
9.8 |
9.9 |
0.9% |
7.7 |
3.0 |
-61.9% |
9.2 |
8.0 |
-13.0% |
1.0 |
1.1 |
nm |
(0.7) |
1.1 |
nm |
0.6 |
4.9 |
693.7% |
6.7 |
6.1 |
-8.6% |
Normalized EBIT |
106.3 |
119.8 |
12.7% |
51.1 |
53.9 |
5.6% |
92.0 |
102.4 |
11.4% |
65.7 |
94.7 |
33.8% |
(3.9) |
28.4 |
nm |
147.2 |
186.6 |
7.5% |
85.4 |
100.8 |
13.5% |
Normalized EBITDA |
114.3 |
129.5 |
13.3% |
57.4 |
60.6 |
5.7% |
99.6 |
111.4 |
11.9% |
73.1 |
104.2 |
32.2% |
7.2 |
47.4 |
nm |
166.5 |
207.1 |
5.6% |
93.6 |
110.9 |
13.5% |
.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 23 |
Ambev - Segment financial information | |||||||||||||||||||||
Organic Results | |||||||||||||||||||||
|
Ambev Brazil |
Hila Operations |
Canada |
Ambev | |||||||||||||||||
|
Beer Brazil |
CSD & NANC Brazil |
Total Ambev Brazil |
LAS |
Hila-ex |
Operations |
Consolidated | ||||||||||||||
|
FY11 |
FY12 |
% |
FY11 |
FY12 |
% |
FY11 |
FY12 |
% |
FY11 |
FY12 |
% |
FY11 |
FY12 |
% |
FY11 |
FY12 |
% |
FY11 |
FY12 |
% |
Volumes (000 hl) |
84,598 |
86,692 |
2.5% |
29,363 |
30,794 |
4.9% |
113,960 |
117,487 |
3.1% |
34,565 |
34,292 |
-0.8% |
6,379 |
8,700 |
0.2% |
10,139 |
9,361 |
-0.5% |
165,044 |
169,839 |
2.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
R$ million |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
15,667.5 |
17,598.3 |
12.3% |
2,949.4 |
3,379.6 |
14.6% |
18,616.9 |
20,977.8 |
12.7% |
4,488.9 |
5,886.9 |
19.9% |
515.5 |
1,335.5 |
7.7% |
3,505.4 |
4,030.8 |
1.5% |
27,126.7 |
32,231.0 |
12.4% |
% of total |
57.8% |
54.6% |
|
10.9% |
10.5% |
|
68.6% |
65.1% |
|
16.5% |
18.3% |
|
1.9% |
4.1% |
|
12.9% |
12.5% |
|
100.0% |
100.0% |
|
COGS |
(4,396.9) |
(4,825.8) |
9.8% |
(1,283.2) |
(1,414.0) |
10.2% |
(5,680.2) |
(6,239.8) |
9.9% |
(1,740.8) |
(2,196.0) |
15.6% |
(326.0) |
(710.8) |
19.2% |
(1,046.4) |
(1,144.9) |
0.0% |
(8,793.3) |
(10,291.5) |
10.2% |
% of total |
50.0% |
46.9% |
|
14.6% |
13.7% |
|
64.6% |
60.6% |
|
19.8% |
21.3% |
|
3.7% |
6.9% |
|
11.9% |
11.1% |
|
100.0% |
100.0% |
|
Gross profit |
11,270.6 |
12,772.5 |
13.3% |
1,666.2 |
1,965.5 |
18.0% |
12,936.8 |
14,738.0 |
13.9% |
2,748.1 |
3,690.8 |
22.6% |
189.4 |
624.8 |
-13.9% |
2,459.1 |
2,885.9 |
2.2% |
18,333.4 |
21,939.5 |
13.4% |
% of total |
61.5% |
58.2% |
|
9.1% |
9.0% |
|
70.6% |
67.2% |
|
15.0% |
16.8% |
|
1.0% |
2.8% |
|
13.4% |
13.2% |
|
100.0% |
100.0% |
|
SG&A |
(4,393.9) |
(4,979.1) |
13.3% |
(612.1) |
(710.4) |
16.0% |
(5,006.1) |
(5,689.5) |
13.7% |
(978.3) |
(1,277.2) |
19.8% |
(270.7) |
(569.9) |
13.4% |
(1,176.5) |
(1,356.6) |
0.7% |
(7,431.5) |
(8,893.1) |
12.4% |
% of total |
59.1% |
56.0% |
|
8.2% |
8.0% |
|
67.4% |
64.0% |
|
13.2% |
14.4% |
|
3.6% |
6.4% |
|
15.8% |
15.3% |
|
100.0% |
100.0% |
|
Other operating income/(expenses) |
607.5 |
651.4 |
7.2% |
168.8 |
185.5 |
9.9% |
776.4 |
836.9 |
7.8% |
2.0 |
7.3 |
nm |
(3.2) |
3.8 |
37.1% |
9.3 |
15.9 |
49.5% |
784.5 |
864.0 |
8.7% |
% of total |
77.4% |
75.4% |
|
21.5% |
21.5% |
|
99.0% |
96.9% |
|
0.3% |
0.8% |
|
-0.4% |
0.4% |
|
1.2% |
1.8% |
|
100.0% |
100.0% |
|
Normalized EBIT |
7,484.2 |
8,444.8 |
12.8% |
1,222.9 |
1,440.7 |
17.8% |
8,707.1 |
9,885.5 |
13.5% |
1,771.9 |
2,421.0 |
24.2% |
(84.4) |
58.7 |
-60.8% |
1,291.8 |
1,545.2 |
3.8% |
11,686.3 |
13,910.4 |
13.7% |
% of total |
64.0% |
60.7% |
|
10.5% |
10.4% |
|
74.5% |
71.1% |
|
15.2% |
17.4% |
|
-0.7% |
0.4% |
|
11.1% |
11.1% |
|
100.0% |
100.0% |
|
Normalized EBITDA |
8,216.5 |
9,361.6 |
13.9% |
1,434.4 |
1,670.2 |
16.4% |
9,650.9 |
11,031.8 |
14.3% |
2,059.3 |
2,752.8 |
21.6% |
(24.5) |
204.9 |
-146.6% |
1,455.4 |
1,689.5 |
0.7% |
13,141.1 |
15,679.0 |
13.6% |
% of total |
62.5% |
59.7% |
|
10.9% |
10.7% |
|
73.4% |
70.4% |
|
15.7% |
17.6% |
|
-0.2% |
1.3% |
|
11.1% |
10.8% |
|
100.0% |
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
% of net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
100.0% |
100.0% |
|
COGS |
-28.1% |
-27.4% |
|
-43.5% |
-41.8% |
|
-30.5% |
-29.7% |
|
-38.8% |
-37.3% |
|
-63.2% |
-53.2% |
|
-29.8% |
-28.4% |
|
-32.4% |
-31.9% |
|
Gross profit |
71.9% |
72.6% |
|
56.5% |
58.2% |
|
69.5% |
70.3% |
|
61.2% |
62.7% |
|
36.8% |
46.8% |
|
70.2% |
71.6% |
|
67.6% |
68.1% |
|
SG&A |
-28.0% |
-28.3% |
|
-20.8% |
-21.0% |
|
-26.9% |
-27.1% |
|
-21.8% |
-21.7% |
|
-52.5% |
-42.7% |
|
-33.6% |
-33.7% |
|
-27.4% |
-27.6% |
|
Other operating income/(expenses) |
3.9% |
3.7% |
|
5.7% |
5.5% |
|
4.2% |
4.0% |
|
0.0% |
0.1% |
|
-0.6% |
0.3% |
|
0.3% |
0.4% |
|
2.9% |
2.7% |
|
Normalized EBIT |
47.8% |
48.0% |
|
41.5% |
42.6% |
|
46.8% |
47.1% |
|
39.5% |
41.1% |
|
-16.4% |
4.4% |
|
36.9% |
38.3% |
|
43.1% |
43.2% |
|
Normalized EBITDA |
52.4% |
53.2% |
|
48.6% |
49.4% |
|
51.8% |
52.6% |
|
45.9% |
46.8% |
|
-4.7% |
15.3% |
|
41.5% |
41.9% |
|
48.4% |
48.6% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Per hectoliter - (R$/hl) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
185.2 |
203.0 |
9.6% |
100.4 |
109.7 |
9.3% |
163.4 |
178.6 |
9.3% |
129.9 |
171.7 |
20.8% |
80.8 |
153.5 |
12.4% |
345.7 |
430.6 |
8.2% |
164.4 |
189.8 |
10.1% |
COGS |
(52.0) |
(55.7) |
7.1% |
(43.7) |
(45.9) |
5.1% |
(49.8) |
(53.1) |
6.6% |
(50.4) |
(64.0) |
16.5% |
(51.1) |
(81.7) |
20.0% |
(103.2) |
(122.3) |
3.0% |
(53.3) |
(60.6) |
7.9% |
Gross profit |
133.2 |
147.3 |
10.6% |
56.7 |
63.8 |
12.5% |
113.5 |
125.4 |
10.5% |
79.5 |
107.6 |
23.6% |
29.7 |
71.8 |
-0.8% |
242.5 |
308.3 |
10.5% |
111.1 |
129.2 |
11.1% |
SG&A |
(51.9) |
(57.4) |
10.6% |
(20.8) |
(23.1) |
10.6% |
(43.9) |
(48.4) |
10.2% |
(28.3) |
(37.2) |
20.8% |
(42.4) |
(65.5) |
16.7% |
(116.0) |
(144.9) |
8.6% |
(45.0) |
(52.4) |
10.1% |
Other operating income/(expenses) |
7.2 |
7.5 |
4.6% |
5.8 |
6.0 |
4.8% |
6.8 |
7.1 |
4.6% |
0.1 |
0.2 |
108.0% |
(0.5) |
0.4 |
nm |
0.9 |
1.7 |
nm |
4.8 |
5.1 |
6.6% |
Normalized EBIT |
88.5 |
97.4 |
10.1% |
41.6 |
46.8 |
12.3% |
76.4 |
84.1 |
10.1% |
51.3 |
70.6 |
25.2% |
(13.2) |
6.7 |
48.7% |
127.4 |
165.1 |
12.6% |
70.8 |
81.9 |
11.4% |
Normalized EBITDA |
97.1 |
108.0 |
11.2% |
48.9 |
54.2 |
11.0% |
84.7 |
93.9 |
10.9% |
59.6 |
80.3 |
22.6% |
(3.8) |
23.6 |
122.6% |
143.5 |
180.5 |
9.3% |
79.6 |
92.3 |
11.3% |
.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 24 |
CONSOLIDATED BALANCE SHEET |
December 2012 |
December 2011 |
R$ million | ||
Assets |
| |
Current assets |
| |
Cash and cash equivalents |
8,926.2 |
8,076.2 |
Investment securities ( ) |
476.6 |
193.4 |
Trade and other receivables ( ) |
4,268.2 |
3,879.7 |
Inventories |
2,466.3 |
2,238.5 |
Income tax receivable |
114.5 |
291.3 |
Assets held for sale |
4.1 |
0.4 |
|
16,255.9 |
14,679.5 |
Non-current assets |
| |
Investment securities |
249.4 |
242.1 |
Trade and other receivables |
1,855.0 |
1,232.0 |
Deferred tax assets |
1,418.5 |
1,447.1 |
Income tax receivable |
12.3 |
16.3 |
Employee benefits |
25.5 |
18.5 |
Investments in associates |
24.0 |
21.7 |
Property, plant and equipment |
11,412.3 |
9,265.2 |
Intangible assets |
2,935.4 |
1,763.0 |
Goodwill |
19,971.5 |
17,454.0 |
|
37,903.8 |
31,459.9 |
|
| |
Total assets |
54,159.8 |
46,139.4 |
|
| |
Equity and liabilities |
| |
Current liabilities |
| |
Trade and other payables |
13,570.8 |
11,288.0 |
Interest-bearing loans and borrowings |
837.8 |
2,212.1 |
Bank overdrafts |
0.1 |
12.3 |
Income tax and social contribution payable |
972.6 |
793.9 |
Provisions |
137.5 |
101.6 |
|
15,518.7 |
14,407.9 |
Non-current liabilities |
| |
Trade and other payables |
3,064.0 |
1,196.6 |
Interest-bearing loans and borrowings |
2,306.0 |
1,890.2 |
Deferred tax liabilities |
1,048.3 |
734.5 |
Provisions |
518.1 |
478.4 |
Employee benefits |
1,780.9 |
1,603.0 |
|
8,717.3 |
5,902.7 |
|
| |
Total liabilities |
24,236.0 |
20,310.6 |
|
| |
Equity |
| |
Issued capital |
12,187.3 |
8,303.9 |
Reserves |
16,676.4 |
17,307.4 |
Equity attributable to equity holders of Ambev |
28,863.7 |
25,611.3 |
Non-controlling interests |
1,060.1 |
217.5 |
Total Equity |
29,923.8 |
25,828.8 |
|
| |
Total equity and liabilities |
54,159.8 |
46,139.4 |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 25 |
CONSOLIDATED STATEMENT OF OPERATIONS |
4Q12 |
4Q11 |
FY12 |
FY11 |
R$ million |
|
|
|
|
|
|
|
|
|
Net sales |
10,133.9 |
8,378.4 |
32,231.0 |
27,126.7 |
Cost of sales |
(3,056.4) |
(2,537.4) |
(10,291.5) |
(8,793.3) |
Gross profit |
7,077.4 |
5,841.1 |
21,939.5 |
18,333.4 |
|
|
|
|
|
Sales and marketing expenses |
(1,975.0) |
(1,682.3) |
(7,346.6) |
(6,251.0) |
Administrative expenses |
(395.1) |
(369.9) |
(1,546.5) |
(1,180.6) |
Other operating income/(expenses) |
303.7 |
320.5 |
864.0 |
784.5 |
|
|
|
|
|
Normalized EBIT |
5,011.1 |
4,109.4 |
13,910.4 |
11,686.3 |
|
|
|
|
|
Special items |
(14.0) |
(13.5) |
(50.4) |
23.1 |
|
|
|
|
|
Income from operations (EBIT) |
4,997.1 |
4,095.9 |
13,860.0 |
11,709.4 |
|
|
|
|
|
Net finance results |
(240.2) |
(91.0) |
(812.8) |
(468.1) |
Share of results of associates |
0.4 |
0.3 |
0.5 |
0.5 |
|
|
|
|
|
Profit before income tax |
4,757.3 |
4,005.2 |
13,047.7 |
11,241.8 |
|
|
|
|
|
Income tax expense |
(972.6) |
(941.0) |
(2,405.1) |
(2,522.0) |
|
|
|
|
|
Profit |
3,784.6 |
3,064.2 |
10,642.6 |
8,719.8 |
Attributable to: |
- |
- |
- |
- |
Equity holders of Ambev |
3,720.4 |
3,032.5 |
10,508.1 |
8,641.0 |
Non-controlling interest |
64.2 |
31.7 |
134.5 |
78.8 |
|
|
|
|
|
Nº of basic shares outstanding |
3,126.9 |
3,117.1 |
3,122.9 |
3,111.4 |
Nº of diluted shares outstanding |
3,143.3 |
3,129.7 |
3,137.3 |
3,124.0 |
|
|
|
|
|
Basic earnings per share (preferred) |
1.25 |
1.03 |
3.55 |
2.93 |
Basic earnings per share (common) |
1.14 |
0.93 |
3.22 |
2.66 |
Diluted earnings per share (preferred) |
1.25 |
1.03 |
3.53 |
2.91 |
Diluted earnings per share (common) |
1.13 |
0.92 |
3.21 |
2.65 |
.
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 26 |
CONSOLIDATED STATEMENT OF CASH FLOWS |
4Q12 |
4Q11 |
FY12 |
FY11 |
| |||
|
|
|
|
|
|
|
|
|
R$ million |
|
|
|
|
| |||
Cash Flows from Operating Activities |
|
|
|
|
| |||
|
Profit |
3,784.6 |
3,064.2 |
10,642.6 |
8,719.8 |
| ||
|
|
Depreciation, amortization and impairment |
500.6 |
396.8 |
1,768.6 |
1,454.7 |
| |
|
|
Impairment losses on receivables and inventories |
17.6 |
20.0 |
127.0 |
72.8 |
| |
|
|
Additions/(reversals) in provisions and employee benefits |
3.0 |
(18.2) |
113.9 |
40.2 |
| |
|
|
Net finance cost |
240.2 |
91.0 |
812.8 |
468.1 |
| |
|
|
Other non-cash items included in the profit |
(72.0) |
(70.2) |
(223.0) |
(148.8) |
| |
|
|
Loss/(gain) on sale of property, plant and equipment and intangible assets |
(29.4) |
(17.3) |
(36.8) |
(23.8) |
| |
|
|
Loss/(gain) on assets held for sale |
0.0 |
7.7 |
3.7 |
(36.4) |
| |
|
|
Equity-settled share-based payment expense |
38.6 |
36.9 |
144.6 |
122.3 |
| |
|
|
Income tax expense |
972.6 |
941.0 |
2,405.1 |
2,522.0 |
| |
|
|
Share of result of associates |
(0.4) |
(0.3) |
(0.5) |
(0.5) |
| |
|
Cash flow from operating activities before changes in working capital and use of provisions |
5,455.6 |
4,451.5 |
15,758.0 |
13,190.4 |
| ||
|
|
Decrease/(increase) in trade and other receivables |
76.3 |
(364.6) |
(338.5) |
(421.9) |
| |
|
|
Decrease/(increase) in inventories |
(5.9) |
(245.5) |
(196.2) |
(289.8) |
| |
|
|
Increase/(decrease) in trade and other payables |
1,875.5 |
1,950.3 |
550.9 |
1,307.1 |
| |
|
Cash generated from operations |
7,401.4 |
5,791.9 |
15,774.2 |
13,785.8 |
| ||
|
|
Interest paid |
(208.7) |
(165.3) |
(486.4) |
(414.2) |
| |
|
|
Interest received |
84.2 |
288.4 |
445.3 |
445.1 |
| |
|
|
Income tax paid |
(113.9) |
65.8 |
(1,604.4) |
(1,209.9) |
| |
|
Cash flow from operating activities |
7,163.0 |
5,980.8 |
14,128.6 |
12,606.8 |
| ||
|
|
Proceeds from sale of property, plant, equipment and intangible assets |
82.9 |
48.6 |
122.8 |
71.6 |
| |
|
|
Acquisition of property, plant, equipment and intangible assets |
(1,054.6) |
(726.1) |
(3,014.0) |
(3,200.2) |
| |
|
|
Acquisition of subsidiaries, net of cash acquired |
(24.0) |
- |
(2,537.0) |
- |
| |
|
|
Investment in short term debt securities and net proceeds/(acquisition) of debt securities |
143.2 |
428.1 |
(272.4) |
870.2 |
| |
|
|
Net proceeds/(acquisition) of other assets |
(0.2) |
18.8 |
(16.6) |
55.0 |
| |
|
Cash flow used in investing activities |
(852.8) |
(230.5) |
(5,717.3) |
(2,203.4) |
| ||
|
|
Capital increase |
10.4 |
5.1 |
210.1 |
220.9 |
| |
|
|
Increase/(decrease) in capital in subsidiaries / non-controlling |
- |
2.3 |
- |
(10.2) |
| |
|
|
Proceeds from borrowings |
341.5 |
837.4 |
1,470.2 |
1,555.6 |
| |
|
|
Proceeds/repurchase of treasury shares |
(10.1) |
(1.1) |
(30.4) |
(31.1) |
| |
|
|
Repayment of borrowings |
(290.8) |
(2,129.8) |
(3,198.5) |
(4,223.0) |
| |
|
|
Cash net finance costs other than interests |
(196.0) |
(161.8) |
(645.5) |
(681.7) |
| |
|
|
Payment of finance lease liabilities |
(3.1) |
(3.0) |
(8.1) |
(7.1) |
| |
|
|
Dividends (paid)/received |
(1,651.8) |
(2,344.7) |
(5,450.1) |
(5,475.4) |
| |
|
Cash flow used in financing activities |
(1,799.9) |
(3,795.5) |
(7,652.2) |
(8,652.0) |
| ||
|
Net increase/(decrease) in cash and cash equivalents |
4,510.3 |
1,954.7 |
759.0 |
1,751.4 |
| ||
|
Cash and cash equivalents less bank overdrafts at beginning of period |
(11,596.8) |
5,956.9 |
8,063.9 |
5,908.3 |
| ||
|
Effect of exchange rate fluctuations |
(114.5) |
152.3 |
103.1 |
404.2 |
| ||
|
Cash and cash equivalents less bank overdrafts at end of period |
(7,200.9) |
8,063.9 |
8,926.0 |
8,063.9 |
| ||
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 27 |
ANNEX I – 2012 REFERENCE BASE
Consolidated income statement |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Net revenue |
7,235.7 |
6,825.4 |
8,036.0 |
10,133.9 |
32,231.0 |
Cost of goods sold (COGS) |
(2,312.4) |
(2,300.0) |
(2,621.5) |
(3,055.9) |
(10,289.7) |
Gross profit |
4,923.3 |
4,525.4 |
5,414.6 |
7,078.0 |
21,941.3 |
Selling, general and administrative (SG&A) |
(2,065.7) |
(2,161.5) |
(2,340.1) |
(2,385.1) |
(8,952.4) |
Other operating income |
139.2 |
169.3 |
251.9 |
303.7 |
864.0 |
Normalized operating income (normalized EBIT) |
2,996.8 |
2,533.2 |
3,326.3 |
4,996.6 |
13,852.9 |
Special items above EBIT |
- |
(26.8) |
(9.6) |
(14.0) |
(50.4) |
Net finance results |
(82.6) |
(185.8) |
(366.8) |
(259.5) |
(894.8) |
Share of results of associates |
0.4 |
(0.3) |
0.0 |
0.4 |
0.5 |
Profit before income tax |
2,914.5 |
2,320.3 |
2,949.9 |
4,723.5 |
12,908.2 |
|
|
|
|
|
|
Normalized EBITDA |
3,375.9 |
2,961.1 |
3,787.4 |
5,497.1 |
15,621.5 |
Ambev results |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
42,230.4 |
37,378.5 |
40,530.2 |
49,700.3 |
169,839.4 |
Net revenue |
7,235.7 |
6,825.4 |
8,036.0 |
10,133.9 |
32,231.0 |
Net revenue/hl |
171.3 |
182.6 |
198.3 |
203.9 |
189.8 |
COGS |
(2,312.4) |
(2,300.0) |
(2,621.5) |
(3,055.9) |
(10,289.7) |
COGS/hl |
(54.8) |
(61.5) |
(64.7) |
(61.5) |
(60.6) |
Gross profit |
4,923.3 |
4,525.4 |
5,414.6 |
7,078.0 |
21,941.3 |
Gross margin |
68.0% |
66.3% |
67.4% |
69.8% |
68.1% |
SG&A excl. deprec.&amort. |
(1,917.1) |
(2,018.5) |
(2,175.2) |
(2,225.1) |
(8,335.9) |
SG&A deprec.&amort. |
(148.7) |
(143.0) |
(164.9) |
(160.0) |
(616.5) |
SG&A total |
(2,065.7) |
(2,161.5) |
(2,340.1) |
(2,385.1) |
(8,952.4) |
Other operating income |
139.2 |
169.3 |
251.9 |
303.7 |
864.0 |
Normalized EBIT |
2,996.8 |
2,533.2 |
3,326.3 |
4,996.6 |
13,852.9 |
Normalized EBIT margin |
41.4% |
37.1% |
41.4% |
49.3% |
43.0% |
Normalized EBITDA |
3,375.9 |
2,961.1 |
3,787.4 |
5,497.1 |
15,621.5 |
Normalized EBITDA margin |
46.7% |
43.4% |
47.1% |
54.2% |
48.5% |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 28 |
LAN results |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
29,410.8 |
27,135.0 |
29,673.8 |
36,162.6 |
122,382.2 |
Net revenue |
4,965.9 |
4,560.0 |
5,447.3 |
6,976.4 |
21,949.5 |
Net revenue/hl |
168.8 |
168.0 |
183.6 |
192.9 |
179.4 |
COGS |
(1,514.8) |
(1,475.7) |
(1,709.7) |
(1,995.4) |
(6,695.7) |
COGS/hl |
(51.5) |
(54.4) |
(57.6) |
(55.2) |
(54.7) |
Gross profit |
3,451.1 |
3,084.2 |
3,737.6 |
4,980.9 |
15,253.8 |
Gross margin |
69.5% |
67.6% |
68.6% |
71.4% |
69.5% |
SG&A excl. deprec.&amort. |
(1,310.1) |
(1,346.6) |
(1,498.1) |
(1,511.0) |
(5,665.7) |
SG&A deprec.&amort. |
(113.9) |
(110.2) |
(121.1) |
(125.6) |
(470.8) |
SG&A total |
(1,424.0) |
(1,456.8) |
(1,619.2) |
(1,636.5) |
(6,136.5) |
Other operating income |
147.0 |
169.8 |
242.6 |
281.1 |
840.6 |
Normalized EBIT |
2,174.1 |
1,797.2 |
2,361.0 |
3,625.5 |
9,957.9 |
Normalized EBIT margin |
43.8% |
39.4% |
43.3% |
52.0% |
45.4% |
Normalized EBITDA |
2,443.6 |
2,101.8 |
2,694.3 |
3,971.0 |
11,210.7 |
Normalized EBITDA margin |
49.2% |
46.1% |
49.5% |
56.9% |
51.1% |
Ambev Brazil results |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
28,845.1 |
25,935.6 |
28,083.8 |
34,622.1 |
117,486.6 |
Net revenue |
4,906.3 |
4,340.9 |
5,131.2 |
6,599.4 |
20,977.8 |
Net revenue/hl |
170.1 |
167.4 |
182.7 |
190.6 |
178.6 |
COGS |
(1,477.6) |
(1,357.5) |
(1,560.0) |
(1,844.6) |
(6,239.8) |
COGS/hl |
(51.2) |
(52.3) |
(55.5) |
(53.3) |
(53.1) |
Gross profit |
3,428.7 |
2,983.4 |
3,571.1 |
4,754.8 |
14,738.0 |
Gross margin |
69.9% |
68.7% |
69.6% |
72.0% |
70.3% |
SG&A excl. deprec.&amort. |
(1,269.7) |
(1,265.4) |
(1,388.1) |
(1,388.6) |
(5,311.7) |
SG&A deprec.&amort. |
(107.5) |
(103.9) |
(109.6) |
(112.9) |
(433.9) |
SG&A total |
(1,377.2) |
(1,369.3) |
(1,497.7) |
(1,501.4) |
(5,745.6) |
Other operating income |
148.0 |
167.5 |
242.8 |
278.6 |
836.9 |
Normalized EBIT |
2,199.5 |
1,781.6 |
2,316.3 |
3,532.0 |
9,829.4 |
Normalized EBIT margin |
44.8% |
41.0% |
45.1% |
53.5% |
46.9% |
Normalized EBITDA |
2,460.5 |
2,061.5 |
2,612.1 |
3,841.6 |
10,975.7 |
Normalized EBITDA margin |
50.1% |
47.5% |
50.9% |
58.2% |
52.3% |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 29 |
Beer Brazil results |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
21,585.0 |
18,946.0 |
20,659.8 |
25,501.3 |
86,692.2 |
Net revenue |
4,133.6 |
3,594.4 |
4,299.3 |
5,570.9 |
17,598.3 |
Net revenue/hl |
191.5 |
189.7 |
208.1 |
218.5 |
203.0 |
COGS |
(1,123.9) |
(1,042.7) |
(1,211.4) |
(1,447.8) |
(4,825.8) |
COGS/hl |
(52.1) |
(55.0) |
(58.6) |
(56.8) |
(55.7) |
Gross profit |
3,009.7 |
2,551.8 |
3,087.9 |
4,123.2 |
12,772.5 |
Gross margin |
72.8% |
71.0% |
71.8% |
74.0% |
72.6% |
SG&A excl. deprec.&amort. |
(1,115.4) |
(1,119.9) |
(1,214.5) |
(1,247.2) |
(4,696.9) |
SG&A deprec.&amort. |
(82.0) |
(78.6) |
(83.3) |
(85.7) |
(329.6) |
SG&A total |
(1,197.3) |
(1,198.5) |
(1,297.8) |
(1,332.8) |
(5,026.5) |
Other operating income |
117.0 |
124.3 |
158.4 |
251.7 |
651.4 |
Normalized EBIT |
1,929.3 |
1,477.6 |
1,948.5 |
3,042.0 |
8,397.4 |
Normalized EBIT margin |
46.7% |
41.1% |
45.3% |
54.6% |
47.7% |
Normalized EBITDA |
2,135.5 |
1,700.5 |
2,187.6 |
3,290.6 |
9,314.2 |
Normalized EBITDA margin |
51.7% |
47.3% |
50.9% |
59.1% |
52.9% |
CSD&Nanc Brazil results |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
7,260.1 |
6,989.6 |
7,423.9 |
9,120.8 |
30,794.4 |
Net revenue |
772.7 |
746.5 |
831.9 |
1,028.5 |
3,379.6 |
Net revenue/hl |
106.4 |
106.8 |
112.1 |
112.8 |
109.7 |
COGS |
(353.7) |
(314.8) |
(348.6) |
(396.9) |
(1,414.0) |
COGS/hl |
(48.7) |
(45.0) |
(47.0) |
(43.5) |
(45.9) |
Gross profit |
419.0 |
431.6 |
483.2 |
631.6 |
1,965.5 |
Gross margin |
54.2% |
57.8% |
58.1% |
61.4% |
58.2% |
SG&A excl. deprec.&amort. |
(154.4) |
(145.4) |
(173.6) |
(141.4) |
(614.8) |
SG&A deprec.&amort. |
(25.5) |
(25.3) |
(26.3) |
(27.2) |
(104.3) |
SG&A total |
(179.9) |
(170.7) |
(199.9) |
(168.6) |
(719.1) |
Other operating income |
31.0 |
43.2 |
84.4 |
26.9 |
185.5 |
Normalized EBIT |
270.1 |
304.0 |
367.8 |
490.0 |
1,431.9 |
Normalized EBIT margin |
35.0% |
40.7% |
44.2% |
47.6% |
42.4% |
Normalized EBITDA |
324.9 |
361.0 |
424.5 |
551.0 |
1,661.5 |
Normalized EBITDA margin |
42.1% |
48.4% |
51.0% |
53.6% |
49.2% |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 30 |
HILA-Ex results |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume total ('000 hl) |
565.7 |
1,199.3 |
1,590.0 |
1,540.5 |
4,895.6 |
Beer volume ('000 hl) |
322.9 |
913.8 |
1,194.0 |
1,254.4 |
3,685.2 |
CSD volume ('000 hl) |
242.8 |
285.5 |
396.0 |
286.1 |
1,210.3 |
Net revenue |
59.5 |
219.1 |
316.1 |
376.9 |
971.7 |
Net revenue/hl |
105.2 |
182.7 |
198.8 |
244.7 |
198.5 |
COGS |
(37.2) |
(118.2) |
(149.7) |
(150.8) |
(455.9) |
COGS/hl |
(65.7) |
(98.6) |
(94.1) |
(97.9) |
(93.1) |
Gross profit |
22.4 |
100.8 |
166.4 |
226.1 |
515.8 |
Gross margin |
37.6% |
46.0% |
52.6% |
60.0% |
53.1% |
SG&A excl. deprec.&amort. |
(40.4) |
(81.2) |
(110.0) |
(122.4) |
(354.0) |
SG&A deprec.&amort. |
(6.4) |
(6.3) |
(11.5) |
(12.7) |
(37.0) |
SG&A total |
(46.8) |
(87.6) |
(121.5) |
(135.1) |
(391.0) |
Other operating income/expenses |
(0.9) |
2.3 |
(0.2) |
2.5 |
3.7 |
Normalized EBIT |
(25.4) |
15.6 |
44.8 |
93.6 |
128.5 |
Normalized EBIT margin |
-42.6% |
7.1% |
14.2% |
24.8% |
13.2% |
Normalized EBITDA |
(16.9) |
40.3 |
82.2 |
129.4 |
235.1 |
Normalized EBITDA margin |
-28.4% |
18.4% |
26.0% |
34.3% |
24.2% |
LAS results |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
10,945.3 |
7,611.3 |
8,192.2 |
11,347.7 |
38,096.5 |
Net revenue |
1,540.8 |
1,165.2 |
1,418.6 |
2,126.2 |
6,250.7 |
Net revenue/hl |
140.8 |
153.1 |
173.2 |
187.4 |
164.1 |
COGS |
(590.7) |
(520.4) |
(579.5) |
(759.1) |
(2,449.7) |
COGS/hl |
(54.0) |
(68.4) |
(70.7) |
(66.9) |
(64.3) |
Gross profit |
950.2 |
644.8 |
839.1 |
1,367.1 |
3,801.1 |
Gross margin |
61.7% |
55.3% |
59.1% |
64.3% |
60.8% |
SG&A excl. deprec.&amort. |
(315.2) |
(298.7) |
(346.9) |
(394.7) |
(1,355.4) |
SG&A deprec.&amort. |
(24.6) |
(22.1) |
(30.8) |
(20.2) |
(97.7) |
SG&A total |
(339.7) |
(320.8) |
(377.7) |
(414.9) |
(1,453.1) |
Other operating income/expenses |
(8.0) |
(4.9) |
8.5 |
11.8 |
7.4 |
Normalized EBIT |
602.4 |
319.1 |
469.9 |
964.0 |
2,355.5 |
Normalized EBIT margin |
39.1% |
27.4% |
33.1% |
45.3% |
37.7% |
Normalized EBITDA |
684.6 |
408.7 |
559.3 |
1,074.3 |
2,727.0 |
Normalized EBITDA margin |
44.4% |
35.1% |
39.4% |
50.5% |
43.6% |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 31 |
LAS Beer |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
6,473.6 |
4,368.1 |
4,853.7 |
7,045.1 |
22,740.4 |
Net revenue |
1,079.3 |
810.6 |
1,008.1 |
1,570.2 |
4,468.2 |
Net revenue/hl |
166.7 |
185.6 |
207.7 |
222.9 |
196.5 |
COGS |
(311.6) |
(287.9) |
(330.8) |
(437.2) |
(1,367.5) |
COGS/hl |
(48.1) |
(65.9) |
(68.2) |
(62.1) |
(60.1) |
Gross profit |
767.7 |
522.8 |
677.2 |
1,133.0 |
3,100.7 |
Gross margin |
71.1% |
64.5% |
67.2% |
72.2% |
69.4% |
SG&A excl. deprec.&amort. |
(212.0) |
(200.1) |
(230.3) |
(266.5) |
(908.9) |
SG&A deprec.&amort. |
(13.0) |
(13.0) |
(17.5) |
(12.1) |
(55.5) |
SG&A total |
(225.0) |
(213.1) |
(247.7) |
(278.6) |
(964.4) |
Other operating income/expenses |
(7.7) |
(6.9) |
6.7 |
17.4 |
9.6 |
Normalized EBIT |
535.1 |
302.7 |
436.3 |
871.9 |
2,146.0 |
Normalized EBIT margin |
49.6% |
37.3% |
43.3% |
55.5% |
48.0% |
Normalized EBITDA |
597.2 |
371.2 |
505.7 |
957.4 |
2,431.5 |
Normalized EBITDA margin |
55.3% |
45.8% |
50.2% |
61.0% |
54.4% |
LAS CSD&Nanc |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
4,471.7 |
3,243.2 |
3,338.5 |
4,302.7 |
15,356.1 |
Net revenue |
461.6 |
354.5 |
410.5 |
556.0 |
1,782.5 |
Net revenue/hl |
103.2 |
109.3 |
123.0 |
129.2 |
116.1 |
COGS |
(279.1) |
(232.5) |
(248.7) |
(321.9) |
(1,082.2) |
COGS/hl |
(62.4) |
(71.7) |
(74.5) |
(74.8) |
(70.5) |
Gross profit |
182.4 |
122.0 |
161.8 |
234.1 |
700.3 |
Gross margin |
39.5% |
34.4% |
39.4% |
42.1% |
39.3% |
SG&A excl. deprec.&amort. |
(103.1) |
(98.6) |
(116.6) |
(128.2) |
(446.5) |
SG&A deprec.&amort. |
(11.6) |
(9.1) |
(13.3) |
(8.1) |
(42.2) |
SG&A total |
(114.8) |
(107.7) |
(130.0) |
(136.3) |
(488.7) |
Other operating income/expenses |
(0.3) |
2.0 |
1.8 |
(5.6) |
(2.2) |
Normalized EBIT |
67.3 |
16.3 |
33.7 |
92.1 |
209.5 |
Normalized EBIT margin |
14.6% |
4.6% |
8.2% |
16.6% |
11.8% |
Normalized EBITDA |
87.5 |
37.5 |
53.6 |
117.0 |
295.5 |
Normalized EBITDA margin |
18.9% |
10.6% |
13.1% |
21.0% |
16.6% |
|
Fourth Quarter and Full Year 2012 Results February 27, 2013 Page 32 |
Canada results |
1Q12 |
2Q12 |
3Q12 |
4Q12 |
2012 |
|
Reference |
Reference |
Reference |
Reference |
Reference |
R$ million |
Base |
Base |
Base |
Base |
Base |
Volume ('000 hl) |
1,874.4 |
2,632.2 |
2,664.2 |
2,190.0 |
9,360.7 |
Net revenue |
729.0 |
1,100.3 |
1,170.1 |
1,031.4 |
4,030.8 |
Net revenue/hl |
388.9 |
418.0 |
439.2 |
471.0 |
430.6 |
COGS |
(206.9) |
(303.9) |
(332.2) |
(301.4) |
(1,144.4) |
COGS/hl |
(110.4) |
(115.4) |
(124.7) |
(137.6) |
(122.3) |
Gross profit |
522.1 |
796.4 |
837.9 |
730.0 |
2,886.4 |
Gross margin |
71.6% |
72.4% |
71.6% |
70.8% |
71.6% |
SG&A excl. deprec.&amort. |
(291.8) |
(373.3) |
(330.3) |
(319.4) |
(1,314.8) |
SG&A deprec.&amort. |
(10.2) |
(10.6) |
(13.0) |
(14.2) |
(48.0) |
SG&A total |
(302.0) |
(383.9) |
(343.2) |
(333.7) |
(1,362.8) |
Other operating income/expenses |
0.2 |
4.4 |
0.7 |
10.7 |
15.9 |
Normalized EBIT |
220.3 |
416.9 |
495.4 |
407.0 |
1,539.6 |
Normalized EBIT margin |
30.2% |
37.9% |
42.3% |
39.5% |
38.2% |
Normalized EBITDA |
247.7 |
450.6 |
533.8 |
451.8 |
1,683.8 |
Normalized EBITDA margin |
34.0% |
40.9% |
45.6% |
43.8% |
41.8% |
Additional Information for U.S. Holders:
This report is for informational purposes only and is not an offer to purchase or sell any securities.
Unless an exemption from registration with the Securities and Exchange Commission (“SEC”) is available, the distribution of shares and ADSs of InBev Participações Societárias S.A. (“InBev”) to U.S. holders of shares and ADSs of Companhia de Bebidas das Américas - Ambev (“Ambev”) will be made only pursuant to an effective SEC registration statement that InBev intends to file with the SEC.
We urge investors to carefully read the SEC registration statement and other documents pertaining to the proposed stock swap merger when they become available, as they will contain important information about the transaction. These documents will be available to investors free of charge on the SEC’s website at www.sec.gov or from Ambev.