425 1 abv20130228_425.htm FOURTH QUARTER AND FULL YEAR 2012 RESULTS abv20130228_425.htm - Generated by SEC Publisher for SEC Filing

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 

 

AMBEV REPORTS 2012 FOURTH QUARTER AND FULL YEAR RESULTS UNDER IFRS

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
Growth

 

% 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 millionwhile 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
(+55 11) 2122-1414
tatiana.rodrigues@ambev.com.br 

 

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.