To the stockholders and board members of El Puerto de Liverpool, S. A. B. de C. V.:
Opinion
We have audited the consolidated financial statements of El Puerto de Liverpool, S. A. B. de C. V. and its subsidiaries (the Company) which comprise the consolidated statement of financial position as at December 31, 2019, and the related consolidated statements of comprehensive income, of changes in equity and of cash flows for the year then ended and the notes to the consolidated financial statements, including a summary of significant accounting policies.
In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2019, and its financial performance and its consolidated cash flows for the year then ended in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (IFRS).
Basis of opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor’s “Responsibilities for the Audit of the Consolidated Financial Statements” section of our report. We are independent of the Company in accordance with the Ethics Standards of Mexican Institute of Public Accountants together with other requirements applicable to our audit of the consolidated financial statements in Mexico. We have fulfilled our other ethical responsibilities in accordance with these requirements and standards. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the consolidated financial statements of the current period. These matters were addressed in the context of our audit of the consolidated financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
Adoption IFRS 16 "Leases"
As described in Notes 2.1.3 and 18 to the consolidated financial statements, the Company adopted as of January 1, 2019 the new “Leases” standard (IFRS 16). As a result of the adoption, the Company recognized right-of-use assets and lease liabilities in relation to the contracts concluded under the figure of lessee, which had been classified as “operating leases” under the previous standard. These assets and liabilities were measured at the present value of the remaining lease payments, discounted using the lessee's incremental borrowing rate.
During our audit, we focused on this item mainly because of the importance of the value of the right-of-use of assets and lease liabilities recognized at the date of adoption for an amount of $11,492 million, and because the calculation of the present value of the lease payments involves the application of significant judgments by Management.
In particular, we focus our audit efforts on:
We evaluate the process followed by Management for the adoption and calculation of the impact of IFRS 16.
We evaluate the integrity of the lease agreements by reconciling the existing lease commitments disclosed in the notes to the financial statements of the previous year, with the data used in the calculation of the lease liability.
On a test basis of the service contracts, we evaluate the management's analysis of whether said contracts contain a lease based on IFRS 16.
On a test basis, we evaluate the accuracy of the data of the lease contracts included in the calculation of the corresponding liability, through match a sample against the original contract which included; a) the commencement date of the contract, b) the amount of fixed and variable payments, and c) the term of the lease and its renewal options.
We have evaluated based on selective evidence of contracts, the accuracy of the calculation for the determination of the lease liability and the right of use of assets in accordance with the provisions of IFRS 16.
On a test basis, we evaluate the key assumptions in the following way:
Additionally, we evaluate the consistency of the information disclosed in the notes to the financial statements with the information provided by Management in accordance with the requirements established in IFRS 16.
Provision for credit losses
As described in Notes 3.3.2 and 8 to the financial statements, the loan portfolio for an amount of $42,557 million is resulting from credit sales of goods and services acquired by the cardholders of the Company. The recoverability of the portfolio is periodically evaluated by recognizing the provision for impairment based on expected credit losses; criteria established in the “Financial instruments” standard (IFRS 9). This criterion implies identifying, for the portfolio, the probability of default, the severity of the loss and the exposure to default.
During our audit, we focused on this item mainly because of the importance of the value of the loan portfolio and the provision for credit losses, since for the definition of the calculation parameters used, significant judgments by management are required.
In particular, we focus our audit efforts on: 1) the methodology used by management, 2) the key input data: portfolio segmentation, cardholder historical behavior, portfolio classification, credit behavior score, credit limit granted and balance receivable or capital amount at the date of calculation and 3) the following key assumptions: prospecting economic scenarios (forward looking).
With the support of our systems specialists, we understood and evaluated the design and operational effectiveness of the controls implemented by Management in the cycle of credit revenues by type of portfolio, as well as the credit system; mainly those related to the accuracy and completeness of the key input data used to calculate this provision.
With the support of our valuation experts, we evaluate the methodology used by Management to calculate the provision for credit losses, in accordance to the provisions of IFRS 9.
On a test basis, we evaluate the key input data, as follows:
On a test basis, we evaluate the key assumptions, as follows:
Prospecting economic scenarios. We evaluate the changes in the calculation parameters in comparison to changes in the economic variables in order to identify the variables of significant impact, such as the consumer confidence index, gross domestic product and the interbank equilibrium interest rate (TIIE). We also compare these variables against public and recognized sources in this industry.
With the support of our experts, we reprocess the parameters and the provision for credit losses according to the methodology established by Management.
Other Information
Management is responsible for the other information. The other information comprises the annual report presented to Comisión Nacional Bancaria y de Valores (CNBV) and the annual information presented to shareholders, (but does not include the consolidated financial statements and our auditor’s report thereon), which are expected to be made available to us after the date of this report.
Our opinion on the consolidated financial statements does not cover the other information and we will not express any form of assurance conclusion thereon.
In connection with our audit of the consolidated financial statements, our responsibility is to read the other information identified above when it becomes available and, in doing so, consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated.
When we read the other information not yet received, we will issue the report required by the CNBV and if we conclude that there is a material misstatement therein, we are required to communicate the matter to those charged with governance and, if required, describe the issue in our report.
Responsibilities of Management and Those Charged with Governance for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with IFRS and for such internal control as Management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated financial statements, Management is responsible for assessing the Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company or to cease operations, or has no realistic alternative to do so.
Those charged with governance are responsible for overseeing the Company’s financial reporting process.
Auditor´s Responsibilities for the Audit of the Consolidated Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
We communicated with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicated whit them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the consolidated financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
The engagement partner on the audit resulting in this independent auditor’s report is stated below.
PricewaterhouseCoopers, S. C.
C.P.C. José Luis Guzmán
Audit Partner
Mexico City, March 11, 2020
Mexico City, February 18, 2020
To the Board of Directors of
El Puerto de Liverpool, S.A.B. de C.V.
We, the undersigned, appointed as members of the Audit and Corporate Practices Committee of this company, present the report on the activities carried out pursuant to article 43 of the Securities Market Act.
The Committee met four times during the year, addressing, among others, the following points:
As a result of the activities carried out by this Committee, and having heard the opinion of the Company’s Independent Auditors, we hereby recommend that the Board of Directors submit the financial statements of El Puerto de Liverpool, S.A.B. de C.V. and Subsidiaries as of December 31, 2019, in the terms in which such statements have been prepared and presented by Company management to the General Shareholders’ Meeting for its approval.
Sincerely.
The Audit and Corporate Practices Committee
Sr. Juan Miguel Gandoulf
Sr. Jorge Salgado
Lic. Pedro Velasco
(Notes 1, 2 and 3)
Thousands of pesos
December 31, | |||
---|---|---|---|
Note | 2019 | 2018 | |
Assets | |||
CURRENT ASSETS: | |||
Cash and cash equivalents | 7 | $ 18,634,798 | $ 13,535,499 |
Loan portfolio - Net | 8 | 28,680,398 | 26,756,472 |
Value added tax recoverable | 2,352,280 | 1,875,844 | |
Income tax recoverable | - | 359,808 | |
Other accounts receivable - Net | 9 | 1,928,379 | 1,993,437 |
Derivative financial instruments | 10 | 341,307 | 19,917 |
Inventory | 23,340,421 | 20,673,219 | |
Prepaid expenses | 1,804,877 | 1,544,752 | |
Total current assets | 77,082,460 | 66,758,948 | |
NON - CURRENT ASSETS: | |||
Loan portfolio - Net | 8 | 9,454,855 | 9,401,953 |
Other accounts receivable - Net | 9 | 273,615 | 276,126 |
Derivative financial instruments | 10 | 2,148,536 | 3,646,550 |
Investments in associates | 11 | 8,456,039 | 8,510,207 |
Investment properties - Net | 12 | 22,346,085 | 20,668,308 |
Property, furniture and equipment - Net | 13 | 50,255,603 | 47,115,104 |
Intangible assets - Net | 14 | 16,175,038 | 16,484,378 |
Right of use assets | 18 | 11,833,952 | - |
Deferred income tax | 21.2 | 2,535,686 | 1,761,199 |
Total assets | $ 200,561,869 | $ 174,622,773 | |
Liabilities | |||
CURRENT LIABILITIES: | |||
Suppliers | $ 22,670,239 | $ 23,694,308 | |
Creditors | 9,353,077 | 9,295,220 | |
Provisions | 15 | 2,190,799 | 2,323,693 |
Short - term debt | 16 | 3,611,961 | 554,307 |
Deferred income | 8 | 2,324,268 | 2,109,582 |
Short - term lease liabilities | 18 | 1,920,637 | - |
Short - term derivative financial instruments | 10 | 41,711 | - |
Income tax payable | 391,225 | - | |
Total current liabilities | 42,503,917 | 37,977,110 | |
NON - CURRENT LIABILITIES: | |||
Long - term debt | 16 | 31,707,410 | 30,533,760 |
Long - term lease liabilities | 18 | 10,298,476 | - |
Long - term derivative financial instruments | 10 | 727,276 | - |
Employee benefits - Net | 17 | 2,469,847 | 1,652,186 |
Deferred income tax | 21.2 | 3,780,405 | 3,759,427 |
Total liabilities | 91,487,331 | 73,922,483 | |
Stockholders’ equity | |||
Capital stock | 20 | 3,374,282 | 3,374,282 |
Retained earnings | 97,320,175 | 93,053,796 | |
Capital reserves | 20.2 | 8,140,395 | 4,041,759 |
Stockholders’ equity attributable to parent company | 108,834,852 | 100,469,837 | |
Non-controlling interests | 239,686 | 230,453 | |
Total stockholders’ equity | 109,074,538 | 100,700,290 | |
Total liabilities and equity | $ 200,561,869 | $ 174,622,773 |
The accompanying notes are an integral part of these consolidated financial statements.
(Notes 1, 2 and 3)
Thousands of pesos, except earnings per share
Year ended on December 31, |
|||
---|---|---|---|
Note | 2019 | 2018 | |
Operating revenue: | |||
Net sales of merchandise | $ 126,244,910 | $ 119,107,642 | |
Interest earn from customers | 13,357,448 | 11,786,071 | |
Leasing income | 2.25.2 | 3,553,455 | 3,472,446 |
Services | 371,711 | 373,831 | |
Other income | 705,983 | 794,761 | |
Total revenue | 2.22 | 144,233,507 | 135,534,751 |
Costs and Expenses: | |||
Cost of sales | 86,833,223 | 81,620,873 | |
Provision for impairment of the loan portfolio | 3,911,269 | 3,355,378 | |
Administrative expenses | 34,317,814 | 33,633,131 | |
Total costs and expenses | 23 | 125,062,306 | 118,609,382 |
Operating income | 19,171,201 | 16,925,369 | |
Interest expense | (3,678,467) | (2,695,911) | |
Foreign exchange loss | (2,834,450) | (1,455,127) | |
Financing cost | (6,512,917) | (4,151,038) | |
Foreign exchange gain | 2,825,856 | 1,513,495 | |
Return on investments | 824,065 | 836,244 | |
Financial income | 3,649,921 | 2,349,739 | |
Equity in the results of associates | 11.2 | 684,274 | 626,460 |
Profit before income tax | 16,992,479 | 15,750,530 | |
Income tax | 21 | 4,599,879 | 4,038,457 |
Consolidated net income | 12,392,600 | 11,712,073 | |
Other comprehensive income, net of taxes: | |||
Components to be subsequently reclassified to income: |
|||
Cash flow hedges-Net of income tax | (1,119,262) | 146,716 | |
Translation effect of investment in associates- Net of income tax | (330,996) | 369,290 | |
Components to not to be subsequently reclassified to income: | |||
Remeasurement of the liability for defined benefits- Net of income tax | 17 | (356,775) | 260,881 |
Consolidated comprehensive income | $ 10,585,567 | $ 12,488,960 | |
Net income attributable to: | |||
Controlling interest | $ 12,383,120 | $ 11,704,347 | |
Non-controlling interests | 9,480 | 7,726 | |
$ 12,392,600 | $ 11,712,073 | ||
Basic and diluted earnings per share | $ 9.25 | $ 8.73 | |
Comprehensive income attributable to: | |||
Controlling interest | $ 10,576,334 | $ 12,482,754 | |
Non-controlling interests | 9,233 | 6,206 | |
$ 10,585,567 | $ 12,488,960 | ||
Basic and diluted earnings per share | $ 7.90 | $ 9.30 |
The accompanying notes are an integral part of these consolidated financial statements.
(Notes 1, 2, 3 and 20)
Thousands of pesos; unless dividends paid per share
Capital stock |
Retained earnings |
Capital reserves |
Total stockholder’s equity attributable to the controlling shareholders |
Non-controlling interests |
Total stockholder’s equity |
|
---|---|---|---|---|---|---|
Balance at January 1, 2018 | $ 3,374,282 | $ 82,375,556 | $ 3,604,887 | $ 89,354,725 | $ 224,247 | $ 89,578,972 |
Comprehensive income: | ||||||
Net income | - | 11,704,347 | - | 11,704,347 | 7,726 | 11,712,073 |
Remeasurement of the liability for defined benefits-Net of income tax | - | 262,401 | - | 262,401 | (1,520) | 260,881 |
Translation effect of investment in associates | - | - | 369,290 | 369,290 | - | 369,290 |
Cash Flow hedges, Net of income tax | - | - | 146,716 | 146,716 | - | 146,716 |
Total comprehensive income | - | 11,966,748 | 516,006 | 12,482,754 | 6,206 | 12,488,960 |
Transaction with owners: | ||||||
Repurchase of shares (Note 20.2) | - | - | (79,134) | (79,134) | - | (79,134) |
Dividends paid ($0.96 and $0.58 pesos per share) | - | (1,288,508) | - | (1,288,508) | - | (1,288,508) |
Total transactions with stockholders |
- | (1,288,508) | (79,134) | (1,367,642) | - | (1,367,642) |
Balance at December 31, 2018 | 3,374,282 | 93,053,796 | 4,041,759 | 100,469,837 | 230,453 | 100,700,290 |
Other | - | (283,798) | - | (283,798) | - | (283,798) |
Comprehensive income: | ||||||
Net income | - | 12,383,120 | - | 12,383,120 | 9,480 | 12,392,600 |
Remeasurement of the liability for defined benefits- Net of income tax |
- | (356,528) | - | (356,528) | (247) | (356,775) |
Translation effect of investment in associates | - | - | (330,996) | (330,996) | - | (330,996) |
Cash Flow hedges, Net of income tax | - | - | (1,119,262) | (1,119,262) | - | (1,119,262) |
Total comprehensive income | - | 12,026,592 | (1,450,258) | 10,576,334 | 9,233 | 10,585,567 |
Transaction with owners: | ||||||
Increase reserve repurchase of shares (Note 20.2) | - | (6,000,000) | 6,000,000 | - | - | - |
Repurchase of shares (Note 20.2) | - | - | (451,106) | (451,106) | - | (451,106) |
Dividends paid ($0.96 and $0.58 pesos per share) |
- | (1,476,415) | - | (1,476,415) | - | (1,476,415) |
Total transactions with stockholders |
- | (7,476,415) | 5,548,894 | (1,927,521) | - | (1,927,521) |
Balance at December 31, 2019 | $ 3,374,282 | $ 97,320,175 | $ 8,140,395 | $ 108,834,852 | $ 239,686 | $ 109,074,538 |
The accompanying notes are an integral part of these consolidated financial statements.
(Notes 1, 2, and 3)
Thousands of pesos
Year ended on December 31, |
|||
---|---|---|---|
Note | 2019 | 2018 | |
Operating activities | |||
Profit before income tax | $ 16,992,479 | $ 15,750,530 | |
Adjustment from items not implying cash flows: | |||
Depreciation and amortization | 4,705,436 | 3,311,275 | |
Provision for impairment of the loan portfolio | 3.3.2 | 3,911,269 | 3,355,378 |
Inventory reserve | 962,962 | 883,854 | |
Equity in the results of associates | 11.2 | (684,274) | (626,460) |
Loss (gain) on sale of property, furniture and equipment |
615,570 | (1,929) | |
Net cost for the period of employee benefits | 17 | 310,296 | 279,916 |
Interest earned | (7,771,037) | (6,711,280) | |
Accrued interest expense | 3,678,467 | 2,695,911 | |
5,728,689 | 3,186,665 | ||
(Increase) decrease in: | |||
Interest earned from customers | 7,746,599 | 6,659,083 | |
Short - term loan portfolio | (5,810,757) | (5,008,230) | |
Inventory | (3,630,164) | (3,070,650) | |
Value added tax recoverable | (476,436) | 429,796 | |
Other accounts receivable | 65,058 | 189,750 | |
Prepaid expenses | (260,125) | 369,042 | |
Long - term loan portfolio | (52,902) | (113,680) | |
Other long-term accounts receivable and other assets | (27,812) | (11,445) |
|
Increase (decrease) in: | |||
Suppliers | (1,024,069) | 1,158,506 | |
Provisions | (132,894) | 249,274 | |
Deferred income | 214,686 | 49,240 | |
Creditors | 70,896 | (1,277,558) | |
Employee benefits paid | (2,342) | 140,640 | |
Taxes paid | (4,199,888) | (3,704,181) | |
Net cash flows from operating activities | 15,201,018 | 14,996,782 | |
Investment activities | |||
Capital increase in associates | (319,547) | - | |
Dividends received from associates | 213,147 | 211,611 | |
Acquisition of property, furniture and equipment | 13 | (5,871,512) | (5,499,806) |
Acquisition of investment property | 12 | (2,169,490) | (2,055,924) |
Sale of property, furniture and equipment | 98,025 | 68,076 | |
Investment in new information technology developments | 14 | (689,470) | (1,036,732) |
Net cash flows from investing activities | (8,738,847) | (8,312,775) | |
Cash to be applied in financing activities | 6,462,171 | 6,684,007 | |
Financing activities | |||
Dividends paid | 20.1 | (1,474,397) | (1,288,360) |
Interest paid | (2,549,259) | (2,744,636) | |
Contracted debt | 16 | 5,000,000 | - |
Debt paid | 16 | - | (5,671,456) |
Principal of lease payments | 18 | (816,554) | - |
Interest of lease payments | 18 | (1,071,554) | - |
Sale of shares | 20 | 66,025 | - |
Repurchase of shares | 20 | (517,133) | (79,134) |
Net cash flows from financing activities | (1,362,872) | (9,783,586) | |
Increase (decrease) of cash and temporary investments | 5,099,299 | (3,099,579) |
|
Cash and cash equivalents at the beginning of the year | 13,785,519 | 16,859,531 | |
Effects of exchange rate changes on cash and cash equivalents | (250,020) | (224,453) | |
Cash and cash equivalents at end of year | $ 18,634,798 | $ 13,535,499 |
The accompanying notes are an integral part of these consolidated financial statements.