By Helgi Analytics - April 2, 2020
BILLA Czech Republic's total assets reached CZK 7,031 mil at the end of 2017, up 14.1% compared to the previous year. ...
| Profit Statement | 2015 | 2016 | 2017 | |
| Sales | 21,619 | 22,763 | 25,637 | |
| Gross Profit | CZK mil | 3,038 | 3,084 | 3,556 |
| EBITDA | 1,076 | 1,218 | 1,097 | |
| EBIT | 534 | 612 | 512 | |
| Financing Cost | CZK mil | 77.8 | 44.4 | 55.0 |
| Pre-Tax Profit | CZK mil | 456 | 567 | 457 |
| Net Profit | CZK mil | 361 | 469 | 370 |
| Dividends | CZK mil | 1,200 | ... | ... |
| Balance Sheet | 2015 | 2016 | 2017 | |
| Total Assets | CZK mil | 6,241 | 6,162 | 7,031 |
| Non-Current Assets | CZK mil | 3,423 | 3,297 | 3,356 |
| Current Assets | CZK mil | 2,722 | 2,761 | 3,572 |
| Working Capital | CZK mil | 1,269 | 298 | 742 |
| Shareholders' Equity | CZK mil | 3,841 | 3,112 | 2,482 |
| Liabilities | CZK mil | 2,400 | 3,050 | 4,549 |
| Total Debt | CZK mil | 17.5 | 19.7 | 19.6 |
| Net Debt | CZK mil | -237 | -310 | -392 |
| Ratios | 2015 | 2016 | 2017 | |
| ROE | % | 9.85 | 13.5 | 13.2 |
| ROCE | % | 8.50 | 11.3 | 9.61 |
| Gross Margin | % | 14.1 | 13.5 | 13.9 |
| EBITDA Margin | % | 4.98 | 5.35 | 4.28 |
| EBIT Margin | % | 2.47 | 2.69 | 2.00 |
| Net Margin | % | 1.67 | 2.06 | 1.44 |
| Net Debt/EBITDA | -0.220 | -0.254 | -0.357 | |
| Net Debt/Equity | % | -6.16 | -9.95 | -15.8 |
| Cost of Financing | % | 891 | 239 | 280 |
| Cash Flow | 2015 | 2016 | 2017 | |
| Total Cash From Operations | CZK mil | 844 | 1,564 | 1,311 |
| Total Cash From Investing | CZK mil | 0 | -298 | -1,229 |
| Total Cash From Financing | CZK mil | 0 | -1,191 | -0.743 |
| Net Change In Cash | CZK mil | 844 | 75.4 | 81.7 |
| Cash Conversion Cycle | days | 21.5 | 2.59 | 8.10 |
| Cash Earnings | CZK mil | 902 | 1,076 | 954 |
| Free Cash Flow | CZK mil | 844 | 1,266 | 82.4 |
Get all company financials in excel:
| summary | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
| income statement | |||||||||||||||||||
| Sales | 20,590 | 20,546 | 20,983 | 21,394 | 21,619 | ||||||||||||||
| Gross Profit | CZK mil | 2,700 | 2,654 | 2,815 | 2,923 | 3,038 | |||||||||||||
| EBIT | 26.4 | -15.7 | 363 | 495 | 534 | ||||||||||||||
| Net Profit | CZK mil | -63.2 | -100 | 210 | 339 | 361 | |||||||||||||
| ROE | % | -2.05 | -3.35 | 6.89 | 10.2 | 9.85 | |||||||||||||
| EBIT Margin | % | 0.128 | -0.076 | 1.73 | 2.31 | 2.47 | |||||||||||||
| Net Margin | % | -0.307 | -0.488 | 0.998 | 1.59 | 1.67 | |||||||||||||
| Employees | 5,806 | 5,764 | 5,637 | 5,657 | 5,450 | ||||||||||||||
| balance sheet | |||||||||||||||||||
| Total Assets | CZK mil | 6,688 | 6,465 | 6,064 | 6,016 | 6,241 | |||||||||||||
| Non-Current Assets | CZK mil | 4,112 | 3,826 | 3,472 | 3,591 | 3,423 | |||||||||||||
| Current Assets | CZK mil | 2,328 | 2,472 | 2,457 | 2,317 | 2,722 | |||||||||||||
| Shareholders' Equity | CZK mil | 3,045 | 2,934 | 3,149 | 3,488 | 3,841 | |||||||||||||
| Liabilities | CZK mil | 3,643 | 3,531 | 2,915 | 2,527 | 2,400 | |||||||||||||
| Non-Current Liabilities | CZK mil | ... | 9.09 | 8.43 | 8.57 | 0 | 0 | ||||||||||||
| Current Liabilities | CZK mil | 3,015 | 2,693 | 2,336 | 2,044 | 1,825 | |||||||||||||
| Net Debt/EBITDA | 2.08 | 0.787 | -0.225 | -0.168 | -0.220 | ||||||||||||||
| Net Debt/Equity | % | 36.8 | 14.2 | -6.70 | -5.97 | -6.16 | |||||||||||||
| Cost of Financing | % | ... | 5.86 | 7.53 | 25.0 | ... | 891 | ||||||||||||
| cash flow | |||||||||||||||||||
| Total Cash From Operations | CZK mil | 750 | 1,013 | 1,265 | 932 | 844 | |||||||||||||
| Total Cash From Investing | CZK mil | -266 | -309 | -637 | -935 | 0 | |||||||||||||
| Total Cash From Financing | CZK mil | -465 | -637 | -778 | 0 | 0 | |||||||||||||
| Net Change In Cash | CZK mil | 18.1 | 67.3 | -149 | -2.96 | 844 |
| income statement | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
| income statement | |||||||||||||||||||
| Sales | 20,590 | 20,546 | 20,983 | 21,394 | 21,619 | ||||||||||||||
| Cost of Goods & Services | CZK mil | 17,890 | 17,892 | 18,168 | 18,470 | 18,580 | |||||||||||||
| Gross Profit | CZK mil | 2,700 | 2,654 | 2,815 | 2,923 | 3,038 | |||||||||||||
| Staff Cost | CZK mil | 1,777 | 1,763 | 1,807 | 1,816 | 1,836 | |||||||||||||
| Other Cost | CZK mil | 383 | 361 | 69.3 | -131 | 126 | |||||||||||||
| EBITDA | 540 | 531 | 938 | 1,238 | 1,076 | ||||||||||||||
| Depreciation | CZK mil | 514 | 546 | 576 | 743 | 541 | |||||||||||||
| EBIT | 26.4 | -15.7 | 363 | 495 | 534 | ||||||||||||||
| Financing Cost | CZK mil | 96.6 | 82.6 | 97.4 | 76.7 | 77.8 | |||||||||||||
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| Pre-Tax Profit | CZK mil | -70.2 | -98.3 | 265 | 418 | 456 | |||||||||||||
| Tax | CZK mil | -6.92 | 2.02 | 55.9 | 78.8 | 95.5 | |||||||||||||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| Net Profit | CZK mil | -63.2 | -100 | 210 | 339 | 361 | |||||||||||||
| Dividends | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,200 | ... | ... |
| growth rates | |||||||||||||||||||
| Total Revenue Growth | % | ... | 1.48 | -0.211 | 2.12 | 1.96 | 1.05 | ||||||||||||
| Operating Cost Growth | % | ... | 32.1 | -1.67 | -11.6 | -10.2 | 16.5 | ||||||||||||
| EBITDA Growth | % | ... | -46.0 | -1.81 | 76.9 | 31.9 | -13.1 | ||||||||||||
| EBIT Growth | % | ... | -94.1 | -159 | -2,412 | 36.4 | 8.00 | ||||||||||||
| Pre-Tax Profit Growth | % | ... | -115 | 40.1 | -370 | 57.5 | 9.20 | ||||||||||||
| Net Profit Growth | % | ... | -117 | 58.6 | -309 | 61.9 | 6.41 | ||||||||||||
| ratios | |||||||||||||||||||
| ROE | % | -2.05 | -3.35 | 6.89 | 10.2 | 9.85 | |||||||||||||
| ROCE | % | ... | -1.32 | -2.23 | 5.32 | 9.19 | 8.50 | ||||||||||||
| Gross Margin | % | 13.1 | 12.9 | 13.4 | 13.7 | 14.1 | |||||||||||||
| EBITDA Margin | % | 2.62 | 2.58 | 4.47 | 5.79 | 4.98 | |||||||||||||
| EBIT Margin | % | 0.128 | -0.076 | 1.73 | 2.31 | 2.47 | |||||||||||||
| Net Margin | % | -0.307 | -0.488 | 0.998 | 1.59 | 1.67 | |||||||||||||
| Payout Ratio | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 332 | ... | ... |
| Cost of Financing | % | ... | 5.86 | 7.53 | 25.0 | ... | 891 | ||||||||||||
| Net Debt/EBITDA | 2.08 | 0.787 | -0.225 | -0.168 | -0.220 |
| balance sheet | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
| balance sheet | |||||||||||||||||||
| Non-Current Assets | CZK mil | 4,112 | 3,826 | 3,472 | 3,591 | 3,423 | |||||||||||||
| Property, Plant & Equipment | CZK mil | 4,109 | 3,624 | 3,471 | 3,589 | 3,420 | |||||||||||||
| Intangible Assets | CZK mil | 3.00 | 1.81 | 0.830 | 2.69 | 3.10 | |||||||||||||
| Goodwill | CZK mil | 0 | 0 | ... | ... | ... | ... | ... | |||||||||||
| Current Assets | CZK mil | 2,328 | 2,472 | 2,457 | 2,317 | 2,722 | |||||||||||||
| Inventories | CZK mil | 1,450 | 1,384 | 1,356 | 1,286 | 1,217 | |||||||||||||
| Receivables | CZK mil | 258 | 350 | 378 | 273 | 1,251 | |||||||||||||
| Cash & Cash Equivalents | CZK mil | 293 | 360 | 211 | 208 | 254 | |||||||||||||
| Total Assets | CZK mil | 6,688 | 6,465 | 6,064 | 6,016 | 6,241 | |||||||||||||
| Shareholders' Equity | CZK mil | 3,045 | 2,934 | 3,149 | 3,488 | 3,841 | |||||||||||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| Liabilities | CZK mil | 3,643 | 3,531 | 2,915 | 2,527 | 2,400 | |||||||||||||
| Non-Current Liabilities | CZK mil | ... | 9.09 | 8.43 | 8.57 | 0 | 0 | ||||||||||||
| Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| Deferred Tax Liabilities | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | ||
| Current Liabilities | CZK mil | 3,015 | 2,693 | 2,336 | 2,044 | 1,825 | |||||||||||||
| Short-Term Debt | CZK mil | 1,414 | 778 | 0 | 0 | 17.5 | |||||||||||||
| Trade Payables | CZK mil | 1,143 | 1,258 | 1,623 | 1,351 | 1,199 | |||||||||||||
| Provisions | CZK mil | 562 | 779 | 526 | 444 | 541 | |||||||||||||
| Equity And Liabilities | CZK mil | 6,688 | 6,465 | 6,064 | 6,016 | 6,241 | |||||||||||||
| growth rates | |||||||||||||||||||
| Total Asset Growth | % | ... | -4.34 | -3.34 | -6.19 | -0.800 | 3.75 | ||||||||||||
| Shareholders' Equity Growth | % | ... | -2.52 | -3.65 | 7.35 | 10.8 | 10.1 | ||||||||||||
| Net Debt Growth | % | ... | -30.1 | -62.8 | -151 | -1.40 | 13.7 | ||||||||||||
| Total Debt Growth | % | ... | -24.8 | -45.0 | -100 | ... | ... | ||||||||||||
| ratios | |||||||||||||||||||
| Total Debt | CZK mil | 1,414 | 778 | 0 | 0 | 17.5 | |||||||||||||
| Net Debt | CZK mil | 1,121 | 418 | -211 | -208 | -237 | |||||||||||||
| Working Capital | CZK mil | 566 | 475 | 111 | 209 | 1,269 | |||||||||||||
| Capital Employed | CZK mil | 4,678 | 4,301 | 3,583 | 3,800 | 4,692 | |||||||||||||
| Net Debt/Equity | % | 36.8 | 14.2 | -6.70 | -5.97 | -6.16 | |||||||||||||
| Cost of Financing | % | ... | 5.86 | 7.53 | 25.0 | ... | 891 |
| cash flow | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
| cash flow | |||||||||||||||||||
| Net Profit | CZK mil | -63.2 | -100 | 210 | 339 | 361 | |||||||||||||
| Depreciation | CZK mil | 514 | 546 | 576 | 743 | 541 | |||||||||||||
| Non-Cash Items | CZK mil | ... | 350 | 476 | 116 | -52.0 | 1,001 | ||||||||||||
| Change in Working Capital | CZK mil | ... | -51.6 | 90.8 | 364 | -98.2 | -1,060 | ||||||||||||
| Total Cash From Operations | CZK mil | 750 | 1,013 | 1,265 | 932 | 844 | |||||||||||||
| Capital Expenditures | CZK mil | -286 | -316 | -576 | -805 | -428 | |||||||||||||
| Other Investments | CZK mil | 19.8 | 7.62 | -61.1 | -130 | 428 | |||||||||||||
| Total Cash From Investing | CZK mil | -266 | -309 | -637 | -935 | 0 | |||||||||||||
| Dividends Paid | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Issuance Of Shares | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | ||
| Issuance Of Debt | CZK mil | ... | -465 | -637 | -778 | 0 | 17.5 | ||||||||||||
| Total Cash From Financing | CZK mil | -465 | -637 | -778 | 0 | 0 | |||||||||||||
| Net Change In Cash | CZK mil | 18.1 | 67.3 | -149 | -2.96 | 844 | |||||||||||||
| ratios | |||||||||||||||||||
| Days Sales Outstanding | days | 4.58 | 6.21 | 6.57 | 4.66 | 21.1 | |||||||||||||
| Days Sales Of Inventory | days | 29.6 | 28.2 | 27.3 | 25.4 | 23.9 | |||||||||||||
| Days Payable Outstanding | days | 23.3 | 25.7 | 32.6 | 26.7 | 23.6 | |||||||||||||
| Cash Conversion Cycle | days | 10.9 | 8.77 | 1.21 | 3.39 | 21.5 | |||||||||||||
| Cash Earnings | CZK mil | 451 | 446 | 785 | 1,083 | 902 | |||||||||||||
| Free Cash Flow | CZK mil | 483 | 704 | 629 | -2.96 | 844 |
| other data | Unit | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
| other data | |||||||||||||||||||
| ROA | % | -0.924 | -1.52 | 3.34 | 5.62 | 5.89 | |||||||||||||
| Gross Margin | % | 13.1 | 12.9 | 13.4 | 13.7 | 14.1 | |||||||||||||
| Employees | 5,806 | 5,764 | 5,637 | 5,657 | 5,450 | ||||||||||||||
| Cost Per Employee | USD per month | 1,442 | 1,303 | 1,366 | 1,252 | 1,176 | |||||||||||||
| Cost Per Employee (Local Currency) | CZK per month | 25,506 | 25,483 | 26,718 | 26,754 | 28,078 | |||||||||||||
| Staff Cost (As % Of Total Cost) | % | 8.64 | 8.57 | 8.76 | 8.69 | 8.71 | |||||||||||||
| Effective Tax Rate | % | 9.86 | -2.05 | 21.1 | 18.9 | 20.9 | |||||||||||||
| Capital Expenditures (As % of Sales) | % | 1.39 | 1.54 | 2.74 | 3.76 | 1.98 |
Get all company financials in excel:
BILLA Česká republika is a Czech Republic-based subsidiary of an European supermarket chain BILLA. The Company has opened its first supermarket in the Czech Republic in 1991 in Brno. Since then, it increased the numner of stores to 206 and number of employees to over 6,000. BILLA has its origins in Austria, a market where the brand maintains its largest presence with more than 1,000 stores. The supermarkets' name is derived from a contraction of BILliger LAden, German for "inexpensive shop". BILLA is owned by Germany's REWE Group. In 2012, REWE Group operated in 14 European countries, achieved a turnover of nearly EUR 50 bil and employed about 327,600 employees
BILLA Czech Republic has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 15.6% a year during that time to total of 1,097 in 2017, or 4.28% of sales. That’s compared to 4.97% average margin seen in last five years.
The company netted CZK 370 mil in 2017 implying ROE of 13.2% and ROCE of 9.61%. Again, the average figures were 10.7% and 8.79%, respectively when looking at the previous 5 years.
BILLA Czech Republic’s net debt amounted to CZK -392 mil at the end of 2017, or -15.8% of equity. When compared to EBITDA, net debt was -0.357x, down when compared to average of -0.245x seen in the last 5 years.
Helgi Analytics 
