Beruflich Dokumente
Kultur Dokumente
R$1,766.2 MM
Jan-14: R$370.4 MM
EBITDA3: R$292.9 MM
(-2.1% over 4Q12)
EBITDA margin: 61.6%
1Expenses
adjusted to Companys depreciation, stock options plan, tax on dividends from the CME Group and provisions. 2Net income adjusted by (i) the effect of deferred liability recognition in connection
with temporary differences from amortization of goodwill for tax purposes; (ii) the impact of the stock options plan; (iii) investment in affiliates (CME Group) accounted for under the equity method, net of
taxes; (iv) taxes paid overseas to be compensated; and (v) provision related to health plan net of taxes in 4Q12. According to CVM Rule 527/12 that does not exclude equity method accounting.
FX: +4.7%
FX: flat
Index-based: -15.5%
Index-based: -20.6%
Revenue Breakdown
Diversified revenue sources as a differential
4Q13 REVENUE BREAKDOWN
Adjusted Expenses
Continuous focus on cost control and operational efficiency
FY13 vs. FY12 ADJUSTED EXPENSES: GROWING BELOW THE 2.2% OFFICIAL INFLATION
(in R$ millions)
10.1
1.9
0.3
Cost efficiency: reduction of marketing expenses and nonrecurrence of R$15 MM transferred to BSM in 4Q12
(18.1)
174.2
168.4
Data proc.
Third Party
Others*
*Includes expenses with maintenance in general, communication, marketing, taxes adjusted by the dividends from CME Group, board/committee members compensation and others (excluding provisions).
Total Expenses
Impacted by non-recurring expenses
Total Expense
4Q13
3Q13
4Q12
Personnel
16.3% reduction, since in 4Q12 there was a R$27.5
MM provision related to the health care plan
253.5
194.1
256.0
95.5
92.1
114.1
5.9
2.8
27.5
1.3
Third Party
20.2
9.2
20.0
Success fee
8.0
37.8
6.8
19.7
36.2
5.1
18.2
Taxes
100.0
86.0
102.2
10.8
-
0.6
-
4.4
15.0
Personnel
Health care plan provision
Severances
Taxes
Taxes on dividends from CME
Others
Provisions
Transfer to BSM
Third party
Financial Highlights
Strong balance sheet with liquidity
FINANCIAL RESULTS
CAPEX
4Q13: R$86.7 MM
FY13 within the budget: R$289.2 MM
Market participant cash collateral includes R$1.2
billion pledged in the FX Clearinghouse that was
settled on Jan. 2, 2014.
(In R$ millions)
941.1
3,100.6
18,928.8
10
CAGR
(2009-13):
+42.5%
(In R$ millions)
11
- Kick-off
2011
- Derivatives and spot FX
(conclusion)
Integrated
Clearinghouse
- Kick-off
- Kick-off
New Data
Center
Fee Policies
Products
Development
2012
- Land acquisition
- Discount by volumes
for HFTs
- Trading/post-trade
fees rebalancing
Other Strategic
Development
2013
2014
- Equities (conclusion)
- Derivatives (conclusion)
- Construction
beginning
- Changes in the equities
market fees
- Incentive programs
- ETFs, BDRs and market
markers for options on
single stocks
- Selic futures
- Cross listing with CME
- Ibovespa methodology
review
- SMEs access market
development
12
Final Remarks
SOLID FINANCIAL PROFILE AND STRONG COMMITMENT TO RETURNING CAPITAL
High cash generation
Significant operating leverage
Strong focus on expense discipline
Commitment to returning capital to shareholders through payout and share buyback
DIVERSIFIED REVENUE BASE
Growing diversification (development of products and services)
Trading and post-trading revenues
TECHNOLOGICAL INNOVATION
Development of cutting edge IT platforms (fostering market development and strengthening ties with
market participants and clients)
Leverage on the core IT platforms and established relationship with players to launch new products
and services (one-stop-shop)
APPENDIX
14
2013
2012
4,319,483
3,536,282
1,196,589
43,642
Financial investments
2,853,393
3,233,361
269,501
259,279
Others
Noncurrent assets
21,577,176 20,610,832
1,660,609
2,072,989
1,134,235
637,857
526,374
Noncurrent liabilities
3,886,921
3,072,623
1,426,193
1,242,239
2,295,774
1,739,644
164,954
90,740
1,135,424
808,868
Financial investments
820,778
573,636
Others
Others
314,646
235,232
3,346,277
2,928,820
423,150
360,993
2012
2,710,846
Long-term receivables
Investments
2013
Equity
Capital
Capital reserve
16,672,325 16,512,151
Others
Goodwill
16,064,309 16,064,309
Non-controlling interests
Total Assets
25,896,659 24,147,114
19,298,892 19,413,882
2,540,239
2,540,239
16,056,681 16,037,369
687,309
820,310
14,663
15,964
25,896,659 24,147,114
15
Reconciliations
ADJUSTED NET INCOME RECONCILIATION
(in R$ millions, unless
otherwise indicated)
GAAP net income*
Stock options plan
Deferred tax liabilities
Equity in income of investees (net of taxes)
Recoverable taxes paid overseas
Provision - health plan (net of taxes)
Adjusted net income
4Q13
4Q12
Change
4Q13/4Q12
3Q13
Change
4Q13/3Q13
2013
2012
Change
4Q13/3Q13
182.1
217.3
-16.2%
281.6
-35.3%
1,081.5
1,074.3
0.7%
6.8
7.9
-14.5%
5.6
20.2%
28.1
32.3
-12.9%
138.9
134.8
3.1%
138.9
0.0%
555.6
539.1
3.1%
3.3
14.0
-76.1%
38.2
-91.3%
120.4
111.9
7.6%
17.4
15.2
14.9%
15.8
10.3%
64.8
60.2
7.7%
0.0
341.9
18.2
379.4
-9.9%
0.0
403.7
-15.3%
0.0
1,609.8
18.2
1,612.1
-0.1%
4Q13
253.5
(31.3)
(6.8)
(36.2)
(10.8)
168.4
4Q12
256.0
(23.8)
(7.9)
(18.2)
(31.9)
174.2
Change
4Q13/4Q12
-1.0%
31.5%
-14.5%
98.8%
-66.1%
-3.3%
3Q13
194.1
(32.5)
(5.6)
(5.1)
(0.6)
150.2
Change
4Q13/3Q13
30.6%
-3.8%
20.2%
610.5%
1611.2%
12.1%
2013
797.2
(119.7)
(28.1)
(51.0)
(22.6)
575.8
2012
763.1
(93.7)
(32.3)
(37.4)
(36.2)
563.5
Change
4Q13/3Q13
4.5%
27.6%
-12.9%
36.4%
-37.5%
2.2%
16
4Q13
4Q12
Change
4Q13/4Q12
3Q13
Change
4Q13/3Q13
2013
2012
Change
4Q13/3Q13
Total Expenses
253.5
256.0
-1.0%
194.1
30.6%
797.2
763.1
4.5%
Net Revenue
475.6
499.2
-4.7%
535.4
-11.2%
2,131.8
2,064.8
3.2%
(253.5)
(256.0)
-1.0%
(194.1)
30.6%
(797.2)
(763.1)
4.5%
222.1
243.1
-8.6%
341.3
-34.9%
1,334.6
1,301.7
2.5%
46.7%
48.7%
-200 bps
63.7%
-1,704 bps
62.6%
63.0%
-44 bps
39.5
32.2
22.9%
43.3
-8.7%
171.4
149.3
14.8%
Financial Result
51.7
43.1
20.0%
49.6
4.4%
181.5
208.9
-13.1%
Net Income*
182.1
217.3
-16.2%
281.6
-35.3%
1,081.5
1,074.3
0.7%
341.9
379.4
-9.9%
403.7
-15.3%
1,609.8
1,612.1
-0.1%
0.180
0.196
-8.6%
0.211
-15.0%
0.839
0.835
0.5%
Expenses
Operating Income
Operating margin
17
www.bmfbovespa.com.br/ir