february 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: r$584.5 m on, within budget same...

22
4Q11 Earnings February 15, 2012 1

Upload: others

Post on 27-Jun-2020

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

4Q11 EarningsFebruary 15, 2012

1

Page 2: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

4Q11 HighlightsFocus on cost control and return to shareholders

FINANCIAL AND OPERATIONAL HIGHLIGHTS

BM&F Seg: second sequential all‐time high record with a ADTV of 2.7 million t t i 2011

Net Revenues: R$471MM (4Q10: R$473MM)(down 0.4%)

contracts in 2011

Adjusted OpEx and CapEx within the budget; 2012 operating expenses budgetrange is the same of 2011 – (from R$580 to 590MM)

Revenues diversification (4Q11 vs 4Q10):

Adj Expenses1: R$164MM (4Q10: R$159MM)(up 3.1%)

Revenues diversification (4Q11 vs. 4Q10):

Growth of ETFs ADTV (+107.1%), assets under custody of Tesouro Direto(+61.1%) and in the open interest of Securities Lending (+56%)

Increase of stock index contracts ADTV (+79.8%) and mini‐sized contractsADTV (+69 0%)

Adj EPS.: R$0.183(4Q10: R$0.185)(down 1.0%)

Adj Net Income2: R$353MM (4Q10: R$368MM) ADTV (+69.0%)

Extraordinary expenses: a one‐time transfer of funds (R$92.3 million) tostrengthen BM&FBovespa Market Surveillance (BSM)

Shareholder return (payout + buybacks): R$1.5 bn in 2011 (~R$0.79 per share),

Adj Net Income : R$353MM (4Q10: R$368MM)(down 4.2%)

Adj EBITDA.3: R$307MM (4Q10: R$315MM) (p y y ) ( p ),including payout distribution of R$226.7 million related to 4Q11 earnings

STRATEGIC PROJECTS

PUMA Trading System: equities module development to be concluded in 4Q12

(down 2.5%)

Adj EBITDA Margin.: 65.2% (4Q10: 66.5%)

Clearing Integration: technological development to be implemented in 4Q12

OTC Platform: first module to be operational in 2H12

2

1 Excludes stock options plan, depreciation, provisions, tax on dividends from CME Group and the guarantee fund transferred to BSM. 2 Excludes deferred liability recognizedin correlation with temporary differences from amortization of goodwill for tax purposes, the impact of the stock options plan, the investment in associate (CME Group)accounted for under the equity method of accounting, net of taxes related to dividends, taxes paid overseas to be compensated, the guarantee fund transferred to BSMand taxes paid overseas to be compensated . 3 Excludes stock option plans costs and the guarantee fund transferred to BSM.

Page 3: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

BOVESPA Segment PerformanceIncreased HFT activity and growth of turnover velocity

6.1  6.0  5.9  5.7  5.6 

555667

8,09,0

10,0

6 76 8 6 6 6 4

4Q11 vs. 4Q10 VolumesMarket volatility positively impacted turnover

ADTV evolution by type of investors and Margin

2.2 2.3 2.1 2.2 2.1

2.3 2.3 2.1 2.3 2.4

0.8 0.70.7 0.7 0.7

011122333445

2 03,04,05,06,07,0 6.7

6.26.8 6.6 6.4turnover 

Volume decreased, mainly because of market capitalization and retail investors slowdown in ADTV

d b l (in R$ billion

s)

1.5 1.5 1.3 1.5 1.3(((00

0,01,02,0

4Q10 1Q11 2Q11 3Q11 4Q11

Individuals Institutional  Investors Foreign Investors Others Margin in bps

Decrease in margin impacted by volume growth in HFT

(

Average market capitalization and Turnover VelocityHFT: ADTV and share of trading volume

+146%

835 14.3%

6.1%7.4%

10.3% 10.3%

814 5 898.6 

1,329.1  1,311.9 

120,0%

140,0%

160,0%

9.8%

61.8% 61.8% 59.5%69.3% 66.6%

52,

72,

2,5 3,0 3,5 

191 4 290.8  267.2 319.3  249.2181.5 

205.0  184.1  174.6 146.0 

160.0 

318.6  447.3 

835.1  916.7 4.3%

532.9

814.5 

20,0%

40,0%

60,0%

80,0%

100,0%

2.5  2.5  2.5  2.2  2.2 12,

32,

0,5 1,0 1,5 2,0 

3

191.4  267.2  249.2 0,0%

Nov‐Dec/10 1Q11 2Q11 3Q11 4Q11retail ‐ day trading (BRL millions) local institutions ‐ day trading (BRL millions)fgn inv ‐ day trading (BRL millions) % of overall market

‐8,‐4Q10 1Q11 2Q11 3Q11 4Q11

Average Market Capitalization (BRL trillions) Turnover Velocity

Page 4: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

BM&F Segment PerformanceHigh growth of stock index and mini‐sized contracts

1.10 1.04  1.13 

1.11  1.16 1,10 

1,20 

ADTV in (thds of contracts) and RPC (in R$)

4Q11 vs. 4Q10 VolumesVolume of mini sized and stock indices contracts 

489525 543 

422 491  434 

469 407 317 293 

0,70 

0,80 

0,90 

1,00 soared 69% and 80%, respectively 

Greater HFTs volumes (up 34%)

6.1% ADTV decrease impacted by 16.4% reduction in ADTV of interest rates in BRL

2.6162.866

2.670 2.8052.456

1,532 1,810 1,720 2,127 1,833 

489 

0,40 

0,50 

0,60 

4Q113Q112Q111Q114Q10

in ADTV of interest rates in BRL

Higher RPC explained by higher participation of longer term contracts

Interest Rates  in BRL FX Rates Stock Indices RPC

ADTV : Mini‐sized and stock index (in thds of contracts)HFT: ADTV (thds of contracts) and share of ADTV (%)

24.4 

5 0% 5.0%

7.8%7.2%

335.2 350 0

400,0 

450,0 

+34%

419.5

77 3 67 0 101.1 148.3 

119.9 93.4  83.6 

94.8 

178.7 

139.6 42.5 17.1 

9.8 

24.8 5.0%

3.9%250.9 

211.2 251.0 

100,0 

150,0 

200,0 

250,0 

300,0 

350,0 

78  77  91 

156 132 

89  88  101 

143 160 

4

37.7  43.5  45.3  68.2  50.9 

77.3  67.0 

50,0 

4Q10 1Q11 2Q11 3Q11 4Q11

Equities FX   Mini contracts Interest Rates % in Overall Volume

4Q10 1Q11 2Q11 3Q11 4Q11

Mini Contracts Stock Indices

Page 5: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

4Q11 revenues breakdownDiversification of revenues is clear after revenues rebalancing 

Revenues Diversification4Q11 revenues: BRL522 million

High diversification between trading and post trading

Diversification inside BM&F and Bovespad d k

8%

23%

Segments products and markets

Stocks and Derivatives Trading and Post‐trading are the main revenues lines, but there is consistent growth in other lines

27%6%

is consistent growth in other lines

2%5%17%

11%

4Q11 shows the revenues breakdown after the fees rebalancing (implemented in the Bovespa

Trading and Post‐trading rebalancing1%

Cash Market ‐Trading

CashMarket ‐Post‐Trading g ( p psegment on 08.26.2011)

This change reflects better the cost structure of the Company and eliminates some cross b idi

Cash Market  Post Trading

Equities Derivatives ‐ Trading

Equities Derivatives ‐ Post‐Trading

Other Revenues ‐ BOVESPA Seg.

Interest Rates in BRL Derivatives

5

subsidiesInterest Rates in BRL Derivatives

Fx Derivatives

Other Financial and Commodities Derivatives

Others Revenues

Page 6: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Revenues and Expenses DetailsGrowth of “other revenues” and focus on costs controls

Revenues Breakdown – 4Q11   Expenses Breakdown – 4Q11  

Other 

29%32% PersonnelBovespa           

Trad. / Sttmnt

revenues 23%

43%

Transfer to BSM

11%

8%6%3%

11%

Others Data ProcessingBM&F Trd.  / 

S

34%

Adjusted Expenses1

Depr./Am.Third Party Serv.

MarketingSttmnt

R$ millions 4Q11  4Q10 Var. %4Q11 x 4Q10

+3.1%(In R$ millions)Gross Operating Revenues 522.0 526.4 ‐0.8%

Seg. BOVESPA (trd. and sttmnt.) 223.8 258.7  ‐13.5%Fees from trading and sttmnt. 218.7 253.2 ‐13.6%Others (including public offering sttmnt.) 5.0  5.5  ‐8.1%Seg BM&F (trd and sttmnt ) 177 2 180 9 ‐2 1%

145.8 159.0  140.6  143.7 

136.3 163.9 

Seg. BM&F (trd. and sttmnt.) 177.2 180.9  ‐2.1%Other operating revenues: 121.1 86.8 39.5%Depository and custody 23.5  23.7 ‐0.8%Securities Lending 21.6 13.9 55.7%Market data sales 16.3 15.8 3.0%

3Q10 4Q10 1Q11 2Q11 3Q11 4Q11

61 Excludes stock options plan, depreciation, provisions, tax on dividends from CME Group and the guarantee fund transferred to BSM

Listings 10.7 11.2  ‐4.2%Other 49.0 22.3 120.1%

Page 7: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Personnel expenses:Focus on expenses controls and processes improvements

Adjusted Expenses

(in R$ millions)5900%

584 5 580 0

2011 vs. 2010: 7.5% growth

Small real growth between 2010x2011 and fall for 2012

2011 R$584 5 illi i hi b d

580

543.9  584.5  580.0  2011 expenses: R$584.5 million, within budget

Same interval for 2012: 

R$580‐590 million

2010 2011 2012e

Adjusted personnel expenses

(in R$ millions)

4Q11 vs 4Q10: 7.8% lower

‐7.8%(in R$ millions)

Annual bargain of around 7%

Reduction is due to additional bonuses for employees in 201080.9 

72.9 78.0 

72.4  74.6 

74Q10 1Q11 2Q11 3Q11 4Q11

Page 8: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

ExpensesExtraordinary expenses in 4Q11

Data ProcessingThird Party Services

(in R$ millions) (in R$ millions)

27.4  28.4 25.3

32.5 

12 316.0 

19.0 

25.3 

3Q10 4Q10 3Q11 4Q11

12.3  11.7 

3Q10 4Q10 3Q11 4Q11

One‐off expenses impacting third party services and data processing lines

Consulting firms to some projects, including the PQO – Operational Qualification Program for Brokers

Data processing expenses related to a security information project and some evolutive maintenance of systemsData processing expenses related to a security information project and some evolutive maintenance of systems

Others BSM – extraordinary transfer: R$ 92.3 million

Segregated cash and restricted to MRP managed by BSMd $ ll h h h Segregated cash and restricted to MRP, managed by BSM

Strengthening and increasing the independency of self regulation ‐ BSM

BVMF impacts: lost of financial revenues from hi h

Amounted to R$19.1 million, 147.1% higher than 4Q10

Mainly related with projects write offs

8

management this cash

Page 9: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Financial HighlightsCommitment to shareholder returns

1,551  380  270  1,582 4Q11 3,783 R$64.1 million in 4Q11, reduction of 11.3% over 4Q10

Cash and Financial Investments (in R$ millions) Financial Income

1,270  468  284  1,487 3Q11

Guarantee Fund Transferred

3,508

Financial Income of R$86.3 million 5.4% down, mainly due to a reduction on average interest rates

Financial Expenses of R$22.2 million increased 17.5% because of the FX devaluation

Market participants cash collateral and others* Restricted fundsSubsidiaries** Available funds

because of the FX devaluation

30 0260.0

(in R$ millions) (in R$ millions)

260.0

Investments (CAPEX) 2011: R$204MM Shareholder Return (Payouts and Buyback Program)

R$0.80 per share R$0.79 per share

268.4

204 0230.0

30.0

230.0

434606

1,579 1,518

p

204.0

2010 2011 2012e

1,144912

2010 2011

9

CapEx totaled R$88.5 million in 4Q1188.9% of this investment was destinated to IT projects

*Includes collaterals pledged by participants in the form of cash, receivables and rights in securities under custody , as well as  payouts still undisbursed ** Includes third party collaterals (R$119 million in the 3Q11 and R$118 million in the 4Q11) and restricted funds (R$12 million in the 4Q10  and R$12 million in the 4Q11) at Banco BM&F

Dividends Buybacks

Page 10: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Equity method accounting

In millions of R$

Tax Book 2011

Fiscal results before earnings from overseas (a) ‐53.1

Earnings before taxes from overseas1 (b) 185.2

Taxable earnings (a + b) (c) 132.1

Taxes (34% of c) 44.9

Taxes withheld abroad at the rate of 34%2 (d) (d) 62.9

Difference for future compensation (d‐c) 18.0

Equity accounting = R$219.4 million             R$156.5million + R$62.9million  

~ 5.1% of CME Group Net Income

The R$62.9 million fully impacted the equity accounting line in 4Q11

Adjusted to this effects, the equity account would have amounted to R$68.5 million in the quarter, stead of R$131 5 illi hil th i t d i l t ib ti ( t + d f d) ld b R$62 9 illi l

10

1 Equity accounting from 5.1% share on the earnings before taxes of CME Group2 Taxes paid abroad to compensate: capped by 34% of the Earnings before taxes of CME Group adjusted to 5.1% BVMF´s participation

R$131.5 million, while the income tax and social contribution (current + deferred) would be R$62.9 million lower

Page 11: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

2011 HighlightsSecular growth of business and results

(in R$)

Adjusted EPS

0 37 0 450.61

0.80 0.79

0.37 0.45

2007 2008 2009 2010 2011

Financial Results

(in R$ millions)

1,376 1,602 

1,511 1,224 

1,899 

1,355 1,586 

1,905 

1,319 1,546 

866  756 

1,089 909 

1,035 ,

Net Revenues Adjusted EBITDA Adjusted Net Income

2007 (pro forma) 2008 (pro forma) 2009 2010 201111

Page 12: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Records of Average Daily VolumesHistoric record of volumes keeping long term growth

64,7

Average Daily Volume –BOVESPA Seg. 

(in R$ billions)

4 9 5 5 5 3 6.5  6.5  6.2 8.5

1.2  1.6  2.4 4.9  5.5  5.3 

2004 2005 2006 2007 2008 2009 2010 2011 Jan/12 Feb/12*

Average Daily Volume –BM&F Seg.

(in millions of contracts)

0.8 0.81.2 

1.7  1.6  1.5 

2.5  2.7  2.6  2.5 

12

0.8  0.8 

2004 2005 2006 2007 2008 2009 2010 2011 Jan/12 Feb/12*

Page 13: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Consistent GrowthHistoric record of volumes keeping long term growth trend

ADTV(in R$ millions)

ETFs – Exchange Traded Funds Tesouro DiretoAverage Number of Investors –Retail Investors

(in R$ millions)

77.164 4

23.8  27.5 36.3  42.3 

64.4 77.1 

18.6 28.5 

48.7 64.4 

2009 2010 2011 Jan/12

2007 2008 2009 2010 2011 Jan/12Assets under Management

(in R$ millions)

Assets under Custody 

(in R$ billions)

3.34.7 

7.5  7.6 

579

1,032  1,140 

1.4 2.5 

3.3 

2007 2008 2009 2010 2011 Jan/1213

271 579 

2009 2010 2011 Jan/12

Page 14: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Consistent GrowthHistoric record of volumes keeping long term growth trend

Average Open interest– Stock Index Futures Contracts Options with Market Maker: OGXP3 and ITUB4 ‐ ADTV

(in thousands of contracts) (in R$ millions)

31.7528

857106.1%

15.4

Jan‐Aug 2011 Average (Sept ‐ Jan´12)

287 290 269 256

528

2007 2008 2009 2010 2011 jan/12 Jan Aug 2011 Average (Sept  Jan 12)2007 2008 2009 2010 2011 jan/12

Securities Lending: open interest (average year)

(in R$ billions)

18.5 16.912.7

20.5

30.2 33.3

14

0.8 1.0 1.6 3.8 6.612.7

2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 jan/12

Page 15: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Revenues Diversification

4Q11 Revenues

S i i l di (BTC) $Securities lending (BTC): ~R$21.6 million

Stock Indices Fut : ~R$15 0 million ‐ derivativesStock Indices Fut.: R$15.0 million ‐ derivatives ~R$$7.6 million  ‐ cash*

Tesouro Direto: ~R$4.5 million

Options on market maker:  ~R$2.0  million

Exchange Traded Funds (ETFs): ~R$2.9 million

~R$53 million ~R$53 million ((10.310.3% of total revenue)% of total revenue)15*Considers just one maturity in the period

Page 16: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Delivering Strategic Priorities and revenues diversification

• Well placed to capture Brazilian economic potentials• Products development offers conditions for leveraging growth and 

Consistently increasing and diversifying of have high indirect benefit s

• Favored from increase in sophistication of Brazilian market 

and diversifying of revenues and net income

• PUMA Trading System: derivatives module implemented• Increasing capital efficiency by integrating clearing facilities• New OTC platform: consistent with diversification strategy and  capture of growth opportunities

Strengthening

competitive position• Strengthening surveillance and market regulation (BSM)

• Products development is materializing in revenues and broadening market sophisticationi i d d market sophistication

• Strengthening ties with investors and participants• New Products: market maker for options, ETFs, HFTs, cross listing and Tesouro Direto

Investing in products and partnerships

• Focus on OpEx Control – 2011 Opex Budget revised down and maintenance for 2012 (reduction in real terms for 2012 adjusted OpEx)

Consistently delivering d fi i l l OpEx)

• Maximizing shareholders return: high payoutsound financial results

16

Page 17: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

APPENDIX

17

Page 18: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Income Statement Summary

R$ millions 4Q11 4Q10Change

4Q11 / 4Q103Q11

Change4Q11/2Q11

Gross Revenues 522.0  526.4 ‐0.8% 547.1 ‐4.6%

Net Revenues 471.2 473.3 ‐0.4% 493.7 ‐4.6%

Expenses (291.6) (188.7) 1.2%  (169.6)  72.0% 

Operating Income 179.6 284.6 ‐36.9%  324.1 ‐44.6%

Equity accounting 131.5 15.1 771.3% 28.3 364.7% 

Financial Income 64.1 72.3 ‐10.3%  70.8  16.7% 

Income before Taxes 372 2 419 9 3 6% 82 7 22 5Income before Taxes 372.2  419.9  3.6%  82.7 ‐22.5

Net Income* 191.1 261.5 ‐26.9%  292.0 ‐34.4%

EBITDA 204.4 305.5 ‐33.1 347.5 ‐41.2%

EBITDA Margin 43 4% 64 5% 2 118 bps 70 4% 2 701 bpsEBITDA Margin 43.4% 64.5%  ‐2,118 bps  70.4% ‐2,701 bps

Adjusted Net Income 352.7 370.0 ‐4.2%  339.6 ‐11.7%

Adjusted earnings per share (in  R$) 0.182885 0.184677 ‐1.0% 0.205459 ‐11.0% 

d dAdjusted EBITDA 307.1 314.9 ‐2.5 356.0 ‐13.7

Adjusted EBITDA Margin 65.2%  66.5%  ‐136 bps  72.1%  ‐693 bps

Adjusted Expenses (163.9)  (159.0)  3.1%  (136.3)  20.3% 

18

* Attributable to BM&FBOVESPA´s Shareholders

Page 19: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Balance SheetIn R$ millions

ASSETS 2011 2010 LIABILITIES AND SH. EQUITY 2011 2010

Current assets 2,401.1 2,547.6 Current liabilities  1,930.0 1,416.2

Cash and cash equivalents 64.6 104.0 Collateral for transactions 1,501.0 954.6

Financial investments 2,128.7 2,264.4 Others 429.0 461.6

Others 207.8 179.2 Non‐current liabilities 2,402.5 1,798.7

Non‐current assets 21,188.8 20,086.4 Financing  1,138.6 1,010.1

L t i bl 1 767 4 1 216 8 D f d I T d S i l C ib 1 204 6 732 1Long‐term receivables 1,767.4 1,216.8 Deferred Inc. Tax and Social Contrib. 1,204.6 732.1

Financial investments 1,589.0 1,066.9 Others 59.2 56.6

Others 178.3 149.9

Investments 2,710.1 2,286.5 Shareholders' equity  19,257.5 19,419.0

Property and equipment 357.2 367.1 Capital 2,540.2 2,540.2

Capital reserve 16,033.9 16,662.5

Intangible assets 16,354.1 16,215.9 Others 666.7 200.0

16 5 16 3Minority interest in subsidiaries  16.5 16.3

TOTAL ASSETS 23,590.0 22,634.0 TOTAL LIAB. AND SHAREHOLDERS' EQUITY 23,590.0 22,634.0

19

Page 20: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Reconciliation of GAAP to Adjusted Net Income

4Q11 GAAP and adjusted net income reconciliation

R$ millions 4Q11 4Q10Change

4Q11 / 4Q103Q11

Change4Q11/2Q11

Gaap net income* 191 066 261 466 26 9% 292 006 34 6%Gaap net income* 191,066 261,466 ‐26.9% 292,006 ‐34.6%

(+) Stock options program 10,419 9,421 10.6% 8,541 22.0%

(+) Deferred tax liabilities 124,706 110,214 13.1% 124,706 0,0%

(‐) Profit from investment in associate (equity method investment net of tax on dividends)

128,853 13,123 881.9% 25,659 402,2%

(+) Taxes paid overseas to be compensated 62,987 ‐ ‐ ‐ ‐

(+) Contribution to MRP 92,342 ‐ ‐ ‐ ‐

Adjusted net income 352,667 367,978 ‐4.2% 399,594 ‐11.7%

20

*Attributable to BM&FBOVESPA shareholders

Page 21: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses

Reconciliation of Adjusted Operating Expenses

R$ millions 4Q11 4Q10Change

4Q11 / 4Q103Q11

Change4Q11/2Q11

Total Expenses 291 630 188 664 54 6% 169 558 72 0%Total Expenses 291,630 188,664 54.6% 169,558 72,0%

(‐) Stock options programs 10,416 9,421 10.6% 8,541 22.0%

(‐) Depreciation 22,127 18,925 16.9% 20,686 7.0%

(‐) Provisions 180 (688) ‐126,2% 1,408 ‐87,2%

(‐) Tax on dividends from CME 2,675 1,972 35.7% 2,642 1.3%

(‐) Contribution to MRP 92 342 ‐ ‐ ‐ ‐( ) Contribution to MRP 92,342

Adjusted Expenses 163,887 159,035 3.1% 136,281 20.3%

21

Page 22: February 15, 2012 · 2018-04-03 · 543.9 584.5 580.0 expenses: R$584.5 m on, within budget Same interval for 2012: R$580‐590 million 2010 2011 2012e Adjusted personnel expenses