apresentação do powerpointir.bmfbovespa.com.br/enu/3719/b3 - monthly presentation...each group of...
TRANSCRIPT
PUBLIC INFORMATION
PUBLIC INFORMATION
Investor relations
Monthly presentation
SAO PAULO, APRIL, 2018
PUBLIC INFORMATION
Forward Looking Statements
This presentation may contain certain statements that express the management’s expectations, beliefs and assumptions about future events or results. Such statements are not historical fact, being based on currently available competitive, financial and economic data, and on current projections about the industries B3 works in.The verbs “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “plan,” “predict,” “project,” “target” and other similar verbs are intended to identify these forward-looking statements, which involve risks and uncertainties that could cause actual results to differ materially from those projected in this presentation and do not guarantee any future B3 performance.The factors that might affect performance include, but are not limited to: (i) market acceptance of B3 services; (ii) volatility related to (a) the Brazilian economy and securities markets and (b) the highly-competitive industries in which B3 operates; (iii) changes in (a) domestic and foreign legislation and taxation and (b) government policies related to the financial and securities markets; (iv) increasing competition from new entrants to the Brazilian markets; (v) ability to keep up with rapid changes in technological environment, including the implementation of enhanced functionality demanded by B3 customers; (vi) ability to maintain an ongoing process for introducing competitive new products and services, while maintaining the competitiveness of existing ones; (vii) ability to attract new customers in domestic and foreign jurisdictions; (viii) ability to expand the offer of B3 products in foreign jurisdictions.All forward-looking statements in this presentation are based on information and data available as of the date they were made, and B3 undertakes no obligation to update them in light of new information or future development.This presentation does not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities where such offer or sale would be unlawful prior to registration or qualification under the securities law. No offering shall be made except by means of a prospectus meeting the requirements of the Brazilian Securities Commission CVM Instruction 400 of 2003, as amended.
PUBLIC INFORMATION
Diversified and vertically integrated model
Single infrastructure integrated to the financial system
Broadly held corporation with solid governance
R$55 billion in market capitalization¹
Revenue of R$4.4 billion in 2017²
More than R$12.0 billion distributed to shareholders in 10 years
B3 – Brasil, Bolsa, BalcãoThe infrastructure that develops the market
¹ As of March 29, 2018. 6th largest exchange by market value. ² Combined information. 3
PUBLIC INFORMATION
B3 – Brasil, Bolsa, BalcãoAgenda
Complete multi-asset and vertically integrated model: highly critical to users
Diversified revenue sources in high growth markets
Operational excellence, innovation and client focus: long term drivers of value
Solid financial profile and commitment to returning cash to shareholders
4
PUBLIC INFORMATION
Integration with market participantsOne-stop-shop adding value in every step of the financial market value chain
The infrastructure offered by B3 integrates in several points with market participants’ systems, supporting a significant number of their core activities
Financial
Institutions
Brokerage
houses
Asset
managers
Issuers of financial
securities
Trading / Registration
Trading
Centraldepository
Central counterparty
and settlement
Central counterparty
and settlement
Listed
(equities, derivativesspot FX and others)
OTCderivatives
Corporatebonds
Banks fundinginstruments
Loans & liens
(vehicles andreal estate)
Settlement
Central counterparty
and settlement
Centraldepository
Registration
Registration
Registration
Maintenance /Trade repository
Maintenance /Trade repository
5
PUBLIC INFORMATION
B3 – Brasil, Bolsa, BalcãoAgenda
Complete multi-asset and vertically integrated model: highly critical to users
Diversified revenue sources in high growth markets
Operational excellence, innovation and client focus: long term drivers of value
Solid financial profile and commitment to returning cash to shareholders
6
PUBLIC INFORMATION
Company´s revenue breakdown
(Combined information; B3); (R$ Millions)
Main drivers
Diversified revenue sourcesDiversified business lines with different revenue drivers
7
BM&F(derivatives)
Bovespa(equities)
Cetip
Securities(OTC derivatives
and banking instr.)
Cetip
Financing
Other
• Interest rate and FX volatility
• Risk appetite and sophistication of investors
• Credit outstanding
• Cross-border transactions (funding and export/import)
• Outlook for the economy and companies
• Volatility
• Interest rate level
• Risk appetite and sophistication of investors
• Credit outstanding and risk appetite
• Volatility and risk aversion
• Interest rates (trade-off: new volume registered vs. growth of growth of volume outstanding)
• Vehicle sales and financing penetration
• Outstanding volume of real estate credit
• Electronification of processes
• Fees for packages of services, maintenance or registration/custody volume (market data, listing and depository)
• Risk appetite of investors (securities lending)
PUBLIC INFORMATION
BM&F segmentExposure to volatility and FX rate
Volume and price drivers
Average daily volume (ADV)
Interest rate and FX volatility
Risk appetite and sophistication of investors
Credit outstanding
Cross-border transactions (funding and export/import)
Revenue per contract (RPC)
Each group of contract has a RPC (revenue per contract) set in R$ or US$ (mix effect)
RPC differs by maturity (interest rate contracts)
Discounts for day trades, HFTs and options on futures
Discounts by volume tiers for all clients
Revenue breakdown
ADV (millions)
RPC (R$)
Revenue (R$ millions)
*=
Post-trade
Identification of the final beneficial owner
OTC derivatives
Must be registered. May be with or without a central counter-party (CCP)
Regulatory framework
Growth drivers
Credit to GDP1 (% of GDP; Source: Central Bank of Brazil)
Government debt composition (%; Source: Brazilian Treasury)
8¹ Updated to Feb 18.
PUBLIC INFORMATION
Bovespa segmentPro-cyclical model of revenues
Market Cap (R$ trillions) and Turnover Velocity (%)
ADTV (R$ billion); Margin (bps)
Revenue (R$ millions)
=
Growth drivers
Revenue breakdown
Market Cap to GDP (%) and # Companies (Source: World Bank)
Average daily trading value (ADTV)
Outlook for the economy and companies
Volatility
Interest rate level
Risk appetite and sophistication of investors
Margin
Basis points on the financial volume traded
Different fees for cash equities and equity derivatives (options and forwards)
Discount for day trades and local institutional investors; and for the whole market when ADTV exceeds R$9 billion
Trading
Market formally open for fragmentation since 2007, but dark pools, MTFs and internalization are prohibited (competition is possible only between exchanges)
Post-trading
Identification of the final beneficial owner
Regulatory framework
Volume and price drivers
Pension Funds2 (R$ million; % of total; Source: ABRAPP)
Investment Funds1 (R$ millions; % of total; Source: ANBIMA)
9¹ Updated to Jan-18. ² Updated to Nov-17
PUBLIC INFORMATION
Others
On-lending
Open market
Time dep (local)
Savings deposit
Cetip Securities segmentHigh predictability and resilience
Bank Funding (%; Source: Central Bank of Brazil)
Volume and price drivers
Volumes
Credit outstanding and risk appetite
Volatility and risk aversion
Interest rates (trade-off: new volume registered vs. growth of volume outstanding)
Pricing
Basis points on the financial volume registered and/or under custody
Monthly systems utilization fee
Transaction fees (vary according to volume, settlement type and time of the transaction)
Price differentiation by type of instrument
Securities and OTC derivatives
Mandatory registration and custody in central depository
Funding instruments issued by banks
Mandatory registration in a central registration system
Regulatory framework
Growth drivers
Revenue breakdown
Credit outstanding – total growth2(R$ billions; Source: Central Bank of Brazil)
10
Registration: volume (R$ trillion)and average price (bps)
Utilization: avg # of clients (thousand) and avg price LTM (R$ thousand)
Maintenance (CSD/TR): volume (R$ trillion) and average price (bps/month)
Transaction: # of transactions (millions) and avg price (R$)
Revenue(R$ million)
¹ Updated to Nov-17.2Updated to Feb-18
PUBLIC INFORMATION
Cetip Financing segmentTied to the economic cycle
Volume and price drivers
Volume
Vehicle sales and financing penetration
Outstanding volume of real estate credit
Electronification of processes
Pricing
Fees in R$ for inclusion of liens in SNG (National Liens Database)
Fees for financing contract registered
Fees per search conducted in the system or per report requested (market data)
Loans (vehicles and real estate)
Mandatory registration of auto loans, as determined by Central Bank rules
Similar regulations for real estate loans come into effect in Oct/17.
Regulatory framework
Growth drivers
Revenue breakdown
Total Revenue (R$ millions)Financing of Vehicles (millions; Source: Cetip)
Monthly default1 (%; Source: Central Bank of Brazil1) Selic interest rate2 (%;Source: Central Bank of Brazil; FOCUS²)
11¹ Updated to Feb-18, ² FOCUS report (market survey) of Mar-18.
PUBLIC INFORMATION
Depository34%
Securitieslending
15%
Market Data16%
Listing9%
Other26%
R$670 mn2017
Other revenuesDiversified and recurring revenues
Annual listing fee charged from listed companies and other issuers
Size of companies (capital stock)
Fixed monthly fee per investor / account¹
Basis points on the market value deposited (larger accounts)
Tesouro Direto (basis points on the value under custody)
Monthly fee per user (client)
Clients’ profile and services used
FX rate (R$/US$)
Basis points on the financial value of open positions
Market activity level
Investors’ risk appetite
BM&FBOVESPA Settlement Bank (back-office services)
Market participant access (services packages)
Dep
os
ito
ryS
ec
uri
tie
s
len
din
gM
ark
et
Da
ta¹
Lis
tin
g¹
Oth
er
¹ Fees adjusted annually by inflation. 12
PUBLIC INFORMATION
B3 – Brasil, Bolsa, BalcãoAgenda
Complete multi-asset and vertically integrated model: highly critical to users
Diversified revenue sources in high growth markets
Operational excellence, innovation and client focus: long term drivers of value
Solid financial profile and commitment to returning cash to shareholders
13
PUBLIC INFORMATION
IT Infrastructure investmentsAssuring the smooth functioning of the markets
R$1.5 billion invested in the last 5
years
Operational excellence and high-
quality services are important
competitive advantages
Combined investment
(R$ millions; Combined information)
14
Main infrastructure projects deployed over recent years
(2013-2017)
✓ PUMA Trading System: low-latency and high-capacity multi-asset and multi-market trading platform
✓ B3 Clearinghouse: single infrastructure and risk / margin model for derivatives (listed and OTC) and equities
✓ New Data Center: scale to host own infrastructure and clients (colocation)
✓ Enhancements to IT infrastructure
✓ Moving and consolidation of Data Centers
✓ Mortgage registration platform
(2018 Budget)
✓ Trading infrastructure moving– PUMA (DR site)
✓ Final facilities structure
✓ Market Data (data with value added)
PUBLIC INFORMATION 15
B3 – Brasil, Bolsa, Balcão Example of new products and enhancements to existing products
L I S T E D
P R O D U C T S
UNDER ANALYSIS
Securities Lending (BTB)
Government Bonds Lending REPOs
Digital Options
Sinacor
PROJECTS
Market Data
Market Maker
Tesouro Direto
Implied Volatility Products
O T C
P R O D U C T S
UNDER ANALYSIS
Registry of Receivables
Funds Platform
PROJECTS
Internalization of Trader System
OTC Derivatives with CCP
Depository and Liens
Covered Bond
PUBLIC INFORMATION
B3 – Brasil, Bolsa, BalcãoAgenda
Complete multi-asset and vertically integrated model: highly critical to users
Diversified revenue sources in high growth markets
Operational excellence, innovation and client focus: long term drivers of value
Solid financial profile and commitment to returning cash to shareholders
16
PUBLIC INFORMATION
Financial robustnessSummary of income statement¹
¹ Combined managerial information. ² Adjusted to (i) depreciation and amortization; (ii) long-term stock-based compensation (principal + payroll taxes); (iii) integration-related expenses; and (iv) provisions. ³ Adjusted to: (i) integration-related expenses (ii) non-recurring provisions and (iii) changes on long term stock based compensation program/methodology.
17
Recurr. net income
+31.8%
Net revenues Adj. EBITDA³Adj. expenses²
+27.5%+46.7%
+28.2%
Revenue growth,
despite macro crisis
in Brazil
Expenses growth in line with inflation
(Average per annum: 6.4%)
Strong cash generation
Return of major part of earnings to shareholders
(R$ million; % of change) (R$ million; % of change) (R$ million; % of change)(R$ million; % of change)
PUBLIC INFORMATION
Focus on expense control
Historical adjusted expenses¹
(Combined information; R$ millions)
CAGR 13-17Total – 6.4%
IPCA² – 6.4%
Cetip – 12.1%(13-16)
BVMF – 4.8 %(13-16)
2017 adjusted expenses breakdown
(Combined information)
¹Expenses adjusted to: (i) depreciation and amortization; (ii) stock grant plan expenses – principal and payroll taxes – and stock option plan; (iii) expenses connected to the businesscombination with Cetip; and (iv) provisions. ² IPCA accumulated between 2012 and 2017 (Source: IBGE).
18
PUBLIC INFORMATION
Temporary financial leverage as a consequence of the business
combination of the Companies
Solid balance sheet and strong cash generation allow company to seek financial deleverage while
maintaining distributions to shareholders
Free cash¹
~R$3.6 billion
+
Adjust. EBITDA² in 2017
R$2.6 billion
Debt amortization schedule
Expected IoC and dividends
payment to shareholders³
(R$ billions)
¹ 2016 combined short- and long-term cash and financial investments excluding: (i) third-party cash; and (ii) minimum operational cash. ² Combined information. EBITDA adjusted by: (i) stock grant plan expenses; (ii) expenses connected to the business combination with Cetip; and (iii) non-recurring provision expenses. ³ Subject to performance of the business and BoD approvals in each quarter.
19
PUBLIC INFORMATIONPUBLIC INFORMATION
Appendix
PUBLIC INFORMATION
B3 ALL THE POWER OF THE MARKET
1890
Founding of BolsaLivre (BOVESPA's
predecessor)
1986
Start of BM&F activities
2007
Demutualization and IPOs of BOVESPA
Hld and BM&F
2008
BM&F and BOVESPA Hld merger – creation of BM&FBOVESPA
2008
Demutualization of Cetip
2010
Acquisition of GRV by Cetip
Mar/17
Merger approval and creation of B3
May/16
Agreement between BM&FBOVESPA and Cetip (shareholders’
approval)
B3 – Brasil, Bolsa, BalcãoThe infrastructure that develops the market
1984
Start of Cetipactivities
21
2009
IPO of Cetip
PUBLIC INFORMATION
Board of Directors
Integration committee
Corporate governance and nomination committee
Audit committee
Product & pricing committee
Compensation committee
Securities intermediation industry committee
Risk and financial committee
Issuer regulation committee
IT committee
Current BD compositionPedro Pullen Parente (Chairman)CEO of Petrobras and partner of Prada Investimentos
Edgar da Silva RamosPartner of brokerage houses and former Chairman of Cetip
Florian BartunekPartner and CIO at Constellation Asset Management
Guilherme Affonso FerreiraFounder and Partner of Teorema
José Lucas Ferreira de MeloFormer VP of Unibanco, Former auditor of PWC, Former Director of Cetip
Laércio José de Lucena CosentinoFounder and CEO of TOTVS
Luiz Antonio de Sampaio CamposFormer Director of CVM; Lawyer
Luiz Nelson Guedes de CarvalhoFormer Central Bank and S. Commission Officer; Member of IIRC and CPC/IASB; Professor of Accounting; Chairman of Petrobras
Antônio Quintella (Vice-Chairman)Former CEO of CS Brasil and Americas; Portfolio Manager
Denise Pauli PavarinaBradesco Executive
Eduardo Mazzilli de VassimonDirector of Itaú and CRO of Itaú Holding
José Berenguer NetoCEO of JP Morgan Brazil
José Roberto Machado FilhoExecutive Officer of Banco Bandepe (Santander) and Former Director of Cetip
Luiz Fernando FigueiredoFormer Governor of the Central Bank; Portfolio Manager
Linked tomarket participant
Independent members
Management & Board of DirectorsBoard of Directors
22
Chamber services management committees
PUBLIC INFORMATION
Management & Board of DirectorsExecutive Board
Chief Executive Officer
GILSON FINKELSZTAIN
Chief Operating Officer
CÍCERO
VIEIRA
Chief Financial Officer
DANIEL
SONDER
Chief Product and
Client Officer
JUCA
ANDRADEExecutive Director of
the Financing Unit
MARCOS
FERREIRA
Chief Technology
Officer
RODRIGO
NARDONI
23
PUBLIC INFORMATION
Sound corporate governance practices
Corporate governance and ownership structureBroadly-held corporation with solid corporate governance structure
Listed at Novo Mercado (voting shares only and other shareholders’ rights, transparency, etc.)
Board of Directors:
• Majority independent, including the chairman (regulatory requirement)
• Other Board members are linked to market participants (are not connected to controlling group or management)
• Board of Directors and its Committees have clearly-defined activities
Management compensation aligned with Company’s performance and strategic objectives, as well as with shareholders’ long-term interests
Solid risk management and internal control structures and policies
24
10%
7%
5%
4%1%
73%
Capital World Investors Oppenheimer Funds
GIC Private Limited BlackRock Funds
Treasury Stock Others
PUBLIC INFORMATION
Debt profile
BVMF
Loan
Cetip Lux 1
Loan
Cetip Lux 2
Loan
BVMF
Debentures
BVMF
Notes
Value USD 125 m USD 100 m USD 50 m R$3 bi USD612 m
Issuance Dec/16 Aug/14 Sep/16 Dec/16 Jul/10
Amortization Monthly - - 50% Dec/18 -
Maturity date Dec/17 Aug/20 Aug/19 Dec/19 Jul/20
Interest rates 3.02%¹ 3.50% 4.00% 104.25% CDI 6.47%¹
Interest
paymentsMonthly Quarterly Mar and Sep Jun and Dec Jan and Jul
¹ Effective rate after tax for loans in foreign currency. 25
PUBLIC INFORMATION 26
B3 - Business combination between BM&FBOVESPA and CetipCommitments undertaken with the regulators
Commitments undertaken with CADE▪ To provide clearing and settlement services ("CCP Services") and depository services (“CSD Services”) to other Financial Market Infrastructure
(“FMI”) for transactions in the cash equity market
▪ To ensure that all participants of the central depository receive equitable treatment, agreeing to provide details about the increase of any operating or transactional costs associated to the mechanics of provision of CSD services
▪ To ensure the preservation and improvement of the governance mechanisms applicable to the prices of products and services
▪ To increase in the scope of the Price Guidelines set forth in the Bylaws to contemplate any other products or services, as determined by the Products and Pricing Committee (“Committee”) and increase in the attributions of the Committee
▪ To guarantee that the Committee's composition will allow the representation of clients of different segments, classified as large, medium and small clients
▪ To agree to engage in a negotiation period of up to 120 days with any FMI interested in contracting the provision of CSD Services, provided that in case the negotiations do not succeed, the interested party will have the right to trigger an arbitration mechanism
Commitments undertaken with CVM▪ Commitment to hold a public hearing concerning the access rules and commercial policy related to CCP services and CSD services, with the
purpose of collecting opinions from the interested parties with respect to such rules, which will be later submitted to approval by CVM and Brazilian Central Bank
▪ Commitment to deliver to CVM income statements of their business units ("Managerial Income Statements") related to the following activities: trading ("Trading Unit"), clearing and settlement ("CCP Unit") and central depository ("CSD Unit“) with respect to the cash equity market
▪ Commitment to implement a rebalancing of prices related to the Trading, CCP and CSD services, concerning services and activities related to the cash equity market, in alignment with the structure of costs and revenues associated with the Business Units, as verified on the Managerial Income Statements related to the fiscal year ended on December 31, 2016
▪ Commitment to implement the relevant measures so that BM&FBOVESPA Market Supervision (BSM) is able to provide self-regulation services to the new FMI
PUBLIC INFORMATION 27
B3 - Business combination between BM&FBOVESPA and Cetip (cont.)Commitments undertaken with the regulators
Commitments undertaken with CVM (Rebalancing)
Fees (bps) Current fees (before the rebalancing) Fees (bps) Fees after the Rebalancing
Institutional Investors Other Investors Institutional Investors Other Investors
Trading 0.50 0.50 Trading 0.60 0.60
Post-trading (CCP
and CSD)2.00 2.75
CCP 1.48 2.06
CSD 0.42 0.59
Total 2.50 3.25 Total 2.50 3.25
▪ The Rebalancing proposal described above is subject to adjustments depending on the results of the public hearing procedure. Furthermore, the Rebalancing should not be implemented if the arbitration mechanism described is triggered, in which case a price will be set for the transferring of securities within the CSD as a result of transactions cleared and settled by other FMI, subject to the regulatory agencies
PUBLIC INFORMATION 28
B3 – Goodwil from the business combination with Bovespa HoldingStatus of the ongoing discussions
Tax year(notices received)
Notional amount under
discussion as of Sep’17(R$ bn – includes fines and interest)
2010-2011
(04/02/2015)
2012-2013
(09/21/2017)
R$2.5 billion
R$3.0 billion
2008-2009
(11/29/2010) R$1.3 billion
CARF
(IRS appeal - lower chamber)
06/21/2017(5x3 votes)
05/09/2014
(3x3 votes)
Administrative level
We are here¹
Judiciary
(three levels)DRJ
(local IRS)
04/27/2016
(partial impugnation)
10/21/2011
(partial impugnation)
We are here
CARF
(IRS appeal - higher chamber)
04/05/2017
(4x4 votes)
We are here
¹ A letter of credit was pledged
PUBLIC INFORMATION
PUBLIC INFORMATION
Operational Performance
PUBLIC INFORMATION 30
Average Daily Trading Value – ADTV
(BRL billion)
Average annual market cap
(BRL trillion)
Turnover Velocity²
(12 months average)
Volumes – Bovespa segment
¹ Updated to Mar/18. ² Ratio of cash equities trading volume to the overall market capitalization.
PUBLIC INFORMATION 31
Revenue Per Contract – RPC
(BRL)
Average Daily Traded Volume – ADV
(Thousand of contracts)
Volumes – BM&F segment
¹ Updated to Feb/18. ² As of 2016 it does not consider OTC volume Mini contracts were weighted in its respective standard contracts: Equities, FX and
Commodities.
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016² 2017 2018¹ Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18
Int Rates BRL 0.950 1.141 0.979 0.889 0.918 1.004 1.046 1.120 1.150 1.161 1.034 1.031 1.060 0.908 1.080 1.042 1.071 1.042 0.967 1.105 1.056 1.070 1.161 1.114 1.016
FX 1.859 2.065 2.161 1.928 1.894 2.205 2.535 2.669 3.671 3.585 3.012 2.939 2.952 3.050 3.013 3.056 3.091 2.829 2.983 2.728 2.914 3.166 3.584 2.772 3.065
Equities 1.501 2.145 1.620 1.564 1.614 1.524 1.761 1.774 2.128 1.184 0.998 0.839 0.878 1.134 0.940 1.142 0.857 1.100 0.863 1.052 0.807 1.082 1.184 0.962 0.785
Int Rates USD 0.965 1.283 1.357 1.142 0.941 1.015 1.231 1.294 1.840 1.794 1.431 1.551 1.385 1.349 1.484 1.478 1.438 1.504 1.295 1.385 1.472 1.480 1.794 1.497 1.432
Commodities 3.195 3.587 2.307 2.168 2.029 2.239 2.534 2.390 2.530 2.342 2.089 1.689 1.941 1.657 2.463 1.986 2.395 1.927 2.094 2.160 2.054 2.713 2.342 1.622 1.624
Mini Contracts 0.054 0.162 0.176 0.128 0.129 0.116 0.119 0.117 0.218 - - - - - - - - - - - - - - - -
OTC 2.111 2.355 1.655 1.610 1.635 1.769 1.409 2.092 3.925 - - - - - - - - - - - - - - - -
Total RPC 1.224 1.527 1.365 1.134 1.106 1.191 1.282 1.350 1.516 1.722 1.419 1.380 1.445 1.328 1.437 1.450 1.451 1.386 1.298 1.429 1.401 1.517 1.381 1.438 1.356
PUBLIC INFORMATION 32
BM&F segment
Bovespa segment
Investor participation in volumes
¹ Updated to Mar/18. ² Starting from 2016 excludes OTC data.
PUBLIC INFORMATION 33
Transactions – Quantity(Thousand)
Maintenance (CSD/TR) – Volume (BRL trillion)
Utilization – Average number of clients(Thousand)
Registration – Volume(BRL trillion)
Volumes – Cetip Securities segment
PUBLIC INFORMATION 34
% Penetration(Vehicles financed / vehicles sold)
Vehicles sold(Thousand)
Vehicles financed(Thousand)
Volumes – Cetip Financing segment
PUBLIC INFORMATION
15.8%
Trading in ADRs of Brazilian companies
Novo Mercado
Launch
(Dec. 2000)
End of CPMF
(Financial
Transaction Tax)
Sarbanes-Oxley Act
(Jul. 2002)
End of IOF Tax (2%) for
foreign investors
(Dec. 2011)
Source: Bloomberg (in USD traded value of 35
companies with ADRs programs )
22.7%
77.3 %
34.4%
42.9%
6.9%
Mar/18
35
PUBLIC INFORMATION
PUBLIC INFORMATION
4Q17 Earnings Presentation
March 2, 2018
PUBLIC INFORMATION
Forward Looking Statements
This presentation may contain certain statements that express the management’s expectations, beliefs and assumptions about future events or results. Such statements are not historical fact, being based on currently available competitive, financial and economic data, and on current projections about the industries B3 works in.The verbs “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “plan,” “predict,” “project,” “target” and other similar verbs are intended to identify these forward-looking statements, which involve risks and uncertainties that could cause actual results to differ materially from those projected in this presentation and do not guarantee any future B3 performance.The factors that might affect performance include, but are not limited to: (i) market acceptance of B3 services; (ii) volatility related to (a) the Brazilian economy and securities markets and (b) the highly-competitive industries in which B3 operates; (iii) changes in (a) domestic and foreign legislation and taxation and (b) government policies related to the financial and securities markets; (iv) increasing competition from new entrants to the Brazilian markets; (v) ability to keep up with rapid changes in technological environment, including the implementation of enhanced functionality demanded by B3 customers; (vi) ability to maintain an ongoing process for introducing competitive new products and services, while maintaining the competitiveness of existing ones; (vii) ability to attract new customers in domestic and foreign jurisdictions; (viii) ability to expand the offer of B3 products in foreign jurisdictions.All forward-looking statements in this presentation are based on information and data available as of the date they were made, and B3 undertakes no obligation to update them in light of new information or future development.This presentation does not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities where such offer or sale would be unlawful prior to registration or qualification under the securities law. No offering shall be made except by means of a prospectus meeting the requirements of the Brazilian Securities Commission CVM Instruction 400 of 2003, as amended.
37
PUBLIC INFORMATIONPUBLIC INFORMATION
B3’S BUSINESS ENVIRONMENT
INTEREST RATE FELL FROM
13.75% TO 7.00%p.a.1
INITIAL SIGNS OF ECONOMIC RECOVERY:
2.7% GDP growth expected for 2018 and 20192
IBOVESPA
ROSE 27%3
EQUITY ISSUANCES (IPO/FOLLOW ON) OF
R$42BN, ~3X AVG OF PREVIOUS YEARS4
DEBT ISSUANCES OF R$118BN, GROWTH OF
44% VS. AVG OF PREVIOUS YEARS5
VEHICLE SALES ROSE BY 5.4%, WHILE
VEHICLES FINANCED ROSE BY 9.7%6
EQUITIES ADTV GREW 17.6%7
ALL TIME HIGH ADV OF INTEREST
RATE CONTRACTS (+13.1%) 7
RECORD NUMBER OF MESSAGES AND
TRADES TESTED B3’S SYSTEMS
10% INCREASE IN THE NUMBER OF
RETAIL INVESTORS IN EQUITY
OPERATING FIGURES
1 Benchmark Selic Rate in Dec’16 and Dec’17. ² Central Bank Focus market consensus report Dec’17. ³ 29 Dec‘16 to 28 Dec’17. 4 Source: Anbima. Growth of 191% in 2017 vs. average of the last 3
years (2014-2016). 5 Source: Anbima. 2017 vs. average of the last 3 years (2014-2016). Includes debentures; commercial papers and bank notes. 6 Full year 2016 vs. full year 2017. 7 Daily average
for 2017 vs. 2016.
2017 - year in summary
B3 DELIVERS ON SEVERAL FRONTS
CONCLUSION OF PHASE TWO OF THE NEW
INTEGRATED CLEARINGHOUSE:
INNOVATION, CAPITAL EFFICIENCY, IT
RESILIENCY AND ADDITIONAL CAPACITY
B3 MERGER APPROVED
• REORGANIZATION OF CLIENTS AND
PRODUCTS FUNCTION WITHIN B3 TO
INCREASE CLIENT PROXIMITY AND
ACCELERATE PRODUCT DEVELOPMENT
• POST-MERGER EXPENSE SYNERGIES
CAPTURED EARLIER THAN EXPECTED
RENEWAL OF PUMA TRADING SYSTEM
INFRASTRUCTURE
ENHANCEMENT TO NOVO MERCADO LISTING
RULES FOR CORPORATE GOVERNANCE
FINANCIAL DELEVERAGING ON TRACK, COMBINED
WITH SIGNIFICANT CASH DISTRIBUTION TO
SHAREHOLDERS (R$923MN IN 2017)
PUBLIC INFORMATION 39
Revenue breakdown – 2017Revenue growth in all segments – well balanced revenue diversification
REVENUE (in R$ millions / % growth YoY)
(Combined information; B3)
+10.8%
Bovespa Seg.R$1,136.0
26%
Cetip Securities Seg.
R$1,101.425%
Cetip Financing Seg.
R$423.610%
Other RevenuesR$670.0
15%
BM&F Seg.R$1,108.1
25%
R$ 4.4bn
in 2017
PUBLIC INFORMATION
Operating highlights by segment
4Q17 and 2017 highlightsSolid operating performance: growth in all business segments
40
BM&F Cetip Securities
4Q17 4Q17/4Q16 2017 2017/2016 4Q17 4Q17/4Q16 2017 2017/2016
ADV 3.2mn contracts +15.2% 3.0mn contracts +26.4%Maintenance (CSD/Trade
Repository)R$6.5tn +7.2% R$6.3tn +5.0%
RPC R$ 1,446 -3.2% R$ 1,419 -22.1%
Bovespa Cetip Financing
4Q17 4Q17/4Q16 2017 2017/2016 4Q17 4Q17/4Q16 2017 2017/2016
ADTV R$10.1bn +16.4% R$8.7bn +17.6% Vehicles financed 1.4mn +11.6% 5.1mn 9.20%
Margin 4.958 bps -2.1% 5.145 bps -0.9% Contracts (market share) 65.2% - 985 bps 71.4% - 224 bps
PUBLIC INFORMATION
4Q17 and 2017 highlights (cont.)Bottom line negatively impacted by lower financial results
41
Other 4Q17 highlights
Expenses related to the combination with Cetip: pre-tax: R$ 43.6mn / after-tax: R$ 28.8mn
Reversal of provisions (positive impacts):
• Health care plan (other revenues): pre-tax: R$ 22.6mn / after-tax: R$ 14.9mn
• Legal contingencies (other expenses): pre-tax: R$ 26.8mn / after-tax: R$ 17.7mn
1 See reconciliation in the slide 22 in the appendix. ² See reconciliation in the slide 21 in the appendix.
4Q17 4Q17/4Q16 2017 2017/2016 4Q17 4Q17/4Q16 2017 2017/2016
Total revenue: 1,145.6 + 8.0% 4,439.1 + 10.8% Net revenue 1,033.6 + 7.9% 4,006.2 + 11.1%
BM&F: 284.1 + 9.3% 1,108.1 + 5.5% Adj. expenses1 313.2 +2.7% 1,067.4 +4.2%
Bovespa: 306.2 + 12.2% 1,136.0 + 16.2% Adj. EBITDA¹ 672.9 +12.2% 2,658.1 +10.3%
Cetip securities 271.9 + 0.3% 1,101.4 +3.7% Adj. EBITDA margin 66.6% +285 bps 67.7% +56 bps
Cetip financing 108.6 + 11.5% 423.6 + 15.5% Financial result (25.2) -112.80% 134.2 -44.8%
Others: 174.9 + 9.8% 670.0 + 22.2% Rec. net income² 635.8 -5.6% 2,084.0 -12.6%
Financial highlights (R$ millions)
PUBLIC INFORMATION
BM&F segment Higher ADV from all groups of contracts led to revenue growth
42
ADV (in thousand of contracts)
REVENUE PER CONTRACT2(in R$)
4Q17 HIGHLIGHTS
Stock indices contracts growth driven by HFTs and retail investors
Higher share of HFTs and day-trades drove RPC down
¹ Revenue does not consider the revenue lines “foreign exchange” and “securities” of the BM&F segment, as reported in the financial statements note 20, which totaled R$4.7 million in 4Q17. ² Mini contracts volume were
weighted in the respective standard contracts, impacting volumes and RPC of these contracts groups.
+9.6%
REVENUE¹ (in R$ millions)
CONTRACTS 4Q16 4Q17 YoY
Interest rates in BRL 1,749.6 1,856.5 6.1%
FX rates 505.7 605.0 19.6%
Stock indices 270.6 471.9 74.4%
Interest rates in USD 248.4 262.4 5.6%
Commodities 6.6 8.7 31.7%
TOTAL 2,781.0 3,204.6 15.2%
CONTRACTS 4Q16 4Q17 YoY
Interest rates in BRL 1.053 1.078 2.4%
FX rates 3.205 2.924 -8.7%
Stock indices 1.112 0.986 -11.3%
Interest rates in USD 1.520 1.446 -4.9%
Commodities 2.358 2.249 -4.6%
TOTAL 1.495 1.446 -3.2%
PUBLIC INFORMATION
Bovespa segmentRevenue growth driven by higher volumes
MARKET CAPITALIZATION (in R$ trillions) AND
TURNOVER VELOCITY (%)
ADTV (in R$ billions) AND MARGIN (in bps)
43
ADTV growth driven by a 23.1% YoY growth in market capitalization
Trading and post-trading margins of 4.958 bps, 2.1% decrease YoY (from 5.064 bps in 4Q16)
• Higher participation of local institutional investors
¹ Revenue does not consider (i) the revenue line “others” of Bovespa Segment, as reported in the financial statements note 20, which totaled R$11 million in the 4Q17;
+10.3%
REVENUE¹ (in R$ millions)
4Q17 HIGHLIGHTS
PUBLIC INFORMATION
Cetip Securities segmentRevenue resilience and recurrence
44
Drop of 29.6% in the transaction-related revenue due to resolution 4,527 of Central Bank
• Banks substituted debentures of leasing companies for other bank funding instruments, mainly CDBs
Maintenance
(CSD/TR)
Monthly avg
Volume(in R$ trillions)
4Q16 1Q17 2Q17 3Q17 4Q17
OPERATIONAL FIGURES
Transaction (in millions)
Avg Price (in R$)
Monthly
utilization(in thousands)
Avg Price(in R$)
+0.3%
REVENUE (in R$ millions)
4Q17 HIGHLIGHTS
PUBLIC INFORMATION
Cetip Financing segmentRecovery in the vehicles’ financing activity
45
+11.5%
Increase in number of vehicles financed and credit penetration
Lower market share in the Contracts System due to the interruption of services in Minas Gerais state (Sep’17 onwards)
Number of
vehicles sold (in thousand)
Number of
vehicles
financed (in thousand)
Contracts
System
(market share)
Vehicles
financed /
vehicles sold
1Q17 2Q17 3Q17 4Q17
28.3% 30.7% 28.3% 28.2% 30.2%
75.1% 74.4% 74.6% 72.1% 65.2%
REVENUE (in R$ millions) OPERATIONAL FIGURES
4Q17 HIGHLIGHTS
4Q16
PUBLIC INFORMATION
Adjusted expensesContinued focus on expense management
46
Others³ (-8.4%)
Adjusted personnel²(-4.0%): annual salaries readjustment more than offset by synergy gains
¹ Adjusted to (i) depreciation and amortization; (ii) long-term stock-based compensation (principal + payroll taxes); (iii) integration-related expenses; and (iv) provisions.
² Excluding the long-term stock-based compensation (principal + payroll taxes). ³ Includes expenses with communication, maintenance, taxes, board and committee
members compensation and others.
+2.7%
Third party (+88.9%): increase in the expenses directly linked to revenues
Data Processing (-2.0%) decrease in expenses with software maintenance
4Q16 165.2 (54.1%) 55.1 (18.0%) 23.7 (7.8%) 61.2 (20.1%)
4Q17 158.5 (50.6%) 53.9 (17.2%) 44.7 (14.3%) 56.0 (17.9%)
(in R$ millions and % of total adjusted expenses)
ADJUSTED EXPENSES¹ (in R$ millions / % growth YoY)
(Combined information; B3)
PUBLIC INFORMATION 47
Expenses reconciliation and tracking of budgetsGuidance were accomplished
EXPENSES (in R$ millions)
(Combined information; B3)
Adjusted expenses:
1,067.5
D&A:
742.1
Combination with Cetip:
491.8
Other:
307.7
Total Expenses: 2,609.1
Within the budget of R$1,050mn to R$1,100mn; 4.2% YoY growth
Within the budget of R$710mn to R$750mn (includes R$570.3mn in
amortization of intangibles)
In line with the budget set for non-recurring expenses related to the business
combination with CETIP²
Provisions: R$199.7mn
Stock grant expenses¹: R$108.0mn
¹ Considers only recurring stock grant expenses (principal and payroll taxes). The amount related to payroll taxes provisioned is calculated based on B3’s share price at the
end of the period (R$22.78 on 12/27/2017 versus R$16.50 on 12/28/2016, +38% YoY growth). ² The budget range for non-recurring expenses related to the business
combination with Cetip was between R$ 615mn - R$ 640mn for 2017 – 2018 period, excluding R$ 65.5mn impairment booked in the 1Q17.
PUBLIC INFORMATION
Financial highlightsSolid cash position is required for clearinghouse safeguards
48
CASH AND FINANCIAL INVESTMENTS (in R$ millions)
(Combined information; B3)
3Q17
6,884
4Q16
14,656
2Q17
6,874
1Q17
15,657
Third-party Restricted and unrestrictedTotal
B3’s cash position totaled R$4.8bn in 4Q17
R$2.5 - R$3.0 billion to run the business
• R$1.1 billion in clearinghouses’ required safeguards
• The remaining amount adds to the liquidity that supports the clearinghouse activity and general corporate needs
Interest on capital (IoC) payment:
• Increase in cash position connected to R$533 million in IoC paid in Jan’18
Third-party cash
Not considered as B3’s cash
The Company earns interest on most of this cash balance
¹ Includes earnings and rights on securities in custody. ² Includes B3 Bank clients’ deposits. ³ Does not include investments in Bolsa Mexicana de Valores, Bolsa de Comercio de Santiago,
Bolsa de Valores de Colombia and Bolsa de Valores de Lima amounting R$324.7 million at 4Q17, booked as financial investments. See note 4 to the financial statements.
4Q17
7,510
PUBLIC INFORMATION 49
DEBT AMORTIZATION SCHEDULE (in R$ billions)
FINANCIAL LEVERAGE (in R$ millions)
Financial highlights (cont.)Temporally higher financial leverage
Financial deleveraging and payout
R$1.5bn in debt amortization scheduled for Dec´18
The Company expects to be able to reduce its financial leverage to 1x Gross Debt / Adj. EBITDA by the end of 2019
In the FY17, distributions to shareholders totaled R$923.0 million, which represent a payout ratio of 71.2%
Payout ratio target for the 2018 – 2019 period between 70% and 80% of the IFRS net income
4Q17
Gross Debt 5,634.7
Adj. EBITDA (LTM) 2,658.1
Financial leverage 2.1x
PUBLIC INFORMATIONPUBLIC INFORMATION
Appendix
PUBLIC INFORMATION 51
15.3%
¹ Revenue as reported in the financial statements note 20 of the Financial Statements. ² Includes R$22.6mn in reversal of provision.
Other revenuesSolid performance of depository and impact of non-recurring provision reversal
4Q17 REVENUE BREAKDOWN¹ (in R$ millions / % of the total)
(Combined information; B3)
Other lines of business 4Q17 YoY
Depository 61.6 20.2%
Securities lending 25.3 -3.9%
Market data (vendors) 25.4 -0.2%
Listing 14.7 10.0%
Bank - financial intermediation and bank fees 8.5 -23.3%
Market participant access 11.6 37.3%
Other² 27.9 18.9%
Total 174.9 9.8%
PUBLIC INFORMATION
Financial highlights Decrease in the financial result due to a lower cash position
52
FINANCIAL RESULT¹ (in R$ millions)
(Combined information; B3)
Exp
ense
Incom
e
-71.4%
-25.1%
¹ The Company set a cash flow hedge, designating the 1-year foreign currency loan taken in Dec’16 to cover the effects of currency variations on part of the revenues denominated in USD for
BM&F segment, therefore reducing the impact of exchange rate variations on revenues for this segment and, at the same time, on the Company’s financial results. The Company ceased to use
hedging of USD revenues as of March 1, 2018.
Decrease in financial revenue:
Payment in Apr’17 of R$8.4 billion related to the cash portion of the combination with Cetip
Decrease of Interest rate in Brazil
Decrease in financial expense:
Decrease in expenses related to the fair value hedge for the principal amount of the 2020 Notes (Swap)
Decrease of Interest rate in Brazil
R$8.2 mn of innovation investment impairment
PUBLIC INFORMATION
Guidances for B32018 Capex and D&A revised; Adjusted Opex maintained
53¹ Expenses adjusted to the Company’s (i) depreciation and amortization; (ii) costs from stock grant plan – principal and payroll taxes – and stock option; (iii) expenses related to business
combination with Cetip; and (iv) provisions. Considers accounting eliminations for the combined Company ² Considering the mid-point of the budget for 2018. ³ Does not include Capex related
to the business combination with Cetip.
Adjusted OPEX¹ (in R$ millions) – 2018 guidance Maintained
(Combined information; B3)
CAPEX³ (in R$ millions) – 2018 guidance Revised
(Combined information; B3)
2018 guidance: range of R$220 million and R$250 million
• Continuous enhancement of it infrastructure
• Products development
2018 guidance: range of R$1,050 million and R$1,100 million
• YoY growth²: flat
• CAGR 2013 – 2018e²: 5.2%
Depreciation and Amortization – 2018 guidance Revised
Depreciation and amortization guidance should range between R$910 million and R$980 million, including depreciation and amortization of intangibles
PUBLIC INFORMATION
Combination-related Opex and Capex Budget of business combination-related expenses and investments
54
Estimates on expenses and other impacts arising from the completion of the business combination with Cetip¹ (R$ millions)
Estimates on expenses and Capex necessary to capture synergies (R$ millions)
¹ In comparison with the numbers disclosed in 1Q17, some expenses were reclassified between lines in the table and from expenses related to the combination with Cetip to recurring
personnel expenses. ² Includes payroll charges on the amount approved at the Annual General Meeting. In addition to the amount described above, approximately R$44 million will be
accrued between 2019 and 2021, according to the vesting periods of the stock grant program. The portion referring to payroll taxes on the stocks that will be transferred in future
periods can vary significantly, since it will be calculated based on the stock price on the day of the transfer.
2016 9M17 4T17 2017 2018e Total
Severance and services providers’ expenses 8,5 113,8 37,1 150,9 ~20,0 175,0 - 190,0
Capex (projects and integration) 4,6 3,7 8,3 ~15,0 20,0 - 30,0
2016 9M17 4Q17 2017 2018e Total
Contractual commitments and other accounting impact - 233.9 -1.4 232.5 - 232.5
Cetip´s LT compensation and retention programs (cancelation of stock options and payroll taxes)
- 133.1 - 133.1 - 133.1
Impairment / write-offs / provision for contractual fines - 100.8 -1.4 99.4 - 99.4
Retention / severance programs approved in the AGM of 04/28/17² - 78.2 6.4 84.6 ~25.0 100.0 - 110.0
Advisors, consultants, branding 70.3 87.9 1.5 89.3 ~10.0 165.0 - 170.0
Total 70.3 400.0 6.5 406.5 ~35.0 505.0 - 515.0
PUBLIC INFORMATION 55
Financial statements Summary of income statement (consolidated)
SUMMARY OF INCOME STATEMENT (in R$ millions)
Net revenues 1,033.6 958.3 7.9% 1,060.80 -2.6% 4,006.2 3,606.9 11.1%
Expenses (589.4) (438.9) 34.3% (593.40) -0.7% (2,609.1) (1,720.0) 51.7%
Financial result (25.2) 196.6 -112.8% 19.0 -232.9% 134.2 243.1 -44.8%
Income tax and social contribution 97.1 362.3 -73.2% 150.52- -164.5% (242.0) (112.4) 115.3%
Net income 516.1 1,078.6 -52.1% 336.35 53.5% 1,225.1 2,018.7 -39.3%
Adjusted expenses (313.2) (305.1) 2.7% (252.1) 24.3% (1,067.4) (1,024.3) 4.2%
Adj. EBITDA 672.9 599.7 12.2% 667.8 0.8% 2,658.1 2,410.5 10.3%
Adj. EBITDA margin 66.6% 63.7% 285 bps 66.6% -3 bps 67.7% 67.1% 56 bps
Recurring net income 635.8 673.5 -5.6% 445.3 42.8% 2,084.0 2,383.2 -12.6%
4Q17/3Q17
(%)2017 2016
2017/2016
(%)4Q17 4Q16
4Q17/4Q16
(%)3Q17
PUBLIC INFORMATION 56
4Q17 4Q16 4Q17/4Q16
(%) 3Q17
4Q17/3Q17
(%) 2017 2016
2017/2016
(%)
Net income (attributable to shareholders) 516,110 1,078,399 -52.1% 336,263 53.5% 1,224,714 2,018,891 -39.3%
(+) Expenses related to the combination with Cetip 28,760 12,003 139.6% 22,911 25.5% 325,383 51,997 525.8%
(+) Non-recurring provisions (32,626) (11,216) 190.9% (38,126) -14.4% 17,855 143,756 -87.6%
(+) Impairment - - - - - 43,235 - -
(+) Impact related to CME Group - (431,701) - - - - 116,784 -
(+) Amortization of intangibles from combination with Cetip 123,554 - - 124,226 -0.5% 376,423 - -
(+) Amortization of intangibles from combination with GRV - 8,567 - - - 8,567 34,270 -75.0%
(+) Changes on long term stock based compensation
program/methodology - 17,490 - - - - 17,490 -
(+) Taxes Refinancing (REFIS/PERT) - - - - - 87,809 - -
Recurring net income 635,797 673,542 -5.6% 445,274 42.8% 2,083,986 2,383,187 -12.6%
(+) Deferred Tax (goodwill from Bovespa combination) 133,054 135,290 -1.7% 133,054 0.0% 532,214 541,159 -1.7%
(+) Deferred Tax (goodwill from Cetip combination) 119,629 - - 119,629 - 239,258 - -
Recurring net income adjusted by goodwill tax benefit 888,480 808,832 9.8% 697,957 27.3% 2,855,458 2,924,346 -2.4%
Recurring net incomeReconciliation of net income – excluding non-recurring items
PUBLIC INFORMATION
Financial statements Adjusted expenses and EBITDA reconciliations
ADJUSTED EXPENSES RECONCILIATION (in R$ millions)
EBITDA RECONCILIATION (in R$ millions)
57
4Q17 4Q164Q17/4Q16
(%)3Q17
4Q17/3Q17
(%)2017 2016 2017/2016 (%)
EBITDA 678,740 571,970 18.7% 690,900 -1.8% 2,139,196 2,090,898 2.3%
(+) Expenses related to the combination with Cetip 43,575 18,186 139.6% 34,713 25.5% 491,832 78,784 524.3%
(+) Changes on long term stock based compensation program/methodology - 26,500 - - - - 26,500 -
(+) Non-recurring provisions (49,434) (16,994) 190.9% (57,767) -14.4% 27,052 214,311 -87.4%
Adjusted EBITDA 672,881 599,662 12.2% 667,846 0.8% 2,658,080 2,410,492 10.3%
Adjusted EBITDA margin 66.6% 63.7% 285 bps 66.6% -3 bps 67.7% 67.1% 56 bps
4Q17 4Q16 4Q17/4Q16 (%) 3Q17 4Q17/3Q17 (%) 2017 2016 2017/2016 (%)
Expenses 589,438 438,856 34.3% 593,411 -0.7% 2,609,112 1,720,032 51.7%
(+) Depreciation and amortization 234,582 52,546 346.4% 223,547 4.9% 742,137 204,048 263.7%
(+) Long term stock based compensation 20,618 55,997 -63.2% 30,057 -31.4% 107,964 160,273 -32.6%
(+) Expenses related to the combination with Cetip 43,575 18,186 139.6% 34,713 25.5% 491,832 78,784 524.3%
(+) Provisions (recurring and non-recurring) (22,558) 7,050 -420.0% 53,027 -142.5% 199,730 252,598 -20.9%
Adjusted expenses 313,221 305,077 2.7% 252,066 24.3% 1,067,449 1,024,329 4.2%
PUBLIC INFORMATION 58
ASSETS
(In R$ thousands)Dec 31, 2017 Dec 31, 2016
LIABILITIES AND EQUITY
(In R$ thousands)Dec 31, 2017 Dec 31, 2016
Current assets 6,506,030 11,612,517 Current liabilities 5,494,563 3,657,832
Cash and cash equivalents 711,140 319,124 Collateral for transactions 2,171,449 1,653,835
Financial investments 4,926,832 10,964,214 Financial instruments for hedge 21,345 405,971
Others 868,058 329,179 Loan 43,232 373,919
Noncurrent assets 31,073,849 19,543,358 Debentures 1,513,167 17,495
Long-term receivables 2,563,595 3,749,282 Others 1,745,370 1,206,612
Financial investments 2,197,268 3,564,243 Noncurrent liabilities 7,775,302 8,421,658
Others 366,327 185,039 Debt issued abroad 2,012,331 1,987,669
Investments 44,962 29,117 Loan 508,998 33,949
Property and equipment, net 573,669 462,753 Debenture 1,497,434 2,991,806
Intangible assets 27,891,623 15,302,206 Deferred inc. tax and social contrib. 3,081,088 2,976,125
Goodwill 22,338,876 14,401,628 Others 675,451 432,109
Software and projects 5,548,396 900,578 Equity 24,310,014 19,076,385
Others 189,680 - Capital 3,198,655 2,540,239
Capital reserve 18,399,366 14,327,523
Others 2,701,673 2,198,708
Non-controlling interests 10,320 9,915
Total Assets 37,579,879 31,155,875 Total liabilities and equity 37,579,879 31,155,875
LIABILITIES AND SHAREHOLDERS’ EQUITYASSETS
Financial statements Summary of balance sheet (consolidated)
PUBLIC INFORMATION
Investor Relations
+55 11 2565-4729 / 4418 / 4207 / 7935 / 7451