This investor presentation summarizes Multiplus S.A., a loyalty program company. It discusses Multiplus' growth in gross billings and market capitalization. Multiplus has an innovative business model with strong cash generation, low capital expenditures, and scalability. The presentation outlines Multiplus' strategy to diversify its sources of points sold and redemptions to different industry partners to control costs and breakage while improving the member experience.
• B-Toto is worth a bet now as i) its core gaming operations remained resilient even
during the post-CNY off-peak period and appear likely to surpass our 6-7% gaming
revenue growth target for FY4/09, ii) 2009’s special draw allocations for all three
NFOs could take place over the next few weeks and iii) there is upside potential to its
6-8% gross dividend yield based on its policy of a minimum payout of 75% if B-Toto
dishes out higher dividends to lend its parent a helping hand.
• Adjusting earnings but implied yields still decent. We raise our FY09-11’s
revenue per draw growth assumptions by 2-4% pts following the stronger-thanexpected
YTD showing. But FY10-11’s bottomline is lowered by 4-5% as we also
raise our blended prize payout assumption from 62-64% to 63-64% to better reflect
the payout trends seen so far. FY09’s numbers are largely intact despite these
adjustments. Even after a 3-5% cut in our FY10-11 DPS projections (unchanged
80% payout ratio), our forecasts still imply a decent yield.
• Reiterate OUTPERFORM. Our DPS downgrades trim our end-CY09 target price
from RM5.95 to RM5.65, based on an unchanged 5% discount to its DDM value. We
continue to like B-Toto for its steady, low-risk topline growth, superior ROEs and
sustainable dividend yields. Being a low-beta stock, B-Toto may fall out of favour in a
rising market. However, we flag the likelihood of bumper dividends over the short
term. This is a potential share price catalyst that underpins our OUTPERFORM
recommendation, along with the normalisation of luck factor and market share gains.
Options Trade Cheap Following Q2 Earnings - 2005RYAN RENICKER
Actionable trade ideas for stock market investors and traders seeking alpha by overlaying their portfolios with options, other derivatives, ETFs, and disciplined and applied Game Theory for hedge fund managers and other active fund managers worldwide. Ryan Renicker, CFA
• B-Toto is worth a bet now as i) its core gaming operations remained resilient even
during the post-CNY off-peak period and appear likely to surpass our 6-7% gaming
revenue growth target for FY4/09, ii) 2009’s special draw allocations for all three
NFOs could take place over the next few weeks and iii) there is upside potential to its
6-8% gross dividend yield based on its policy of a minimum payout of 75% if B-Toto
dishes out higher dividends to lend its parent a helping hand.
• Adjusting earnings but implied yields still decent. We raise our FY09-11’s
revenue per draw growth assumptions by 2-4% pts following the stronger-thanexpected
YTD showing. But FY10-11’s bottomline is lowered by 4-5% as we also
raise our blended prize payout assumption from 62-64% to 63-64% to better reflect
the payout trends seen so far. FY09’s numbers are largely intact despite these
adjustments. Even after a 3-5% cut in our FY10-11 DPS projections (unchanged
80% payout ratio), our forecasts still imply a decent yield.
• Reiterate OUTPERFORM. Our DPS downgrades trim our end-CY09 target price
from RM5.95 to RM5.65, based on an unchanged 5% discount to its DDM value. We
continue to like B-Toto for its steady, low-risk topline growth, superior ROEs and
sustainable dividend yields. Being a low-beta stock, B-Toto may fall out of favour in a
rising market. However, we flag the likelihood of bumper dividends over the short
term. This is a potential share price catalyst that underpins our OUTPERFORM
recommendation, along with the normalisation of luck factor and market share gains.
Options Trade Cheap Following Q2 Earnings - 2005RYAN RENICKER
Actionable trade ideas for stock market investors and traders seeking alpha by overlaying their portfolios with options, other derivatives, ETFs, and disciplined and applied Game Theory for hedge fund managers and other active fund managers worldwide. Ryan Renicker, CFA
STUDY OF DIVIDEND PAYOUT PATTERN OF AUTOMOBILE COMPANIESBenu Singhal
STUDY OF DIVIDEND PAYOUT PATTERN OF AUTOMOTIVE COMPANIES.
1. MARUTI SUZUKI INDIA LTD.
2. TATA MOTORS
3. MAHINDRA & MAHINDRA
4. HYUNDAI MOTOR COMPANY
5. VOLKSWAGEN GROUP
Turin Startup Ecosystem 2024 - Ricerca sulle Startup e il Sistema dell'Innov...Quotidiano Piemontese
Turin Startup Ecosystem 2024
Una ricerca de il Club degli Investitori, in collaborazione con ToTeM Torino Tech Map e con il supporto della ESCP Business School e di Growth Capital
Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...Vighnesh Shashtri
Under the leadership of Abhay Bhutada, Poonawalla Fincorp has achieved record-low Non-Performing Assets (NPA) and witnessed unprecedented growth. Bhutada's strategic vision and effective management have significantly enhanced the company's financial health, showcasing a robust performance in the financial sector. This achievement underscores the company's resilience and ability to thrive in a competitive market, setting a new benchmark for operational excellence in the industry.
how to sell pi coins effectively (from 50 - 100k pi)DOT TECH
Anywhere in the world, including Africa, America, and Europe, you can sell Pi Network Coins online and receive cash through online payment options.
Pi has not yet been launched on any exchange because we are currently using the confined Mainnet. The planned launch date for Pi is June 28, 2026.
Reselling to investors who want to hold until the mainnet launch in 2026 is currently the sole way to sell.
Consequently, right now. All you need to do is select the right pi network provider.
Who is a pi merchant?
An individual who buys coins from miners on the pi network and resells them to investors hoping to hang onto them until the mainnet is launched is known as a pi merchant.
debuts.
I'll provide you the what'sapp number.
+12349014282
Understanding how timely GST payments influence a lender's decision to approve loans, this topic explores the correlation between GST compliance and creditworthiness. It highlights how consistent GST payments can enhance a business's financial credibility, potentially leading to higher chances of loan approval.
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...mayaclinic18
Whatsapp (+971581248768) Buy Abortion Pills In Dubai/ Qatar/Kuwait/Doha/Abu Dhabi/Alain/RAK City/Satwa/Al Ain/Abortion Pills For Sale In Qatar, Doha. Abu az Zuluf. Abu Thaylah. Ad Dawhah al Jadidah. Al Arish, Al Bida ash Sharqiyah, Al Ghanim, Al Ghuwariyah, Qatari, Abu Dhabi, Dubai.. WHATSAPP +971)581248768 Abortion Pills / Cytotec Tablets Available in Dubai, Sharjah, Abudhabi, Ajman, Alain, Fujeira, Ras Al Khaima, Umm Al Quwain., UAE, buy cytotec in Dubai– Where I can buy abortion pills in Dubai,+971582071918where I can buy abortion pills in Abudhabi +971)581248768 , where I can buy abortion pills in Sharjah,+97158207191 8where I can buy abortion pills in Ajman, +971)581248768 where I can buy abortion pills in Umm al Quwain +971)581248768 , where I can buy abortion pills in Fujairah +971)581248768 , where I can buy abortion pills in Ras al Khaimah +971)581248768 , where I can buy abortion pills in Alain+971)581248768 , where I can buy abortion pills in UAE +971)581248768 we are providing cytotec 200mg abortion pill in dubai, uae.Medication abortion offers an alternative to Surgical Abortion for women in the early weeks of pregnancy. Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman Fujairah Ras Al Khaimah%^^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Dubai Abu Dhabi Sharjah Deira Ajman
2. Elemental Economics - Mineral demand.pdfNeal Brewster
After this second you should be able to: Explain the main determinants of demand for any mineral product, and their relative importance; recognise and explain how demand for any product is likely to change with economic activity; recognise and explain the roles of technology and relative prices in influencing demand; be able to explain the differences between the rates of growth of demand for different products.
Yes of course, you can easily start mining pi network coin today and sell to legit pi vendors in the United States.
Here the what'sapp contact of my personal vendor.
+12349014282
#pi network #pi coins #legit #passive income
#US
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdfcoingabbar
Introducing BONKMILLON - The Most Bonkers Meme Coin Yet
Let's be real for a second – the world of meme coins can feel like a bit of a circus at times. Every other day, there's a new token promising to take you "to the moon" or offering some groundbreaking utility that'll change the game forever. But how many of them actually deliver on that hype?
when will pi network coin be available on crypto exchange.DOT TECH
There is no set date for when Pi coins will enter the market.
However, the developers are working hard to get them released as soon as possible.
Once they are available, users will be able to exchange other cryptocurrencies for Pi coins on designated exchanges.
But for now the only way to sell your pi coins is through verified pi vendor.
Here is the what'sapp contact of my personal pi vendor
+12349014282
What website can I sell pi coins securely.DOT TECH
Currently there are no website or exchange that allow buying or selling of pi coins..
But you can still easily sell pi coins, by reselling it to exchanges/crypto whales interested in holding thousands of pi coins before the mainnet launch.
Who is a pi merchant?
A pi merchant is someone who buys pi coins from miners and resell to these crypto whales and holders of pi..
This is because pi network is not doing any pre-sale. The only way exchanges can get pi is by buying from miners and pi merchants stands in between the miners and the exchanges.
How can I sell my pi coins?
Selling pi coins is really easy, but first you need to migrate to mainnet wallet before you can do that. I will leave the what'sapp contact of my personal pi merchant to trade with.
+12349014282
This presentation poster infographic delves into the multifaceted impacts of globalization through the lens of Nike, a prominent global brand. It explores how globalization has reshaped Nike's supply chain, marketing strategies, and cultural influence worldwide, examining both the benefits and challenges associated with its global expansion.
PPrreesseenntteedd bbyy:: GGrroouupp 66
GGlloobbaalliizzaattiioonn
o f
PP
oo
ll
yy
ee
ss
tt
ee
rr
RR
uu
bb
bb
ee
rr
EE
tt
hh
yy
ll
ee
nn
ee
VV
ii
nn
yy
ll
AA
cc
ee
tt
aa
tt
ee
GG
ee
nn
uu
ii
nn
ee
LL
ee
aa
tt
hh
ee
rr
SS
yy
nn
tt
hh
ee
tt
ii
cc
LL
ee
aa
tt
hh
ee
rr
CC
oo
tt
tt
oo
nn
C
o
u
n
t
r
i
e
s
I
n
v
o
l
v
e
d
Ni
k
e
h
a
s
m
o
r
e
t
h
a
n
7
0
0
s
h
o
p
s
i
n
c
o
n
t
r
a
c
t
w
i
t
h
w
o
r
l
d
w
i
d
e,
w
h
e
r
e
i
n
t
h
e
i
r
offi
c
e
s
a
n
d
i
n
d
e
p
e
n
d
e
n
t
fa
c
t
o
r
y
o
u
t
l
e
t
s
a
r
e
fo
u
n
d
w
i
t
h
i
n
t
h
e
p
r
e
m
i
s
e
s
of
ap
p
r
o
x
i
m
a
t
e
l
y
4
5
c
o
u
n
t
r
i
e
s.
AAuussttrraalliiaa
China
India
IInnddoonneessiiaa
TThhaaiillaanndd
TTuurrkkeeyy
USA
VViieettnnaamm
NNiikkee SSuuppppllyy CChhaaiinn
RRuubbbbeerr,, FFaabbrriicc
aanndd ootthheerr rraaww
mmaatteerriiaallss
Shoe
MMaannuuffaaccttuurriinngg
aanndd AAsssseemmbbllyy
MMaarrkkeettiinngg
SSppoorrttiinngg ggooooddss,,
ddeevveellooppmmeenntt
aanndd SShhooee ssttoorreess
OOnnlliinnee,, CCaattaalloogg
aanndd ootthheerr rreettaaiill
NNiikkee bbrraannddeedd
shoes
PPrroodduucctt
ddeevveellooppmmeenntt
CCuussttoommeerr nneeeeddss//wwaannttss ffeeeeddbbaacckk
NNiikk
Nike Supply Chain
Globalization of Nike
Nike Manufacturing Process
Rubber Materials Nike
Ethylene Vinyl Acetate Nike
Genuine Leather Nike
Synthetic Leather Nike
Cotton in Nike Apparel
Nike Shops Worldwide
Nike Manufacturing Countries
Cold Cement Assembly Nike
3D Printing Nike Shoes
Nike Product Development
Nike Marketing Strategies
Nike Customer Feedback
Nike Distribution Centers
Automation in Nike Manufacturing
Nike Consumer Direct Acceleration
Nike Logistics and Transport
how to sell pi coins in South Korea profitably.DOT TECH
Yes. You can sell your pi network coins in South Korea or any other country, by finding a verified pi merchant
What is a verified pi merchant?
Since pi network is not launched yet on any exchange, the only way you can sell pi coins is by selling to a verified pi merchant, and this is because pi network is not launched yet on any exchange and no pre-sale or ico offerings Is done on pi.
Since there is no pre-sale, the only way exchanges can get pi is by buying from miners. So a pi merchant facilitates these transactions by acting as a bridge for both transactions.
How can i find a pi vendor/merchant?
Well for those who haven't traded with a pi merchant or who don't already have one. I will leave the what'sapp number of my personal pi merchant who i trade pi with.
Message: +12349014282 VIA Whatsapp.
#pi #sell #nigeria #pinetwork #picoins #sellpi #Nigerian #tradepi #pinetworkcoins #sellmypi
2. Disclaimer
• This notice may contain estimates for future events. These estimates merely reflect the expectations of
the Company’s management, and involve risks and uncertainties. The Company is not responsible for
investment operations or decisions taken based on information contained in this communication. These
estimates are subject to changes without prior notice.
• This material has been prepared by Multiplus S.A. (“Multiplus“ or the “Company”) includes certain
forward-looking statements that are based principally on Multiplus’ current expectations and on
projections of future events and financial trends that currently affect or might affect Multiplus’ business,
and are not guarantees of future performance. They are based on management’s expectations that
involve a number of business risks and uncertainties, any of each could cause actual financial condition
and results of operations to differ materially from those set out in Multiplus’ forward-looking statements.
Multiplus undertakes no obligation to publicly update or revise any forward looking statements.
• This material is published solely for informational purposes and is not to be construed as a solicitation or
an offer to buy or sell any securities or related financial instruments. Likewise it does not give and should
not be treated as giving investment advice. It has no regard to the specific investment objectives,
financial situation or particular needs of any recipient. No representation or warranty, either express or
implied, is provided in relation to the accuracy, completeness or reliability of the information contained
herein. It should not be regarded by recipients as a substitute for the exercise of their own judgment.
2
3. About Multiplus
R$ 1.5 bln of Gross Billings in 2011 Shareholders’ Structure
(+36% YoY)
TAM S.A.
R$ 5 bln Market Cap (Feb/12)
IPO with R$ 2.6 bln Market Cap 73,14% 26,86%
(Feb/10)
R$ 974 mln of dividends* already distributed
(Fev/10-Dez/11)
Innovative Business Model
Strong cash generation Low CAPEX requirement
Negative working capital Scalable business
Debt free Dividend player
3
4. Multiplus is a growing loyalty network
9.4 mln members can gather 190 partners gain a powerful
Members, in R$ million
points from several programs in support acquiring and
one single account retaining clients
Members, in million 9,4 Number of partners 190
8,6 8,9
8,3 166 168
8,0 161
7,6 151
6,9 7,2
133
121 125
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
4
5. Innovative business model
Sources of Profit
(Joint Venture)
outsourcing and CRM
points selling
$ services
redemption
unit revenue less unit cost
$ spread
point expiration
$ breakage
# of months 0 ~10 24
CASH IN CASH OUT
~10 months float
$ interest income
5
6. Growing coalition network… Members can collect and also redeem points
in any coalition partner.
Magazine
Air Travel Travel Agency Gas Stations Bookstore Hotels Telecom Pay-TV Apparel Education
Suscriptions
Insurance Stock Exchange
Exclusive and Strategic
Relationship with TAM
Stock Broker Drugstore
Long term agreement (15 years
+ additional 5 year periods)
Most desired airline in Brazil
(Ibope Research) and Star
Real Estate Alliance member
Air tickets: most appealing
redemption with high value
perception
Universities e-Commerce
Beauty and Cargo Furniture and
Gym Food Home Centers Groceries Car Rental Group Buying Pension Plan
Healthy Transportation Decoration
Note: blank slots refer to targeted segments
6
7. … and strong accrual and growing redemption network*
Accrual Redemption
Charity
Hotels Financial Institutions
Leisure
Car Rental Retail and others
Other
Magazines and Newspapers
*non exhaustive
7
8. Strategy: to diversify gross billings and redemptions
Points sold what?
to diversify gross billings
Current Long term target
21% and redemptions
why?
3%
• Average unit price increase
• Average unit cost reduction
15 to 20%
76%
• Controlled breakage decline,
favoring member experience
TAM Retail, Industry and Services Banks and volume growth
Points redeemed
Long term margin expansion
Current Long term target
how?
97%
• Expanding partnerships
network
3%
15 to 20%
• Increasing marketing actions
• Improving client experience
Air Tickets Others
Note: based on 4Q11
8
9. Delivering Results
Strong Growth
More than R$ 1.5 billion in “Non-air” redemptions:
gross billings in 2011 almost 1.2 billion points of 2011
Gross Billings, R$ million “Non-air” redemptions, in million of points
434
397 564
355
340
325 425
300
264
230
248
89 101
57 73
33
1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11
NOTE: it includes points issued before 2010 (TAM’s inventory)
9
10. Loyalty market has multiples growth opportunities
Expanding credit card usage in Brazil Increasing domestic consumption
Credit Card Transaction Value (R$ billions) Personal Consumption Expenditure (R$ billions)
CAGR +22% CAGR +12%
2,226
386 1,966
1,787
314 1,594
1,429
256
215
174
142
2006 2007 2008 2009 2010 2011 2006 2007 2008 2009 2010
Source: ABECS Source: IBGE
Growing passenger traffic (Airline Segment) Improving wealth distribution
RPK in Brazil (billions) Social classes in Brazil* (% of the population)
Multiplus’
target
CAGR +15%
81
70
57
44 48
40
2006 2007 2008 2009 2010 2011 2003 2014
Source: ANAC Values updated for 2010 Source: Social Policies Center of FGV-Rio
*Note: Average income of classes D and E - R$ 6,126/year; class C - R$13,944/year; and classes A and B - R$ 75,942 /year.
10
11. Appendix
4Q11 Results in Brief
Breakage Revenue Recognition
Air tickets pricing model
Currency Hedge
Income Statement
Balance Sheet and Cash Flow
11
13. Appendix II:
Breakage Revenue Recognition
Accounting Effect Lower Breakage Revenue in 4Q11 and 2012:
(non-cash) with no impacto to FCF or Adjusted EBTIDA
Same methodology since Company’s IPO
- improvements to this methodology as systems and controls has permitted
- simplified version of the formula has been available on IR website for more than one year
Breakage Revenue recognition is distributed over the quarters following
the speed of redemptions of points
Breakage revenue
speed of redemption revenue recognition Breakage liabilities in the following periods
higher faster tends to zero lower (eg: Banks)
lower slower persistent more stable (eg: TAM)
13
14. Appendix III:
Air tickets pricing model
Flights with Flights with
Simple and high load factor low load factor
robust model
Unit cost = [Revenue Displacement + Marginal Cost] / # of points
Unit cost of standard redemptions
DEC/11: periodic review
FEB/10: R$622M prepayment (~10% reduction)
(~13% discount)
Unit Cost (R$)
AUG/10: R$400M prepayment
(~4% discount)
Jan
Jun
Jul
Jan
Jun
Jul
Jan
Jun
Jul
Aug
Feb
Aug
Sep
Feb
May
Aug
Sep
Feb
Sep
Apr
May
Oct
Oct
Nov
Dec
Apr
Nov
Dec
Apr
May
Oct
Nov
Dec
Mar
Mar
Mar
2010 2011 2012
Contractual cost (model) Cost after commercial discounts (prepayments)
NOTE: assuming current unit cost for 2012
14
15. Appendix IV:
Currency Hedge
Fundamentals Position in December 2011 (USD mln)
2012 2013 Total
• Multiplus is exposed to NOTIONAL 303.0 267.0 570.0
foreign exchange risk as PUT* 1.80 1.89 1.84
most of the agreements with
CALL* 1.90 1.99 1.95
financial institutions are * average strike prices (BRL/USD)
denominated in USD.
• These partners represented SENSITIVITY ANALYSIS
approximately 70% of Impact on company’s cash flow (Notional: USD 609.0 mln)
R$ million 16,2 16,2 16,0
Multiplus’ gross billings in 14,8
11,9 12,1
4Q11. 11,2 11,2
9,7 9,7 9,7 9,2
• The Financial Risk 5,8 5,8 6,0 6,3
4,1 4,2 4,3 4,2
Policy determines coverage 1,5
0,1
limits and the list of eligible
-0,7 -0,7 -1,0 -0,4
financial instruments -3,1
-1,9 -1,8
-5,5
-6,6 -6,6
1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13
R$1,65/USD R$1,75/USD R$1,85/USD R$1,95/USD
15
16. Appendix V:
Income Statement
(R$ thousand) 3Q11 vs 3Q11 vs
3Q10 3Q11 2Q11
Income Statement 3Q10 2Q11
Gross revenue 225,996 439,123 94.3% 353,652 24.2%
Sale of points 168,898 360,671 113.5% 249,834 44.4%
TAM Airlines - TLA 32,464 68,240 110.2% 54,605 25.0%
Banks, Retail, Industry and Services 136,434 292,431 114.3% 195,229 49.8%
Breakage 51,225 70,851 38.3% 93,130 -23.9%
Hedge 0 -804 N.A. 7,097 -111.3%
Other revenues 5,872 8,406 43.1% 3,591 134.1%
Taxes on sales -20,485 -40,834 99.3% -32,172 26.9%
Net Revenue 205,510 398,289 93.8% 321,480 23.9%
Cost of the points redeemed -132,190 -312,940 213.3% -218,818 43.0%
Air tickets -131,729 -306,036 132.3% -214,890 42.4%
Other products / services -461 -6,904 1396.9% -3,928 75.8%
Accounting Adjustments 0 -1,209 N.A. 1,209 -200.0%
Total cost of services rendered -132,190 -314,149 137.6% -217,609 44.4%
Gross Profit 73,320 84,139 14.8% 103,870 -19.0%
Gross Margin 35.7% 21.1% -14.6p.p. 32.3% -11.2p.p.
Shared services -2,367 -1,907 -19.4% -1,907 0.0%
Personnel expenses -6,845 -7,642 11.6% -8,750 -12.7%
Marketing -9,838 -6,564 -33.3% -6,457 1.7%
Depreciation -1,026 -1,529 48.9% -1,288 18.7%
Other -12,531 -7,001 -44.1% -8,612 -18.7%
Total Operating Expenses -32,607 -24,642 -24.4% -27,014 -8.8%
Total Costs and Operating Expenses -164,798 -338,791 105.6% -244,623 38.5%
Operating Income 40,713 59,498 46.1% 76,856 -22.6%
Operating Margin 19.8% 14.9% -4.9p.p. 23.9% -9.0p.p.
Financial Income/Expenses 16,918 21,421 26.6% 21,286 0.6%
Hedge - 12,763 N.A. (19,347) -166.0%
Income before income tax and social contribution 57,631 93,682 62.6% 78,796 18.9%
Income tax and social contribution -14,355 -22,809 58.9% -27,480 -17.0%
Net Income 43,276 70,872 63.8% 51,316 38.1%
Net Margin 21.1% 17.8% -3.3p.p. 16.0% 1.8p.p. 16
17. Appendix VI:
Balance Sheet and Cash Flow
(R$ thousands) 4Q11 vs 4Q11 vs
4Q10 4Q11 3Q11 (R$ thousand)
Balance Sheets 4Q10 3Q11
Cash Flow 4Q11
Assets 1,403,549 1,308,434 -6.8% 1,140,986 14.7%
Net Income 81,169
Current assets 1,330,844 1,093,202 -17.9% 929,163 17.7%
C ash and cash equivalentes 17,186 9,186 -46.5% 5,372 71.0% Depreciation/Amortization 1,173
Investments 851,830 880,535 3.4% 474,115 85.7%
Accounts Receivable 68,699 147,449 114.6% 175,483 -16.0% Accounts Receivable -10,208
Related Parties 388,507 39,425 -89.9% 267,435 -85.3%
Accounts Payable -14,712
C urrent account 56,629 39,425 -30.4% 28,916 36.3%
Prepaid expenses 331,879 0 N.A. 238,520 N.A. Taxes 5,412
Deferred income tax and social contribution 3,769 5,219 38.5% 2,298 127.1%
Related Parties 45,822
Derivative Instruments 0 2,465 N.A. 3712 -33.6%
Other receivables 852 8923 946.7% 747 1094.4% Prepaid Expenses Increase 0
Non-current assets 72,705 215,232 196.0% 211,823 1.6% Prepaid Expenses Reduction 179,699
Prepaid expenses 0 16,416 N.A. 0 N.A.
Deferred Revenue and Breakage liabilities 46,301
Long term investments 50,280 138,009 174.5% 160,572 -14.1%
Deferred income tax and social contribution 1,217 18,542 1423.3% 20,039 -7.5% Derivative Instruments -2,877
Derivative Instruments 0 77 N.A. 36 113.9%
Property, plant and equipment 935 1,381 47.7% 1,158 19.3%
Other assets and liabilities -2,714
Intangible 18,997 10,010 -47.3% 16,852 -40.6% Operating Cash Flow 329,063
Intangible assets 1,276 30,797 2313.0% 13,166 133.9%
Liabilities and shareholder’s
1,407,471 1,308,434 -7.0% 1,140,986 14.7% Investiment -3,672
equity
Cash Flow from Investing Activities -3,672
Current liabilities 648,869 1,020,888 57.3% 847,427 20.5%
Suppliers 20,502 114,884 460.4% 3,569 3118.6%
Taxes and fees payable 2,328 13,423 476.7% 10,996 22.1% Net proceeds from public offer 0
Deferred revenue 484,055 666,371 37.7% 666,455 0.0%
Breakage liabilities 130,495 127,926 -2.0% 124,158 3.0% C apital -600,014
Derivative Instruments 0 20,489 N.A. 23,514 -12.9%
Dividends 0
Other liabilities 11,490 77,795 577.1% 18,734 315.3%
Other 2,300
Non-current liabilities 0 28,408 N.A. 33,464 -15.1%
Related Parties 0 0 N.A. 0 N.A.
Cash Flow from Financing Activities -597,714
Derivative Instruments 0 28,408 N.A. 33,464 -15.1%
Equity 758,602 259,138 -65.8% 260,095 -0.4% Increase (Decrease) in Cash -272,323
C apital 669,063 70,401 -89.5% 69,049 2.0%
Hedge 0 -34,211 N.A. -27,231 25.6%
Remuneration Plan 1,538 11,453 644.5% 8,984 27.5% C ash at beginning of period* 1,096,614
Reserves 5,919 211,495 3472.9% 5,919 3472.9%
Retained Earnings (loss) 82,082 0 -100.0% 203,373 -100.0%
C ash at end of period* 824,292
17
18. Strong cash generation Low CAPEX requirement Contact IR team
+55 11 5105 1847
Negative working capital Scalable business invest@multiplusfidelidade.com.br
www.multiplusfidelidade.com.br/ir
Debit free Dividend player