-
Revenue of $180.7 million, essentially unchanged from Q4/12
-
Diluted earnings per share of 77 cents in Q4/13, up 26% from Q4/12
-
Adjusted diluted earnings per share of 96 cents in Q4/13, up from 95
cents per share in Q4/12
-
Adjusted diluted earnings per share of 96 cents excludes:
-
15 cents per share of amortization of intangibles related to
acquisitions
-
3 cents per share charge related to Maple transaction and integration
costs
-
1 cent per share related to an adjustment to the gain on the sale of
PC-Bond
TORONTO, Feb. 5, 2014 /CNW/ - TMX Group Limited [TSX:X] ("TMX Group")
today announced results for the fourth quarter ended December 31, 2013.
Commenting on Q4 and 2013, Thomas Kloet, Chief Executive Officer of TMX
Group, said:
"We were very pleased with our accomplishments in 2013, including the
successful integration of TMX Group Inc., CDS, and Alpha. Despite
subdued equities market activity in Canada, TMX Group produced good
results for the fourth quarter, with adjusted EPS higher than both the
fourth quarter of 2012 and the third quarter of 2013. We continue to
be successful with our diversification efforts as we expand our
products into new areas, particularly for our listed issuers through
Equity Transfer. In 2014, we look forward to continuing with the
implementation of our industry-leading trading platform, TMX Quantum
XA, in our equities markets."
Michael Ptasznik, Chief Financial Officer of TMX Group, said:
"We saw the benefit of the operating leverage in the business model, as
market activity gained some momentum in the fourth quarter. With
increased issuer services and information services revenue driving
total revenue higher by over 9% with expenses up 3%, our income from
operations grew by 21% as compared to last quarter. We also benefitted
from the lower financing costs this quarter as a result of the
restructuring of our long term debt at the end of Q3."
Summary of Financial Information
(in millions of dollars, except per share amounts)
(unaudited)
|
Q4/13
|
|
Q4/12
|
$ Increase /
(decrease)
|
% Increase
|
Revenue
|
$180.7
|
|
$181.1
|
$(0.4)
|
-
|
Operating expenses
|
$109.4
|
|
$105.6
|
$3.8
|
4%
|
Net income attributable to TMX Group
shareholders
|
$41.4
|
|
$32.6
|
$8.8
|
27%
|
Earnings per sharev:
|
|
|
|
|
|
|
Basic
|
$0.77
|
|
$0.61
|
$0.16
|
26%
|
|
Diluted
|
$0.77
|
|
$0.61
|
$0.16
|
26%
|
Cash flows from operating activities
|
$55.6
|
|
$20.0
|
$35.6
|
178%
|
Non-IFRS Financial Measures
Adjusted earnings per share and adjusted diluted earnings per share
provided for the quarter and year ended December 31, 2013 are Non-IFRS
measures and do not have standardized meanings prescribed by IFRS and
are therefore unlikely to be comparable to similar measures presented
by other companies. We present adjusted earnings per share and adjusted
diluted earnings per share to indicate operating performance exclusive
of a number of adjustments that are not indicative of underlying
business performance. These adjustments include credit facility
refinancing expenses, an adjustment related to the sale of PC-Bond and
related income tax expense, the increase in deferred income tax
liabilities resulting from the change in British Columbia (B.C.)
corporate income tax rate, Maple Transaction and integration costs, and
the amortization of intangible assets related to acquisitions.
Management uses these measures to assess our financial performance,
including our ability to generate cash, exclusive of these costs, and
to enable comparability across periods.
____________________________
v Earnings per share information is based on net income attributable to
TMX Group shareholders.
Adjusted Earnings per Share° Reconciliation for Q4/13 and Q4/12
The following is a reconciliation of earnings per share to adjusted
earnings per share°:
|
Q4/13
|
|
Q4/12
|
Basic
|
|
Diluted
|
|
Basic
|
|
Diluted
|
Earnings per sharev
|
$0.77
|
|
$0.77
|
|
$0.61
|
|
$0.61
|
Adjustment:
|
|
|
|
|
|
|
|
Related to Maple Transaction and integration costs
|
$0.03
|
|
$0.03
|
|
$0.18
|
|
$0.18
|
Related to gain on sale of PC-Bond
|
$0.01
|
|
$0.01
|
|
$ -
|
|
$ -
|
Related to amortization of intangibles related to acquisitions
|
$0.15
|
|
$0.15
|
|
$0.16
|
|
$0.16
|
Adjusted earnings per sharez
|
$0.96
|
|
$0.96
|
|
$ 0.95
|
|
$0.95
|
|
|
|
|
|
|
|
Weighted average number of basic common shares outstanding in Q4/13 was 54,098,994
Weighted average number of diluted common shares outstanding in Q4/13
was 54,160,140
Weighted average number of basic common shares outstanding in Q4/12 was
53,744,564
Weighted average number of diluted common shares outstanding in Q4/12
was 53,876,809
____________________________
z See discussion under the heading Non-IFRS Financial Measures.
v Earnings per share information is based on net income attributable to
TMX Group shareholders.
THREE MONTHS ENDED DECEMBER 31, 2013 COMPARED WITH THREE MONTHS ENDED
DECEMBER 31, 2012
Revenue
Revenue was $180.7 million in Q4/13, in line with revenue of $181.1
million in Q4/12. Revenue in Q4/13 included revenue from TMX Equity
Transfer Services Inc. (Equity Transfer) (acquired April 5, 2013).
There was an increase in Montreal Exchange Inc. (MX) and Canadian
Derivatives Clearing Corporation (CDCC) trading and clearing revenue and technology services revenue from The Canadian Depository for Securities Limited (CDS) in
Q4/13 compared with Q4/12. In addition, information services revenue increased, notwithstanding the reduction in revenue following
the sale of PC-Bond on April 5, 2013. The increases were also offset
by lower revenue from additional listing fees on both Toronto Stock
Exchange and TSX Venture Exchange and lower trading revenue from BOX
Market LLC (BOX).
Issuer services revenue
(in millions of dollars)
|
|
|
Q4/13
|
|
Q4/12
|
|
$ increase/
(decrease)
|
|
% increase/
(decrease)
|
Initial listing fees
|
|
|
$4.2
|
|
$5.6
|
|
$(1.4)
|
|
(25%)
|
Additional listing fees
|
|
|
$20.7
|
|
$23.8
|
|
$(3.1)
|
|
(13%)
|
Sustaining listing fees
|
|
|
$17.3
|
|
$18.0
|
|
$(0.7)
|
|
(4%)
|
Other issuer services
|
|
|
$7.8
|
|
$4.8
|
|
$3.0
|
|
63%
|
Total
|
|
|
$50.0
|
|
$52.2
|
|
$(2.2)
|
|
(4%)
|
-
Initial listing fees in Q4/13 were lower primarily due to lower initial listing fee revenue
reflecting decreases in the number and value of new listings on Toronto
Stock Exchange.
-
Additional listing fees in Q4/13 decreased compared with Q4/12 mainly due to a decrease in the
number of additional financings on Toronto Stock Exchange and a
decrease in the number and value of additional financings on TSX
Venture Exchange. While the total value of additional financings on
Toronto Stock Exchange increased in Q4/13 compared with Q4/12, this was
primarily due to one significant transaction on which the listed issuer
paid the maximum fee. Excluding this transaction, the value of
additional financings on Toronto Stock Exchange decreased in Q4/13
compared with Q4/12.
-
Issuers listed on Toronto Stock Exchange and TSX Venture Exchange pay
annual sustaining listing fees primarily based on their market capitalization at the end of the prior
calendar year, subject to minimum and maximum fees. The decrease in sustaining listing fees was partially due to a decline in the market capitalization of some
issuers listed on Toronto Stock Exchange. While there was an overall
increase in the market capitalization for issuers listed on Toronto
Stock Exchange at December 31, 2012 compared with December 31, 2011, a
number of issuers had reached the maximum fee; therefore, there was no
incremental revenue. The decrease was also due to a decline in the
market capitalization of issuers listed on TSX Venture Exchange at
December 31, 2012 compared with December 31, 2011.
-
Other issuer services revenue included revenue from Equity Transfer (acquired April 5, 2013).
Trading, clearing, depository and related revenue
(in millions of dollars)
|
|
Q4/13
|
|
Q4/12
|
|
$ increase/
(decrease)
|
|
% increase/
(decrease)
|
Cash markets trading and clearing
|
|
$25.9
|
|
$25.8
|
|
$0.1
|
|
-
|
CDS Depository
|
|
$11.6
|
|
$11.4
|
|
$0.2
|
|
2%
|
Derivatives markets trading, clearing and related
|
|
$26.9
|
|
$25.8
|
|
$1.1
|
|
4%
|
Energy markets trading and clearing
|
|
$10.7
|
|
$11.5
|
|
$ (0.8)
|
|
(7%)
|
Total
|
|
$75.1
|
|
$74.5
|
|
$0.6
|
|
1%
|
Cash Markets
-
The increase in cash markets trading and clearing revenue reflected a favourable product mix on Toronto Stock Exchange
and higher volumes from increased fixed income trading revenue from
Shorcan Brokers Limited (Shorcan). In addition, CDS clearing and
settlement revenue, net of rebates, also increased, reflecting an
increase in volume of trades processed. CDS processed 83.9 million
exchange trades and 5.2 million non-exchange/OTC trades in Q4/13,
compared with 77.1 million exchange trades and 4.4 million
non-exchange/OTC trades in Q4/12.
-
There was a 70% increase in the volume of securities traded on TMX
Select Inc. (TMX Select) (0.76 billion securities in Q4/13 versus 0.45
billion securities in Q4/12).
-
Partially offsetting the increase in cash markets trading and clearing revenue was the impact of a 2% decrease in volume of securities traded
on Toronto Stock Exchange (18.7 billion securities in Q4/13 versus 19.1
billion securities in Q4/12) and an 8% decrease in the volume of
securities traded on TSX Venture Exchange in Q4/13 (9.6 billion
securities in Q4/13 versus 10.5 billion securities in Q4/12).
-
The increase was also partially offset by the impact of a decrease in
volume of securities traded on Alpha Trading Systems Inc. and Alpha
Trading Systems Limited Partnership (collectively, Alpha). There were
4.3 billion securities traded on Alpha in Q4/13, compared with 7.2
billion securities traded on Alpha in Q4/12, reflecting lower market
share in Q4/13 versus Q4/12.
CDS Depository
-
CDS depository revenue, net of rebates, for Q4/13 increased slightly over Q4/12. CDS
held a daily average of approximately 328,000 equities positions with
an average of 273.2 billion shares and a daily average of approximately
180,000 debt positions with an average par value of $2.4 trillion on
deposit in Q4/13, compared with a daily average of approximately
321,000 equities positions with an average of 276.2 billion shares and
a daily average of approximately 180,000 debt positions with an average
par value of $2.3 trillion on deposit in Q4/12.
Derivatives Markets
-
The increase in derivatives markets revenue was due to an increase in trading and clearing revenue from MX
and CDCC, reflecting higher volumes, as well as a more favourable
product mix on MX and an increase in REPO fees. The appreciation of
the U.S. dollar against the Canadian dollar in Q4/13 compared with
Q4/12 also had a positive impact on BOX's revenue
.
-
Volumes increased by 7% on MX (15.8 million contracts traded in Q4/13
versus 14.7 million contracts traded in Q4/12). Open interest increased
by 2% at December 31, 2013 compared with December 31, 2012.
-
The increase in MX and CDCC trading and clearing revenue was partially
offset by lower revenues from BOX primarily as a result of a 28%
decrease in BOX volumes (21.0 million contracts in Q4/13 versus 29.3
million contracts traded in Q4/12) reflecting a loss in market share.
Energy Markets
-
The decrease in energy markets revenue reflected a 10% decrease in total energy volume# in Q4/13 compared with Q4/12 (2.9 million terajoules in Q4/13 compared
with 3.2 million terajoules in Q4/12). This volume decrease reflects an
11% decrease in natural gas volumes and a 28% increase in power volumes
due to price volatility and increased liquidity in the power markets.
-
The decrease was also due to a revenue deferral in Natural Gas Exchange
Inc. (NGX) in Q4/13 compared with a net recovery of revenue in Q4/12.
-
The appreciation of the U.S. dollar against the Canadian dollar in Q4/13
compared with Q4/12 had a positive impact on the revenue of NGX and
Shorcan Energy Brokers Inc. (Shorcan Energy Brokers). The expansion
into the power market in Texas during Q3/13 also had a positive
contribution to revenues in the quarter.
____________________________
# NGX total energy volume includes trading and clearing in natural gas,
crude oil and electricity.
Information services revenue
(in millions of dollars)
|
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ increase
|
|
|
% increase
|
|
|
|
$47.6
|
|
|
$47.3
|
|
|
$0.3
|
|
|
1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
The increase in Information services revenue was due to higher revenue from TMX Atrium, feeds, co-location
services, and royalties following the FTSE Group (FTSE) transaction.
During Q4/13, there were also various revenue recoveries of
approximately $2.8 million. The appreciation of the U.S. dollar against
the Canadian dollar in Q4/13 compared with Q4/12 had a positive impact
on revenue.
-
The increase in Information services revenue was partially offset by the reduction in revenue following the
sale of PC-Bond, which we did not consolidate following the close of
the transaction with FTSE to create FTSE TMX Global Debt Capital
Markets on April 5, 2013.
-
The increase was also partially offset by lower revenue from market data
subscriptions, reflection a 9% decrease in the average number of
professional and equivalent real-time market data subscriptions to
Toronto Stock Exchange and TSX Venture Exchange products (137,176
professional and equivalent real-time market data subscriptions in
Q4/13 compared with 150,633 in Q4/12). There was also a 4% decrease in
the average number of MX market data subscriptions (27,185 MX market
data subscriptions in Q4/13 compared with 28,359 in Q4/12).
Technology services and other revenue1
(in millions of dollars)
|
|
Q4/13
|
|
Q4/12
|
|
$ increase/
(decrease)
|
|
% increase/
(decrease)
|
Technology services and other revenue
|
|
$2.8
|
|
$3.0
|
|
$(0.2)
|
|
(7%)
|
SEDAR, SEDI, NRD and other CDS revenue
|
|
$5.1
|
|
$4.1
|
|
$1.0
|
|
24%
|
Total
|
|
$7.9
|
|
$7.1
|
|
$0.8
|
|
11%
|
|
|
|
|
|
|
|
|
|
-
The increase in Technology services and other revenue reflects higher revenues from CDS services relating to the
administration of the System for Electronic Document Analysis and
Retrieval (SEDAR), the System for Electronic Disclosure by Insiders
(SEDI) and the National Registration Database (NRD) and the impact of
higher foreign exchange gains on U.S. dollar accounts receivables in
Q4/13 compared with Q4/12.
-
The operations relating to the administration of SEDAR, SEDI, and NRD
were transitioned to a new service provider on January 13, 2014, and
the agreement ended on January 31, 2014. We will not be earning any
revenue from securities regulators for these services after January 31,
2014. We expect that approximately $17.9 million of annual revenue and
approximately $8.0 million of annual costs, or approximately $9.9
million in income from operations, will be eliminated due to the
termination of the contract.
-
The increases were partially offset by lower Razor Risk Technologies
Limited (Razor Risk) revenues.
___________________________
1 The "Technology services and other revenue" section above contains certain forward-looking statements. Please
refer to "Caution Regarding Forward-Looking Information" for a discussion of risks and uncertainties related to such
statements.
Operating Expenses2
Operating expenses in Q4/13 were $109.3 million, up $4.0 million or 4%,
from $105.3 million in Q4/12. The increase reflects the inclusion of
three months of operating expenses of Equity Transfer (acquired April
5, 2013). Operating expenses were also higher primarily due to higher
costs associated with the short-term employee performance incentive
plan, higher organizational transition costs, lower capitalization of Compensation and benefits costs associated with technology initiatives, and higher Information and trading systems costs related to technology initiatives. The increase was partially
offset by the lower operating expenses related to PC-Bond that were no
longer consolidated following the sale on April 5, 2013. In addition,
we realized costs synergies as a result of the integration of TMX Group
Inc., CDS, and Alpha.
In 2013, we made substantial progress on the integration of TMX Group
Inc., CDS and Alpha. Subsequent to the completion of the Maple
Transaction, we announced a target of approximately $20.0 million in
annual cost synergies, net of incremental costs of regulation, on a
run-rate basis in Q1/14. In the third quarter of 2013, we exceeded our
original expectation and increased our target to $28.0 million in
annualized net synergies on a run-rate basis in Q1/14. During the
year, we realized approximately $21.0 million of these net synergies.
These synergies came from the consolidation of operations, including
the migration of the Alpha trading platform to our proprietary trading
engine (TMX Quantum™), and the realization of efficiencies in
overlapping functions. We now estimate approximately $26.0 million in
one-time costs to complete the integration, up from previous estimate
of approximately $24.0 million, partially reflecting an increase in the
costs required to achieve the higher synergy target. Total integration
costs incurred in 2013 were approximately $5.6 million, and cumulative
integration costs from Q3/12 were approximately $23.5 million.
________________________________
2The "Operating Expenses" section above contains forward-looking information. Please refer to "Caution Regarding Forward-Looking Information" for a discussion of risks and uncertainties related to such statements.
Compensation and benefits
(in millions of dollars)
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ increase
|
|
|
% increase
|
|
|
$47.6
|
|
|
$42.1
|
|
|
$5.5
|
|
|
13%
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Compensation and benefits costs include expenses from Equity Transfer (acquired April 5, 2013) for
the quarter. There were also higher short-term employee performance
incentive plan costs, increased organizational transition costs, lower
capitalization of costs associated with technology initiatives, and
higher Razor Risk costs.
-
There were 1,306 TMX Group employees at December 31, 2013 versus 1,310
employees at December 31, 2012, reflecting a decrease in the number of
employees due to integration, as well as the reduction from PC-Bond,
somewhat offset by an increase related to 68 employees from Equity
Transfer following the acquisition in April 2013.
Information and trading systems
(in millions of dollars)
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ (decrease)
|
|
|
% (decrease)
|
|
|
$19.2
|
|
|
$20.1
|
|
|
$(0.9)
|
|
|
(4%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Information and trading systems expenses were lower primarily due to lower operating expenses resulting
from synergies, and the exclusion of operating expenses related to
PC-Bond that were no longer consolidated following the sale on April 5,
2013.
-
The declines were partially offset by higher costs related to technology
initiatives and higher telecommunications costs.
General and administration
(in millions of dollars)
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ increase
|
|
|
% increase
|
|
|
$24.2
|
|
|
$23.5
|
|
|
$0.7
|
|
|
3%
|
|
|
|
|
|
|
|
|
|
|
|
|
-
General and Administration costs were higher partially due to the inclusion of expenses from Equity
Transfer (acquired April 5, 2013).
Depreciation and amortization
(in millions of dollars)
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ (decrease)
|
|
|
% (decrease)
|
|
|
$18.3
|
|
|
$19.6
|
|
|
$(1.3)
|
|
|
(7%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Depreciation and Amortization costs reflect a reduction in depreciation and amortization relating to
assets that were fully depreciated by the end of Q4/13.
-
The Depreciation and Amortization costs of $18.3 million included $9.6 million related to amortization of
intangibles related to acquisitions (15 cents per basic and diluted share).
Share of net income (loss) of equity accounted investees
(in millions of dollars)
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ (decrease)
|
|
|
% (decrease)
|
|
|
$(0.3)
|
|
|
$1.8
|
|
|
$(2.1)
|
|
|
(117%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
This includes our 25% share of net income from FTSE TMX Global Debt
Capital Markets and our 47% share of net income from CanDeal.ca Inc.
(CanDeal).
-
In Q4/13, we recorded a year-to-date adjustment related to the FTSE
joint venture to account for amortization and taxes.
Gain on sale of PC-Bond
(in millions of dollars)
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ (decrease)
|
|
|
% (decrease)
|
|
|
$(0.4)
|
|
|
$ -
|
|
|
$(0.4)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
In Q4/13, we recorded an adjustment relating to goodwill on the gain on
sale of PC-Bond on April 5, 2013.
Maple Transaction and integration costs
(in millions of dollars)
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ (decrease)
|
|
|
% (decrease)
|
|
|
$2.1
|
|
|
$13.1
|
|
|
$(11.0)
|
|
|
(84%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
In Q4/13, we incurred lower costs primarily related to organizational
transition expenses as part of the integration process compared with
Q4/12.
Net finance (income) costs
(in millions of dollars)
|
|
|
Q4/13
|
|
|
Q4/12
|
|
$ increase/
(decrease)
|
Finance (income)
|
|
|
$(0.9)
|
|
|
$(0.9)
|
|
$ -
|
Finance costs
|
|
|
$11.3
|
|
|
$17.1
|
|
$(5.8)
|
Net finance costs
|
|
|
$10.4
|
|
|
$16.2
|
|
$(5.8)
|
|
|
|
|
|
|
|
|
|
-
The reduction in finance costs in Q4/13 compared with Q4/12 relates
primarily to a reduction in the effective interest rate following the
issuance of debentures ($1.0 billion aggregate principal amount) in
Q3/13 and the amendment of our credit facility under more favourable
terms. In addition, there was a reduction in the amount of debt
outstanding and a reduction in the amortization of prepaid financing
fees in Q4/13 compared with Q4/12.
Income tax expense
(in millions of dollars)
|
|
|
|
|
|
Effective Tax Rate (%)
|
|
|
Q4/13
|
|
|
Q4/12
|
Q4/13
|
Q4/12
|
|
|
$16.4
|
|
|
$13.5
|
28%
|
28%
|
|
|
|
|
|
|
|
|
-
The effective tax rate was unchanged from Q4/12 to Q4/13.
Net income attributable to non-controlling interests
(in millions of dollars)
|
|
Q4/13
|
|
|
Q4/12
|
|
|
$ (decrease)
|
|
|
% (decrease)
|
|
|
$0.3
|
|
|
$1.9
|
|
|
$(1.6)
|
|
|
(84%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
MX holds a 53.8% ownership interest in BOX. The results for BOX are
consolidated in our Consolidated Income Statements. Net income attributable to non-controlling interests represents the other BOX members' share of BOX's income or loss for the
period.
-
The decline from Q4/12 to Q4/13 reflected lower revenue from a decrease
in volumes traded on BOX, reflecting a loss in market share.
SUMMARY OF CASH FLOWS
The following tables provide the summary of cash flows for TMX Group for
Q4/13, including Equity Transfer from April 5, 2013, compared with
Q4/12.
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4/13
|
|
|
Q4/12
|
|
|
|
|
|
|
|
|
|
$ increase/
(decrease) in
cash
|
Cash Flows from Operating Activities
|
|
|
$55.60
|
|
|
$20.00
|
|
|
$35.60
|
Cash Flows (used in) Financing Activities
|
|
|
(44.7)
|
|
|
(89.8)
|
|
|
45.1
|
Cash Flows from Investing Activities
|
|
|
4.1
|
|
|
32.0
|
|
|
(27.9)
|
-
The increase in Cash Flows from Operating Activities in Q4/13 compared with Q4/12 was primarily due to an increase in trade
and other payables and long-term accrued and other non-current
liabilities, lower Maple Transaction and integration related cash
outlays, and reduced interest paid, somewhat offset by a decrease in
income from operations.
-
In Q4/13, Cash Flows (used in) Financing Activities was lower than in Q4/12 primarily due to lower net repayments on our
credit facilities (net of financing costs).
-
In Q4/13, Cash Flows from Investing Activities was lower than in Q4/12 primarily due to a reduction in the sale of
marketable securities.
YEAR ENDED DECEMBER 31, 2013
The following tables contain TMX Group Limited revenue, operating
expenses, net income attributable to TMX Group shareholders, earnings
per share, adjusted earnings per share, and cash flows from (used in)
operating activities for 2013, including the operating results of
Equity Transfer from April 5, 2013. The amounts for 2012 include
financial information for TMX Group Inc. from July 31, 2012 and
financial information for CDS and Alpha from August 1, 2012. There is
no comparative information on adjusted earnings per share for 2012.
For a meaningful discussion of the results of operations for 2013
compared with 2012, please see our TMX Group Limited 2013 Management's
Discussion and Analysis (MD&A) that can be accessed through www.sedar.com or our website at www.tmx.com.
(in millions of dollars, except per share amounts)
|
Year ended
|
|
|
Dec. 31/13
|
Dec. 31/12
|
$ Increase
|
Revenue
|
$700.5
|
$294.5
|
$406.0
|
Operating expenses
|
$442.8
|
$179.4
|
$263.4
|
Net income attributable to TMX Group shareholders
|
$123.9
|
$15.1
|
$108.8
|
Earnings per sharev:
|
|
|
|
|
Basic
|
$2.29
|
$0.72
|
$1.57
|
|
Diluted
|
$2.29
|
$0.72
|
$1.57
|
Cash flows from (used in) operating activities
|
$250.4
|
$(144.0)
|
$394.4
|
|
(unaudited)
|
Year Ended
|
|
December 31, 2013
|
|
Basic
|
Diluted
|
Earnings per sharev
|
$2.29
|
$2.29
|
Adjustment:
|
|
|
|
Related to credit facility refinancing expenses (includes write-off of
prepaid financing fees and related items)
|
$0.22
|
$0.22
|
|
Related to the sale of PC-Bond and related income tax expense
|
$0.11
|
$0.11
|
|
Related to increase in deferred income tax liabilities resulting from
the change in B.C. corporate income tax rate
|
$0.05
|
$0.05
|
|
Related to Maple Transaction and integration costs
|
$0.11
|
$0.11
|
|
Related to amortization of intangibles related to acquisitions
|
$0.60
|
$0.60
|
Adjusted earnings per sharez
|
$3.38
|
$3.38
|
|
|
|
____________________________
v Earnings per share information is based on net income attributable to
TMX Group shareholders.
z See discussion under the heading Non-IFRS Financial Measures.
FINANCIAL STATEMENTS GOVERNANCE PRACTICE
The Finance & Audit Committee of the Board of Directors of TMX Group
reviewed this press release as well as the 2013 audited annual
consolidated financial statements and related MD&A, and recommended
they be approved by the Board of Directors. Following review by the
full Board, the 2013 audited annual consolidated financial statements,
MD&A and the contents of this press release were approved.
CONSOLIDATED FINANCIAL STATEMENTS
Our 2013 audited annual consolidated financial statements are prepared
in accordance with IFRS and are reported in Canadian dollars. The
financial measures included in this press release are derived from
financial information prepared in accordance with IFRS, unless
otherwise specified. All amounts in the press release are in Canadian
dollars unless otherwise noted.
TMX Group has filed its 2013 audited annual consolidated financial
statements and MD&A with Canadian securities regulators today, after
which time these documents may be accessed through www.sedar.com, or on the TMX Group website at www.tmx.com. We are not incorporating information contained on the website in this
press release. In addition, copies of these documents will be available
upon request, at no cost, by contacting TMX Group Investor Relations by
phone at (416) 947-4277 or by e-mail at TMXshareholder@tmx.com.
CAUTION REGARDING FORWARD-LOOKING INFORMATION
This press release of TMX Group contains "forward-looking information"
(as defined in applicable Canadian securities legislation) that is
based on expectations, assumptions, estimates, projections and other
factors that management believes to be relevant as of the date of this
press release. Often, but not always, such forward-looking information
can be identified by the use of forward-looking words such as "plans",
"expects", "is expected", "budget", "scheduled", "targeted",
"estimates", "forecasts", "intends", "anticipates", "believes", or
variations or the negatives of such words and phrases or statements
that certain actions, events or results "may", "could", "would",
"might" or "will" be taken, occur or be achieved or not be taken, occur
or be achieved. Forward-looking information, by its nature, requires us
to make assumptions and is subject to significant risks and
uncertainties which may give rise to the possibility that our
expectations or conclusions will not prove to be accurate and that our
assumptions may not be correct.
In particular, this press release contains information regarding the
integration of the business of TMX Group Inc. with CDS and Alpha and
the anticipated benefits and synergies from the acquisitions of CDS and
Alpha. There are costs associated with achieving these synergies. This
is forward-looking information as defined in applicable Canadian
securities legislation and is subject to the assumptions (in the 2013
MD&A under the heading "Integration"), risks, and uncertainties
outlined in the following paragraphs. In addition to the risk factors
outlined below, this information is subject to the following risks: the
inability to successfully integrate TMX Group Inc.'s operations with
those of Alpha and CDS including, without limitation incurring and/or
experiencing unanticipated costs and/or delays or difficulties;
inability to effectively reduce headcount, eliminate or consolidate
contracts, technology, physical accommodations or other operating
expenses; and the failure to realize the anticipated benefits from the
acquisitions of TMX Group Inc., Alpha and CDS, including the fact that
synergies are not realized in the amount or the time frame anticipated
or at all.
Additional examples of forward-looking information in this press release
include, but are not limited to, factors relating to stock, derivatives
and energy exchanges and clearing houses and the business, strategic
goals and priorities, market condition, pricing, proposed technology
and other initiatives, financial condition, operations and prospects of
TMX Group which are subject to significant risks and uncertainties.
These risks include: competition from other exchanges or marketplaces,
including alternative trading systems and new technologies, on a
national and international basis; dependence on the economy of Canada;
adverse effects on our results caused by global economic uncertainties
including changes in business cycles that impact our sector; failure to
retain and attract qualified personnel; geopolitical and other factors
which could cause business interruption; dependence on information
technology; vulnerability of our networks and third party service
providers to security risks; failure to implement our strategies;
regulatory constraints; constraints imposed by our level of
indebtedness; risks of litigation or regulatory proceedings; dependence
on adequate numbers of customers; failure to develop, market or gain
acceptance of new products; currency risk; adverse effect of new
business activities; not being able to meet cash requirements because
of our holding company structure and restrictions on paying dividends;
dependence on third party suppliers and service providers; dependence
of trading operations on a small number of clients; risks associated
with our clearing operations; challenges related to international
expansion; restrictions on ownership of TMX Group common shares;
inability to protect our intellectual property; adverse effect of a
systemic market event on certain of our businesses; risks associated
with the credit of customers; cost structures being largely fixed;
dependence on market activity that cannot be controlled; the regulatory
constraints that apply to the business of TMX Group and its regulated
subsidiaries, costs of on exchange clearing and depository services,
trading volumes (which could be higher or lower than estimated) and
revenues; future levels of revenues being lower than expected or costs
being higher than expected.
Forward-looking information is based on a number of assumptions which
may prove to be incorrect, including, but not limited to, assumptions
in connection with the ability of TMX Group to successfully compete
against global and regional marketplaces; business and economic
conditions generally; exchange rates (including estimates of the U.S.
dollar - Canadian dollar exchange rate), the level of trading and
activity on markets, and particularly the level of trading in TMX
Group's key products; business development and marketing and sales
activity; the continued availability of financing on appropriate terms
for future projects; productivity at TMX Group, as well as that of TMX
Group's competitors; market competition; research & development
activities; the successful introduction and client acceptance of new
products; successful introduction of various technology assets and
capabilities; the impact on TMX Group and its customers of various
regulations; TMX Group's ongoing relations with its employees; and the
extent of any labour, equipment or other disruptions at any of its
operations of any significance other than any planned maintenance or
similar shutdowns.
While we anticipate that subsequent events and developments may cause
our views to change, we have no intention to update this
forward-looking information, except as required by applicable
securities law. This forward-looking information should not be relied
upon as representing our views as of any date subsequent to the date of
this press release. We have attempted to identify important factors
that could cause actual actions, events or results to differ materially
from those current expectations described in forward-looking
information. However, there may be other factors that cause actions,
events or results not to be as anticipated, estimated or intended and
that could cause actual actions, events or results to differ materially
from current expectations. There can be no assurance that
forward-looking information will prove to be accurate, as actual
results and future events could differ materially from those
anticipated in such statements. Accordingly, readers should not place
undue reliance on forward-looking information. These factors are not
intended to represent a complete list of the factors that could affect
us. A description of the above-mentioned items is contained under the
heading Risks and Uncertainties in the 2013 Annual MD&A.
About TMX Group (TSX:X)
TMX Group's key subsidiaries operate cash and derivative markets and
clearing houses for multiple asset classes including equities, fixed
income and energy. Toronto Stock Exchange, TSX Venture Exchange, TMX
Select, Alpha Group, The Canadian Depository for Securities, Montreal
Exchange, Canadian Derivatives Clearing Corporation, Natural Gas
Exchange, BOX Options Exchange, Shorcan, Shorcan Energy Brokers,
Equicom, and other TMX Group companies provide listing markets, trading
markets, clearing facilities, depository services, data products and
other services to the global financial community. TMX Group is
headquartered in Toronto and operates offices across Canada (Montreal,
Calgary and Vancouver), in key U.S. markets (New York, Houston, Boston
and Chicago) as well as in London, Beijing and Sydney. For more
information about TMX Group, visit our website at www.tmx.com. Follow TMX Group on Twitter at http://twitter.com/tmxgroup.
Teleconference / Audio Webcast
TMX Group will host a teleconference / audio webcast to discuss the
financial results for Q4/13.
Time: 8:00 a.m. - 9:00 a.m. ET on Wednesday, February 5, 2014.
To teleconference participants: Please call the following number at
least 15 minutes prior to the start of the event.
The audio webcast of the conference call will also be available on TMX
Group's website at www.tmx.com, under Investor Relations.
Teleconference Number: 647-427-7450 or 1-888-231-8191
Audio Replay: 416-849-0833 or 1-855-859-2056
The passcode for the replay is 32073205.
TMX GROUP LIMITED
Consolidated Balance Sheets
(In millions of Canadian dollars)
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
December 31, 2012
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
212.2
|
$
|
156.5
|
|
Restricted cash and cash equivalents
|
|
102.9
|
|
67.9
|
|
Marketable securities
|
|
67.0
|
|
89.0
|
|
Trade and other receivables
|
|
83.6
|
|
89.1
|
|
Energy contracts receivable
|
|
764.9
|
|
696.4
|
|
Fair value of open energy contracts
|
|
72.7
|
|
62.9
|
|
Balances with Clearing Members and Participants
|
|
10,164.7
|
|
7,773.9
|
|
Other current assets
|
|
11.2
|
|
15.0
|
|
Current income tax assets
|
|
6.0
|
|
11.8
|
|
|
|
11,485.2
|
|
8,962.5
|
Non-current assets:
|
|
|
|
|
Fair value of open energy contracts
|
|
14.2
|
|
2.8
|
Goodwill
|
|
1,293.8
|
|
1,320.4
|
Intangible assets
|
|
3,513.1
|
|
3,630.8
|
Other non-current assets
|
|
129.0
|
|
58.1
|
Deferred income tax assets
|
|
60.2
|
|
67.6
|
Total Assets
|
$
|
16,495.5
|
$
|
14,042.2
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Trade and other payables
|
$
|
104.9
|
$
|
82.0
|
|
Participants' tax withholdings
|
|
102.9
|
|
67.9
|
|
Energy contracts payable
|
|
764.9
|
|
696.4
|
|
Fair value of open energy contracts
|
|
72.7
|
|
62.9
|
|
Balances with Clearing Members and Participants
|
|
10,164.7
|
|
7,773.9
|
|
Credit and liquidity facilities drawn
|
|
1.3
|
|
-
|
|
Other current liabilities
|
|
23.2
|
|
26.6
|
|
Current income tax liabilities
|
|
2.2
|
|
1.5
|
|
|
11,236.8
|
|
8,711.2
|
Non-current liabilities:
|
|
|
|
|
Fair value of open energy contracts
|
|
14.2
|
|
2.8
|
Loans payable
|
|
331.4
|
|
1,453.1
|
Debentures
|
|
996.4
|
|
-
|
Fair value of interest rate swaps
|
|
0.4
|
|
1.7
|
Other non-current liabilities
|
|
45.0
|
|
45.0
|
Deferred income tax liabilities
|
|
900.5
|
|
929.0
|
Total Liabilities
|
|
13,524.7
|
|
11,142.8
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Share capital
|
|
2,849.2
|
|
2,833.7
|
|
Retained earnings (deficit)
|
|
27.4
|
|
(20.4)
|
|
Contributed surplus - share option plan
|
|
5.2
|
|
4.0
|
|
Accumulated other comprehensive income (loss)
|
|
6.0
|
|
(1.1)
|
Total Equity attributable to equity holders of the Company
|
|
2,887.8
|
|
2,816.2
|
Non-controlling interests
|
|
83.0
|
|
83.2
|
Total Equity
|
|
2,970.8
|
|
2,899.4
|
|
|
|
|
|
Total Liabilities and Equity
|
$
|
16,495.5
|
$
|
14,042.2
|
|
|
|
|
|
|
|
|
|
|
TMX GROUP LIMITED
Consolidated Income Statements
(In millions of Canadian dollars, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
2013
|
2012
|
2013
|
2012
|
Revenue:
|
|
|
|
|
|
|
Issuer services
|
$
|
50.0
|
$
|
52.2
|
$
|
189.3
|
$
|
81.3
|
|
Trading, clearing, depository and related
|
|
75.1
|
74.5
|
303.1
|
124.5
|
|
Information services
|
|
47.6
|
47.3
|
181.5
|
77.4
|
|
Technology services and other
|
|
8.0
|
7.1
|
26.6
|
11.3
|
|
REPO interest:
|
|
|
|
|
|
|
|
Interest income
|
|
17.0
|
12.3
|
73.4
|
18.6
|
|
|
Interest expense
|
|
(17.0)
|
(12.3)
|
(73.4)
|
(18.6)
|
|
|
Net REPO interest
|
|
-
|
-
|
-
|
-
|
|
Total revenue
|
|
180.7
|
181.1
|
700.5
|
294.5
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
Compensation and benefits
|
|
47.6
|
42.4
|
204.8
|
75.7
|
|
Information and trading systems
|
|
19.2
|
20.1
|
74.2
|
33.7
|
|
General and administration
|
|
24.3
|
23.5
|
91.2
|
36.7
|
|
Depreciation and amortization
|
|
18.3
|
19.6
|
72.6
|
33.3
|
|
Total operating expenses
|
|
109.4
|
105.6
|
442.8
|
179.4
|
|
|
|
|
|
|
Income from operations
|
|
71.3
|
75.5
|
257.7
|
115.1
|
|
|
|
|
|
|
Share of net income of equity accounted investees
|
|
(0.3)
|
1.8
|
2.6
|
2.0
|
Gain on sale of PC-Bond
|
|
(0.4)
|
-
|
5.4
|
-
|
Maple transaction and integration costs
|
|
(2.1)
|
(13.1)
|
(7.2)
|
(49.9)
|
Finance income (costs):
|
|
|
|
|
|
|
Finance income
|
|
0.9
|
0.9
|
3.1
|
2.4
|
|
Finance costs
|
|
(11.3)
|
(17.1)
|
(60.6)
|
(27.9)
|
|
Credit facility refinancing expenses
|
|
-
|
-
|
(16.4)
|
-
|
|
Net finance costs
|
|
(10.4)
|
(16.2)
|
(73.9)
|
(25.5)
|
|
|
|
|
|
|
Income before income taxes
|
|
58.1
|
48.0
|
184.6
|
41.7
|
|
|
|
|
|
|
|
Income tax expense
|
|
16.4
|
13.5
|
60.9
|
21.2
|
|
|
|
|
|
|
Net income
|
$
|
41.7
|
$
|
34.5
|
$
|
123.7
|
$
|
20.5
|
|
|
|
|
|
|
|
Net income (loss) attributable to:
|
|
|
|
|
|
|
|
Equity holders of the Company
|
$
|
41.4
|
$
|
32.6
|
$
|
123.9
|
$
|
15.1
|
|
Non-controlling interests
|
|
0.3
|
|
1.9
|
(0.2)
|
5.4
|
|
|
$
|
41.7
|
$
|
34.5
|
$
|
123.7
|
$
|
20.5
|
|
|
|
|
|
|
|
|
Earnings per share (attributable to equity holders of the Company):
|
|
|
|
|
|
|
|
Basic
|
$
|
0.77
|
$
|
0.61
|
$
|
2.29
|
$
|
0.73
|
|
Diluted
|
$
|
0.77
|
$
|
0.61
|
$
|
2.29
|
$
|
0.73
|
|
|
|
|
|
|
|
|
|
|
TMX GROUP LIMITED
Consolidated Statements of Comprehensive Income
(In millions of Canadian dollars)
(Unaudited)
Three months and year ended December 31, 2013 and 2012
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
|
2013
|
2012
|
2013
|
2012
|
|
|
|
|
|
|
|
Net income
|
$
|
41.7
|
$
|
34.5
|
$
|
123.7
|
$
|
20.5
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
Items that will not be reclassified to the consolidated income
statements:
|
|
|
|
|
|
|
Actuarial gains (losses) on defined benefit pension and other
post-retirement benefit plans, net of taxes
|
|
9.0
|
(4.8)
|
10.3
|
(4.8)
|
|
Total items that will not be reclassified to the consolidated income
statements
|
|
9.0
|
(4.8)
|
10.3
|
(4.8)
|
|
|
|
|
|
|
Items that may be reclassified subsequently to the consolidated income
statements:
|
|
|
|
|
|
|
Unrealized gain (loss) on translating financial statements of foreign
operations, net of taxes
|
|
6.2
|
2.7
|
12.3
|
(1.0)
|
|
Unrealized fair value gain (loss) on interest rate swaps designated as
cash flow hedges, net of taxes
|
|
(0.9)
|
1.6
|
0.8
|
(2.1)
|
|
Reclassification to net income of (gains) losses on interest rate swaps,
net of taxes
|
|
(0.1)
|
0.5
|
(0.7)
|
0.9
|
|
Total items that may be reclassified subsequently to the consolidated
income statements
|
|
5.2
|
4.8
|
12.4
|
(2.2)
|
Total comprehensive income
|
$
|
55.9
|
$
|
34.5
|
$
|
146.4
|
$
|
13.5
|
|
|
|
|
|
|
Total comprehensive income attributable to:
|
|
|
|
|
|
|
Equity holders of the Company
|
$
|
53.1
|
|
31.7
|
$
|
141.3
|
$
|
9.2
|
|
Non-controlling interests
|
|
2.8
|
2.8
|
5.1
|
4.3
|
|
$
|
55.9
|
$
|
34.5
|
$
|
146.4
|
$
|
13.5
|
|
|
|
|
|
|
|
|
|
TMX GROUP LIMITED
Consolidated Statements of Changes in Equity
(In millions of Canadian dollars)
Year ended December 31, 2013 and 2012
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity holders of the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
capital
|
Contributed
surplus -
share
option plan
|
Accumulated
other
comprehensive
(loss) income
|
Retained
earnings
(deficit)
|
Total
attributable
to equity
holders
|
Non-
controlling
interests
|
Total equity
|
Balance at January 1, 2013
|
$
|
2,833.7
|
$
|
4.0
|
$
|
(1.1)
|
$
|
(20.4)
|
$
|
2,816.2
|
$
|
83.2
|
$
|
2,899.4
|
Net income
|
|
-
|
-
|
-
|
123.9
|
123.9
|
(0.2)
|
123.7
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
Foreign currency translation differences, net of taxes
|
|
-
|
-
|
7.0
|
-
|
7.0
|
5.3
|
12.3
|
|
Net change in interest rate swaps designated as cash
flow hedges, net of taxes
|
|
-
|
-
|
0.1
|
-
|
0.1
|
-
|
0.1
|
|
Actuarial gains on defined benefit pension and other
post-retirement benefit plans, net of taxes
|
|
-
|
-
|
-
|
10.3
|
10.3
|
-
|
10.3
|
|
Total comprehensive income
|
|
-
|
-
|
7.1
|
134.2
|
141.3
|
5.1
|
146.4
|
Dividends to equity holders
|
|
-
|
-
|
-
|
(86.4)
|
(86.4)
|
-
|
(86.4)
|
BOX dividend to non-controlling interest
|
|
-
|
-
|
-
|
-
|
-
|
(5.3)
|
(5.3)
|
Proceeds from exercised share options
|
|
14.5
|
-
|
-
|
-
|
14.5
|
-
|
14.5
|
Cost of exercised share options
|
|
1.0
|
(1.0)
|
-
|
-
|
-
|
-
|
-
|
Cost of share option plan
|
|
-
|
2.2
|
-
|
-
|
2.2
|
-
|
2.2
|
Balance at December 31, 2013
|
$
|
2,849.2
|
$
|
5.2
|
$
|
6.0
|
$
|
27.4
|
$
|
2,887.8
|
$
|
83.0
|
$
|
2,970.8
|
TMX GROUP LIMITED
Consolidated Statements of Changes in Equity
(In millions of Canadian dollars)
Year ended December 31, 2013 and 2012
|
|
Attributable to equity holders of the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
capital
|
Contributed
surplus -
share option
plan
|
Accumulated
other
comprehensive
loss
|
Deficit
|
Total
attributable
to equity
holders
|
Non-
controlling
interests
|
Total (deficit)
equity
|
Balance at January 1, 2012
|
$
|
10.0
|
$
|
-
|
$
|
-
|
$
|
(37.3)
|
$
|
(27.3)
|
$
|
-
|
$
|
(27.3)
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
-
|
-
|
-
|
15.1
|
15.1
|
5.4
|
20.5
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation differences, net of taxes
|
|
-
|
-
|
0.1
|
-
|
0.1
|
(1.1)
|
(1.0)
|
|
|
Net change in interest rate swaps designated as cash
flow hedges, net of taxes
|
|
-
|
-
|
(1.2)
|
-
|
(1.2)
|
-
|
(1.2)
|
|
|
Actuarial losses on defined benefit pension and other
post retirement benefit plans, net of taxes
|
|
-
|
-
|
-
|
(4.8)
|
(4.8)
|
-
|
(4.8)
|
|
Total comprehensive loss
|
|
-
|
-
|
(1.1)
|
10.3
|
9.2
|
4.3
|
13.5
|
|
|
|
|
|
|
|
|
|
Net issuance of common shares
|
|
2,822.0
|
-
|
-
|
-
|
2,822.0
|
-
|
2,822.0
|
Non-controlling interests arising on the acquisition of TMX Group Inc.
|
|
-
|
-
|
-
|
-
|
-
|
850.3
|
850.3
|
Acquisition of remaining 20% of TMX Group Inc.
|
|
-
|
-
|
-
|
28.1
|
28.1
|
(771.4)
|
(743.3)
|
Dividends to equity holders
|
|
-
|
-
|
-
|
(21.5)
|
(21.5)
|
-
|
(21.5)
|
Share options exchanged on acquisition
|
|
-
|
3.5
|
-
|
-
|
3.5
|
-
|
3.5
|
Proceeds from exercised share options
|
|
1.6
|
-
|
-
|
-
|
1.6
|
-
|
1.6
|
Cost of exercised share options
|
|
0.1
|
(0.1)
|
-
|
-
|
-
|
-
|
-
|
Cost of share option plan
|
|
-
|
0.6
|
-
|
-
|
0.6
|
-
|
0.6
|
Balance at December 31, 2012
|
$
|
2,833.7
|
$
|
4.0
|
$
|
(1.1)
|
$
|
(20.4)
|
$
|
2,816.2
|
$
|
83.2
|
$
|
2,899.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TMX GROUP LIMITED
Consolidated Statements of Cash Flows
(In millions of Canadian dollars)
(Unaudited)
Three months and year ended December 31, 2013 and 2012
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
2013
|
2012
|
2013
|
2012
|
Cash flows from (used in) operating activities:
|
|
|
|
|
|
|
|
Income before income taxes
|
$
|
58.1
|
$
|
48.0
|
$
|
184.6
|
$
|
41.7
|
|
Adjustments to determine net cash flows:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
18.3
|
19.6
|
72.6
|
33.3
|
|
|
Net finance costs
|
|
10.4
|
16.2
|
73.9
|
25.5
|
|
|
Share of net income of equity accounted investees
|
|
0.3
|
(1.8)
|
(2.6)
|
(2.0)
|
|
|
Gain on sale of PC-Bond
|
|
0.4
|
-
|
(5.4)
|
-
|
|
|
Cost of share option plan
|
|
0.6
|
0.3
|
2.2
|
0.6
|
|
|
Unrealized foreign exchange loss (gain)
|
|
0.2
|
(0.2)
|
(1.4)
|
(0.2)
|
|
|
Maple transaction and integration costs
|
|
2.1
|
13.1
|
7.2
|
49.9
|
|
|
Maple transaction and integration related cash outlays
|
|
(1.9)
|
(5.7)
|
(14.1)
|
(105.0)
|
|
|
Trade and other receivables, and prepaid expenses
|
|
(5.4)
|
(2.9)
|
6.2
|
3.5
|
|
|
Other non-current assets
|
|
(8.0)
|
2.7
|
(12.0)
|
2.8
|
|
|
Trade and other payables
|
|
10.7
|
(4.5)
|
29.4
|
(93.7)
|
|
|
Modification and cash settlement of TMX Group Inc. share option plan
|
|
-
|
(15.9)
|
-
|
(15.9)
|
|
|
Provisions
|
|
(1.1)
|
4.9
|
(1.3)
|
3.1
|
|
|
Deferred revenue
|
|
(16.4)
|
(19.8)
|
1.7
|
(33.5)
|
|
|
Long-term accrued and other non-current liabilities
|
|
9.9
|
(9.0)
|
9.1
|
(6.0)
|
|
|
Net settlement on interest rate swaps
|
|
(0.1)
|
(0.7)
|
(2.0)
|
(1.2)
|
|
|
Cash received on unwind of interest rate swaps
|
|
-
|
-
|
1.6
|
-
|
|
|
Interest paid
|
|
(10.5)
|
(14.7)
|
(47.8)
|
(28.4)
|
|
|
Interest received
|
|
1.0
|
0.9
|
3.4
|
2.6
|
|
|
Income taxes paid
|
|
(13.0)
|
(10.5)
|
(54.9)
|
(21.1)
|
|
|
|
|
55.6
|
20.0
|
250.4
|
(144.0)
|
|
|
|
|
|
|
Cash flows from (used in) financing activities:
|
|
|
|
|
|
|
|
Reduction in obligations under finance leases
|
|
(0.9)
|
(0.9)
|
(2.6)
|
(1.5)
|
|
|
Proceeds from exercised options
|
|
1.1
|
1.6
|
14.6
|
1.6
|
|
|
Net issuance of common shares
|
|
-
|
-
|
-
|
2,078.7
|
|
|
Dividends paid to equity holders
|
|
(21.6)
|
(21.5)
|
(86.4)
|
(21.5)
|
|
|
Dividends paid to TMX Group Inc. equity holders
|
|
-
|
-
|
-
|
(29.9)
|
|
|
BOX dividend to non-controlling interest
|
|
-
|
-
|
(5.3)
|
-
|
|
|
Credit and liquidity facilities drawn, net
|
|
0.8
|
(12.0)
|
1.3
|
-
|
|
|
Financing and refinancing fees, expensed
|
|
-
|
-
|
(0.8)
|
-
|
|
|
Net repayment of loans payable, net of financing costs
|
|
(24.1)
|
(57.0)
|
(1,146.6)
|
(430.0)
|
|
|
Proceeds from loans payable, net of financing costs
|
|
-
|
-
|
-
|
1,449.9
|
|
|
Proceeds from debentures, net of financing costs
|
|
-
|
-
|
996.2
|
-
|
|
|
|
|
(44.7)
|
(89.8)
|
(229.6)
|
3,047.3
|
|
|
|
|
|
|
Cash flows from (used in) investing activities:
|
|
|
|
|
|
|
|
Additions to premises and equipment
|
|
(3.3)
|
(0.8)
|
(8.1)
|
(1.6)
|
|
|
Additions to intangible assets
|
|
(6.4)
|
(8.2)
|
(20.3)
|
(11.7)
|
|
|
Acquisitions, net of cash acquired
|
|
-
|
-
|
(64.0)
|
(2,677.1)
|
|
|
Proceeds from sale of PC-Bond
|
|
-
|
-
|
104.0
|
-
|
|
|
Dividends received from associate
|
|
-
|
3.5
|
-
|
3.5
|
|
|
Marketable securities
|
|
13.8
|
37.5
|
21.8
|
(65.0)
|
|
|
|
|
4.1
|
32.0
|
33.4
|
(2,751.9)
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
15.0
|
(37.8)
|
54.2
|
151.4
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of the period
|
|
196.4
|
193.7
|
156.5
|
5.0
|
|
|
|
|
|
|
Unrealized foreign exchange gain on cash and cash equivalents held in
foreign currencies
|
|
0.8
|
0.6
|
1.5
|
0.1
|
|
|
|
|
|
|
Cash and cash equivalents, end of the period
|
$
|
212.2
|
$
|
156.5
|
$
|
212.2
|
$
|
156.5
|
SOURCE TMX Group Inc.