operative & financial results: fourth quarter...
TRANSCRIPT
-
O p e r a t i v e & F i n a n c i a l R e s u l t s : F o u r t h Q u a r t e r 2 0 1 3
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
2
Grupo Posadas, S.A.B. de C.V. & SubsidiariesMexico City, February 27, 2014
Datos presentados con repecto al mismo trimestre del año anterior en NIIF (IFRS):
•System-wideRevPARincreased5.9%in2013and6.3%inthefourthquarter•Pipelineconsiders41morehotelsand29%moreroomsforthenext24months•Posadassolditsnon-strategic-assetholdingsubsidiaryforPs.$680million(US$52million)•Our2014profitandlossstatementrecordedasignificantnetlossmainlyduetotheeliminationoftheconsolidationregimeandrealestatecorporations(SIBRAS)•CashavailableasofDecember31,2013of$1.2billion(US$94million)•PosadasissuesanadditionalUS$35millionofitsSeniorNotesdue2017
ForadditionalInformation: Gerardo de PrevoisinTel.:(5255)[email protected]
Millionpesosasof Var.Var. December31st,2013 4Q13 % YY% 2013 %YY%TotalRevenues2,000.8100.035.58,550.4100.039.3 EBIT (799.0)(39.9) na (41.6)(0.5)naEBITDA 213.810.7(26.5) 1,273.314.920.8 NetResult (2,074.5)(103.7)na (1,753.3)(20.5)na
EBITDA of $234 million -excluding extraordinary
chargesof$20million-duringthefourthquarterof
2013comparesfavorablywith4Q12of$205million
proformarepresentinga14%increase.
During the 4Q13 System-wide hotel performance
continuedimprovingoverthefourthquarterof2013.
OurAvailableDailyRate(ADR) increased6.1%,oc-
cupancyincreasedslightly0.1percentpoints(“pp”),
which resulted in a Revenue Per Available Room
(RevPAR)growthof6.3%thatrepresentsacontin-
ued improvinggrowth trendonamonthbymonth
basisforthelast25consecutivemonths.
Urbanhotels,whichrepresent79%ofthetotalrooms
operated,continuetoperformbetterwithan
increaseinRevPARof4.1%.Ontheotherhand,our
coastalhotelshadanevenbetterperformancewitha
RevPARincreaseof19.2%.Theseoperationalresults
arealsoduetotheadditionalnumberofinternational
touriststhatarereturningtoourcoastalhotels,prin-
cipally in Cancun.
For the secondyear in a row,Global Traveler (GT)
awarded the FiestaAmericanahotels for being the
bestHotelchaininMexico.TheGTawardsarewell
recognizedbytheindustryastheresultsaredeter-
minedbythousandsoftouriststhroughglobalinqui-
ries.Withthisaward,FiestaAmericanastrengthens
itselfasoneofthebestbrandsinthehotelbusiness.
> FinancialHighlights
“Wehadanothergoodquartermainlydrivenbyagoodperformanceofourhotelssystem-widewithastrongRevPARgrowth.WehadnegativeextraordinaryeventsthatdiminishedthenetresultoftheCompany.Forthefirstquarterof2014weplantoopeneighthotels,theFiestaInnMeridaandsevenOneHotels(AlamedainMexicoCity,LaPaz,CancunCen-tro,Queretaro,Silao,Villahermosa,GuadalajaraPeriferico&Vallarta)”saidJoseCarlosAzcarraga,Posadas’CEO.
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
3
With respect to the total investment required for
theVacationClubprojects:OnOctober18,2013,
theCompanyacquiredthelandinNuevoVallarta,
Nayarit for a total consideration of US$12.7mil-
lionandonNovember29,2013acquiredtheland
in AcapulcoDiamante for a total consideration of
US$9.9million.Bothprojectscouldincreasemore
thana50%theVacationClubroominventory.
On December 31st, 2013, Posadas sold the total-
ityofthesharesofitsnon-strategic-assetholding
subsidiarythat,amongotherassetsholdstheland
atChemuyil,whichtheCompanyacquired15years
ago.Thetransactionwasforatotalconsiderationof
$680million(US$52million).
The saleof this subsidiary ispartof the strategy
undertakenby theCompany to reorganize itsas-
setsandbusinessunits,focusingonthehotelbusi-
ness. It also strengthens its investment strategy
towardsthechallengesof2014.Afterthistransac-
tion,theCompanyhassoldthevastmajorityofits
non-strategicassets.
Thissalewasdonetoaninvestmentvehiclewhere
GBM (Grupo Bursatil Mexicano) is involved. The
proceedsfromthistransactionwillbeusedforthe
repayment of Senior Indebtedness or the invest-
mentinoracquisitionofassetsrelatedtoaPermit-
ted Business.
Our2014profitandlossstatementrecordedanet
lossof$1,753.3millionduetoextraordinaryevents
thatfromourpointofviewdonotaffectourcash
generation and our cash on hand is sufficient to
meetourfutureneeds.Asaresultofthesaleofour
subsidiary that owned non-strategic assets (Anti-
guaInmobiliariaHotelera,S.A.deC.V.)andthere-
furbishingof theFiestaAmericanaVillasCozumel
$894.8millionassetimpairmentwasrecorded.The
landofChemuyilwasbookedasaprojectandnot
aslandandtherefurbishingoftheCozumelhotel
implied towrite off the residual value of this as-
set.EBITDAof$213.8and$1,273.3millionforthe
4Q13andLTM,respectively,werenotaffectedby
thesecharges.
With respect to the sale of the hotel business in
SouthAmerica lastyear, certainnon-materialad-
justments to the purchase price have been made.
TheremainingescrowmaybereleasedinOctober
2014.
WithrespecttothetaxreformthatenactedonJan-
uary1st,2014,werecognizedaninternalrevenues
servicetaxof$882.3millionduetotheelimination
oftheconsolidationregimeandrealestatecorpora-
tions(SIBRAS)payabletaxof$1,297.4million.The
deferred taxesmust be paid in the following five
yearsstartingin2014.
On February 20, 2014 Posadas issued an additional
US$35.0 million principal amount of its 7.875%
Senior Notes due 2017. The additional 2017 notes
wereissuedinconnectionwithaprivateexchange
forUS$31.6millionprincipalamountoftheCompa-
ny’s9.250%SeniorNotesdue2015.Theaddition-
al2017notesconstituteafurtherissuanceofour
outstanding 2017 notes with identical terms, for
atotalaggregateoutstandingprincipalamountof
US$310.0millionofthe2017notes.Asaresultof
thecancellationofthe2015notesexchanged,the
remainingaggregateoutstandingprincipalamount
ofthe2015notesisUS$51.7million.
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
4
Arrendados
Administrados
Propios
TotalinvestmentUS$423M Roomdistributionbytypeofcontract
HotelopeningsLTMNo.ofRooms Type
OneQuéretaroAeropuerto 126 ManagedOneOaxacaCentro 109 ManagedFITolucaAeropuerto 150 ManagedFIChetumal 131 ManagedOneGuadalajaraTapatío 126 ManagedOneSalinaCruz 126 ManagedOneIrapuato 126 Managed
Total 894
0%
100%
100%
Brands México Total % HotelsRooms%
LiveAqua 1 46 1FiestaAmericanaGrand 2 345 6 FiestaAmericana 4 886 16 FiestaInn 11 1,455 25 Onehoteles 23 2,852 51 TOTAl 41 5,584100
> Development
AsofDecember31st,2013ourpipelineiscomprisedofexecutedagreementstooperate41newhotelswith
5,584rooms.Thisdevelopmentplanrepresentsanincreaseincapacityofapproximately29%with77%of
thesehotelsundertheeconomyandbusinessformats.
ThesehotelsrepresentatotalinvestmentofUS$423.2millionthatwillbeinvestedbythirdparties.Openings
areexpectedtobegininthefirstquarterof2014,andweexpectallofthesetobeoperatingbeforeDecember
2015accordingtocommitmentsmadewiththedifferentpropertyowners.
Owned
Managed
Owned
Third
parties
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
5
Duringthequarter,revenuesfromthissegmentrepresented30%oftheconsolidatedrevenuesor44%of
revenuesexcluding thesaleofnon-strategicassets.TheEBITDAmarginwas17.9%representinga7.3pp
improvement over the 4Q12.
AhigherADR(AverageDailyRate)of13.0%andanincreaseof2.0ppinoccupancyresultedinaRevPARin-
creaseof16.3%.Theaveragenumberofroomsavailablewasreducedby30.3%asaresultofthehotelssold.
Results forurbanhotelsshowedan improvementwhencomparedwith4Q12;onaveragewith35.1%less
roomsowned,a10.6%increaseinADRandaslight increaseinoccupancyof1.2pp,RevPARimprovedby
12.6%.
Therewasnochangeintheaveragenumberofroomsavailableforcoastalhotels.Thissegmentshowedan
increaseinADRof10.5%andinoccupancyof5.4pp.AlloftheaboveresultedinaRevPARincreaseof19.3%
whencomparedwiththesameperiodoflastyear.Thiswasinpartduetothegoodperformanceinourhotels
inCancunthatrunundertheAllInclusiveformat.AsofJanuary2014theFAGLosCaboshotelisbeingoper-
atedunderthe“allinclusive”format.
>OwnedandLeasedHotels
Total Urban Coastal %Var.%Var.%Var.
4Q13 (TQQ) AverageRooms AverageDailyRate Occupancy (Var. in pp) RevPAR
Accum. AverageRooms AverageDailyRate
Occupancy (Var. in pp) RevPAR
5,3011,10570%772
5,6681,08368%738
(30.3)13.02.016.3
(26.8)10.31.112.2
(35.1)10.61.212.6
(29.9)7.5
(0.7)6.4
1,0251,38273%1,006
1,0251,38177%1,060
0.010.55.419.3
(7.8)10.69.426.0
4,2761,03569%716
4,6431,00766%667
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
6
RevenuefortheManagementbusinessrepresented13%oftotalrevenueinthequarteror19%of
revenuesexcludingthesaleofnon-strategicassets.TheEBITDAmarginof32.7%representeda
10.7ppdecreaseversus4Q12.Thiseffectisdueinparttotheeliminationofintercompanyrevenues
fromtheownedandleasedhotelsinaccordancewithIFRS.
Theaveragenumberofroomsoperatedrecordeda2.1%increaseinthequarter,whileSystem-wide
hotelsreporteda6.1%improvementinADR,amarginal0.1ppincreaseinoccupancy,andaRevPAR
growthof6.3%.
System-wideurbanhotelshadanincreaseintheaveragenumberofoperatedroomsof3.3%withan
improvementinADRof5.0%,alongwitha0.6ppincreaseinoccupancytoachieveahigherRevPAR
by4.1%.
Coastalhotelsrecordeda5.1%decreaseintheaveragenumberofavailableroomsassinceOctober
1st,2013thecontracttocontinuemanagingahotelinMazatlanwasnotrenewed.Inaddition,ADR,
occupancyandRevParincreased10.5%,4.7ppand19.2%,respectively,asaresultoftheimproved
performanceofourAllInclusivehotelsinCancun.
TheCompanyopenedsevennewhotelsinthelasttwelvemonths.Thesehotelsrepresent894addi-
tionalrooms:OneQueretaroPlazaGalerias,OneOaxacaCentro,FiestaInnTolucaAeropuerto,Fiesta
InnChetumal,OneGuadalajaraTapatio,OneSalinaCruzandOneIrapuato.
Includesowned&leasedandmanagedhotels.
> Administración
Total Urban Coastal %Var. %Var. %Var.
4Q13 (QQ) AverageRooms AverageDailyRate Occupancy (Var. in pp) RevPAR
AcumuladoAverageRoomsAverageDailyRate Occupancy (Var. in pp) RevPAR
16,7881,04464%673
16,7321,04064%670
2.16.10.16.3
2.95.70.15.9
14,61896964%623
14,47596264%612
3.35.0(0.6)4.1
4.15.0(0.8)3.6
2,1701,53166%1,012
2,2581,49570%1,045
(5.1)10.74.719.2
(4.5)7.66.418.5
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
7
> Vacation Club
TheVacationClubandOtherbusinesssegmentmainlyincludetheFiestaAmericanaVacationClub(FAVC).
Totalrevenuesforthequarteramountedto24%ofthegroup’sconsolidatedrevenuesin4Q13or37%ofrev-
enuesexcludingthesaleofnon-strategicassets.
Thetotalnumberofclientsincreased14%in2013toreach43,700intotal.KiVacachieved14,000clientswith
630,000roomnightssoldwithinPosadassystem.
IntheLTMtheavailableroomshasbeenincreasedby164withtheopeningofNimaBayinPuertoVallartaand
therecentopening-December31st,2013-ofthethirdphaseoftheFiestaAmericanaVacationVillasinLos
Caboswith148newkeys.
> EBITDA
In4Q13anEBITDAof$213.8millionwasrecorded,thatcomparesunfavorablywiththe$291.1millionrecord-
edin4Q12–afterexcludingthesaleof14hotelsandreservesfromtheVacationClubrecordedin4Q12-the
EBITDAproformaof$234millionin4Q13is14%higherthanthe$205millioncomparablefor4Q12.
Forthelasttwelvemonths,EBITDA(IFRS)was$1.273billion(US$97.4millionwithanendofperiodexchange
rateofMXN$13.0765perUSD),21%higherthan2012´sEBITDA.Afterexcludingtheeffectsoftheassetsales
andtheguarantypaymentonChemuyil,EBITDAwouldbe$843million(US$65million),3%higherthanthe
$822million(US$63million)EBITDAthatwouldcorrespondtothe4Q12LTM.
> Capital Expenditures
Capitalexpendituresduringthequarterwere$449.6million,16%wasusedformaintenanceofhotels,4%for
corporatepurposesandtheremaining80%forthevacationclubintherefurbishingofthehotelinCozumel
andtheconstructionofthelastphaseinLosCabos.
For2013,$1,154.2millionwereusedforcapitalexpenditures,34%forhotels,7%forcorporatepurposesand
58%fortheVacationClub.
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
8
> Comprehensive Financial Cost
Concept 4Q13 4Q12 2013 2012 Interests earned Interests expense Fluctuationsloss(gain) Other expenses (products) Financial expenses Total
Figuresinthousandsofpesos.
> Net Result
Asaresultoftheaforementioned,netlossforthequarterwas$2,074.5million.For2013,theCompanyhas
recordeda$1,753.3millionnetloss.
(17,528)234,45453,47414,319134,639419,358
(8,399)100,62315,362 (270)11,701119,017
Attheendofthequarter,consideringtheeffectofIFRS,thenetcoverageratiowas4.5times,2.3
timeshigherthantheobservedinthesamequarterofthepreviousyear.
TheforeignexchangeunrealizedvariationunchangedastheMXNagainsttheUSDtradedsideways
attheendofthequarter.
AsofDecember31st,2013,theCompanyhasnoderivativecontractsinitsbooks.
(27,139)610,174(152,199)(80,613)173,847524,069
(59,304)393,65929,997(53,781)57,711368,282
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
9
> Financial Position
AsofDecember31st,2013thecashbalancewas$1.231.7billion(US$94million).
Themainusesofcashduringthequarterwere,amongotheritems:capitalexpendituresincludingtheacquisi-
tionsofthelandinNuevoVallartaandAcapulcopreviouslymentionedandinterestspaid.
TotalDebtattheendofthequarterwas$4,557.6million(US$348million),netofissuanceexpenses,whileNet
Debt(IFRS)wasUS$254.3million,theNetDebttoEBITDAratiowas2.6timesunderIFRS,whichcompares
favorablyasthisratiowas3.4timesin4Q12.
TheTotalDebtmixunderIFRSattheclosingofthequarterwasasfollows:100%inlong-term,inU.S.dollars
andfixedrate.Theaveragedebtmaturitywas3.2yearsandtherewasnosecureddebt.
As of the release date of this report, the existing corporate ratings are: Moody’s: global scale “B2” and
stableoutlook.S&P:global“B”withstableoutlook.Fitch:globalIssuerDefaultRating(IDR)“B”andlocal
“BB+(mex)”,bothwithstableoutlook.
Theratingsforthe“9.25%SeniorNotesDue2015”and“7.875%SeniorNotesDue2017”were:Moody’s:
“B2”/S&P:”B”/Fitch:“B+RR3”.
Incompliancewitharticle4.033.02Frac.VIIIoftheMexicanStockExchangerules,PosadasinformsthatJ.P.
MorganSecuritiesLLC,analyst,[email protected](1-212)834-4066andBank
ofAmericaMerrillLynch,analyst,[email protected](1-646)855-6945providecoverageto
Grupo Posadas.
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
1 0
>GrupoPosadasasofDecember31st,2013
PPosadasistheleadinghoteloperatorinMexicothatowns,leasesandmanages110hotelsand18,943roomsinthemostimportantandvisitedurbanandcoastaldestinationsinMexico(99%oftotalrooms)andownsonehotelintheUnitedStates(1%).79%ofroomsareinurbandestinationsand21%incoastal.Posadasoperatesunderthefollowingmainbrands:LiveAqua,FiestaAmericanaGrand,FiestaAmericanaTheExplorean,FiestaAmericanaVaca-tion Villas, Fiesta Inn and One Hotels. Its leadershiphasbeenrecognizedbyseveralentitiesandpublicationssuchas the“Aso-ciaciónInternacionaldeHoteles&Restaurantes”thatidentifyPosadasamongthe70mostimportanthoteloperatorsintheworld.PosadastradesintheMSEsince1992.Forfurtherinformationpleasevisitwww.posadas.com
Brand México USA Total Hotels Rooms Hotels Rooms Hotels Rooms
LiveAqua 2 506 2 506FiestaAmericana 16 4,616 16 4,616FiestaInn 60 8,676 60 8,676
FAVacationVillas 7 1,856 7 1,856
OneHotels 23 2,873 23 2,873Other 1 213 1 203 2 416 Total 10918,740 1 203 110 18,943% 99% 1% 100%
Leased 2,557rooms
Managed11,575rooms
Owned 4,811rooms
Distribution by rooms61%
25% 14%
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
1 1
> Income Statement IFRS (millionofpesos)
Concept
Total RevenuesOwned&LeasedHotels
RevenuesDirect cost
Contribution
ManagementRevenuesDirect cost
Contribution
FA Vacation RevenuesDirect cost
Contribution
OtherRevenuesDirect cost
Contribution
Corporate expensesDepreciation/amortization
Asset impairmentOther expenses (revenue)
OperatingProfit
EBITDA
ComprehensivefinancingcostProfitBeforeTaxes&Assoc.Co.Part.inresultsofAssociatedCo.
ProfitBeforeTaxesDiscontinued Operations
Income taxesDeferredtaxes
NetIncomebeforeMinorityMinority Interest
Net Majority Income
4Q13
2,000.8
578.6475.0103.6
257.2173.0 84.1
488.0379.5108.5
677.0679.0(2.0)
70.8118.0894.89.6
(799.0)
213.8
119.0(918.0)(4.9)(922.9)150.6413.3 594.9
(2,081.7)
(7.2)(2,074.5)
%
100.0
100.0 82.117.9
100.0 67.332.7
100.0 77.822.2
100.0 100.3 (0.3)
9.93.55.944.7 0.5
(39.9)
10.7 (45.9)(0.2)(46.1)7.520.7 29.7
(104.0)(0.4)
(103.7)
20133
8,550.4
4,778.33,854.6923.6
1,319.0915.4403.6
1,776.01,410.0 366.1
677.0679.0(2.0)
247.2 420.1 894.8170.9(41.6)
1,273.3
368.3(409.9)(4.9)
(414.7)181.2541.9620.0
(1,757.8)(4.5)
(1,753.3)
%
100.0
100.0 80.719.3
100.0 69.430.6
100.0 79.420.6
100.0 100.3 (0.3)
2.94.910.52.0 (0.5)
14.9
4.3 (4.8)(0.1)(4.9)2.1 6.37.3
(20.6)(0.1)(20.5)
Var.%%39.3
57.949.3107.6
(5.6)(10.0)6.5
3.514.2
(24.1)
nanana
(0.0)(2.7)na
2,911.0na
20.8
(29.7)na
129.5nanana(7.9)
nanana
4Q12
1,476.7
766.0685.081.0
383.0216.8166.2
327.8256.970.8
0.0 0.0 0.0 81.3106.9 0.0(54.4)184.2
291.1
419.4(235.2)(3.8)(239.0)(1,811.7)54.3457.8
1,060.7(20.8)1,081.5
%
100.0
100.0 89.410.6
100.0 56.643.4
100.0 78.421.6
0.0 0.00.0 5.57.20.0
(3.7)12.5
19.7
28.4(15.9)(0.3)(16.2)(122.7)
3.7 31.0
71.8(1.4)73.2
Var.%
35.5
(24.5)(30.7)28.0
(32.9)(20.2)(49.4)
48.947.7 53.2
nanana
(12.8)10.4 nanana
(26.5)
(71.6)290.326.8286.1
na661.630.0
na(65.5)
na
%
100.0
100.0 85.314.7
100.0 72.927.1
100.0 71.928.1
100.0 0.00.0
4.0 7.0 0.00.1 10.1
17.2
8.51.6
(0.0)1.6(30.6)(0.9)11.0
22.1 0.2 21.9
2012
6,139.9
3,026.42,581.4445.0
1,396.71,017.7 379.0
1,716.81,234.2 482.6
0.0 0.0 0.0
247.2 431.50.05.7622.3
1,053.8
524.198.2(2.1)96.1
(1,876.0)(56.5)673.0
1,355.612.7
1,342.9
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
1 2
>ConsolidatedBalanceSheetasofDecember31st,2013andDecember31st,2012-IFRS (million pesos)
Concept
ASSETSCurrent
Cash & short term investmentsNotes & accounts receivable
InventoriesOther assets
Total current assets
LongTermAccounts and notes receivable
Investments in shares Other investments
Property,plantandequipment,netIntangibleanddeferredassets
Non current assetsTotal AssetslIABIlITIES
CurrentSuppliers
Bank loansStock market loans
OtherOther current liabilities Total current liabilities
LongTermBank loans
Stock market loansOther liabilities
DeferredtaxliabilitiesandOther
Total liabilities
STOCKHOLDERS´EQUITYMajority interestMinority interest
Total
TotalLiabilities&Stockholders’Equity
Dec-13
1,231.7 2,250.6141.8157.23,781.3
1,910.635.4239.96,337.6 214.4 8,738.012,519.4
348.3 0.0 0.0 600.0808.11,756.4
0.0 4,555.1692.22,127.5
9,131.2
3,157.8 230.4 3,388.2
12,519.4
%
9.818.0 1.1 1.330.2
15.3 0.31.950.6 1.769.8100.0
2.8 0.0 0.04.86.514.0
0.036.45.517.0
72.9
25.21.827.1
100.0
Dec-12
1,480.01,735.5114.81,463.64,793.8
1,643.6 40.3 272.67,367.6130.59,454.614,248.4
381.4 103.3 900.02.61,481.52,868.7
185.23,872.9509.81,588.9
9,025.5
4,846.4376.55,222.9
14,248.4
%
10.412.20.810.333.6
11.5 0.31.951.70.966.4100.0
2.7 0.76.3 0.010.420.1
1.327.23.611.2
63.3
34.02.636.7
100.0
-
Re
su
lts
: F
ou
rth
Q
ua
rte
r 2
01
3
1 3
>ConsolidatedCashFlowStatement-IFRS (millionpesosfromJanuary1st.toDecember31st,2013&2012)
Concept Concept
ConsolidatedNetIncomeBeforeTaxes+(-)Itemsnotrequiringcash+(-)Otherunrealizeditems
+(-)EntriesrelatedtoInvestments+Assetimpairment,Depreciationandamortizationfortheyear+(-)Gainorlossonsaleofproperty,plantandequipment+(-)Equityinresultsofassociatesandjointventures
(-)Interestincome+(-)Otheritems
+(-)Itemsrelatedtofinancingactivities+Accruedinterest
+(-)Currencyfluctuations+Derivatives
CashbeforetaxesCashflowprovidedorusedinoperation
+(-)Decrease(increase)inaccountsreceivable+(-)Decrease(increase)ininventories
+(-)Decrease(increase)inotheraccountsreceivablesandotherassets+(-)Increase(decrease)insuppliers
+(-)Increase(decrease)inotherliabilities+(-)Incometaxespaidorreturned
NetcashflowsfromoperationNetcashflowfrominvestingactivities
(-)Investmentinintangibles(-)Investmentinproperty,plantandequipment
+Businesssales(-)Interestsreceived+(-)Otheritems
NetcashfromfinancingactivitiesNetcashflows
+Bankfinancing+Stockmarketfinancing
+Otherfinancing,includesmargincalls(-)Bankandstockmarketfinancingamortization
(-)Otherfinancingamortization+(-)Increase(decrease)inequity
(-)Dividendspaid+Premiumonissuanceofshares
+Contributionforfuturecapitalincreases(-)Interestexpense
(-)Repurchaseofshares+(-)Otheritems
Netincrease(decrease)incashandcashequivalentsChanges
CashandcashequivalentsatthebeginingofperiodCashandcashequivalentsattheendofperiod
2013 2012
(414.7)
643.71,314.9(565.2)4.9
(110.9)
395.4393.723.8
(22.0)624.4(764.1)(326.8)8.6(94.2)(33.0)(49.6)(268.9)(139.6)1,164.8
(1,154.2)2,326.376.7(83.9)1,025.2
(1,273.4)835.5
(1,647.3)
6.5(117.1)132.0
(375.7)
(109.1)
(248.3)1.81,480.01,231.7
96.1
402.8431.50.5
(2.1)(27.1)
724.2 610.2(70.8)184.8
1,223.0 116.3
(141.7)9.356.2(74.5)312.7 (45.6)1,339.32,250.3
(157.6)2,401.814.9(8.8)3,589.7(2,520.3)1,737.3
662.6(4,124.5)(112.7)
(23.8)
(625.9) (0.3)(32.9)
1,069.4(11.8)422.51,480.0