+ All Categories
Home > Documents > Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf ·...

Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf ·...

Date post: 22-Jun-2020
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
33
Investment Club Fall 2017 President – Sarah Graney ([email protected]) Vice President – Devon Krapcho ([email protected]) Board Member – Alyssa Loffredo ([email protected]) Board Member – Rafa Campos ([email protected]) Board Member – Niko Martinovic ([email protected]) Treasurer – Christian Brunner-Lopez ([email protected]) Secretary – Alex Kruszewski ([email protected]) Mentorship Director – Steve Nash ([email protected]) Mentorship Director – Carl Schiro ([email protected]) Website Coordinator – Lauren Weetman ([email protected])
Transcript
Page 1: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Investment Club Fall 2017

President – Sarah Graney ([email protected])Vice President – Devon Krapcho ([email protected])Board Member – Alyssa Loffredo ([email protected])Board Member – Rafa Campos ([email protected])Board Member – Niko Martinovic ([email protected])Treasurer – Christian Brunner-Lopez ([email protected])Secretary – Alex Kruszewski ([email protected])Mentorship Director – Steve Nash ([email protected])Mentorship Director – Carl Schiro ([email protected])Website Coordinator – Lauren Weetman ([email protected])

Page 2: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Attendance

Let us know you’re here!

https://goo.gl/forms/MysyMNTtLnG9fiL22

2

Page 3: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Agenda

▸ Workshop

▸ Market & Portfolio Update

▸ Pitch

▸ Announcements

3

Page 4: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

WORKSHOP

4

Page 5: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Overview of CS in Investing

Ben Becker

Page 6: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Intro

● Senior CS Major out of South Bend● Probably a little under-qualified as I have no investing experience beyond

dicking around on Robinhood○ Sarah wanted me talk to you though

● Needed to leave South Bend so I applied to a billion NYC jobs, happened to get a job at BlackRock

● Got sucked up into the world of finance● Going to show you a couple of cool things re: finance and CS

Page 7: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

CS in investing / FinTech

I’d say there are probably three big CS career paths in investing today.

● Quant investing / HFT○ Generally physics, mathematics PhD’s, but extremely heavy in computer science.○ Develop trading algorithms and extreme optimization of systems

● In house software or client-facing apps○ Split up into backend (servers) & front-end (what you see if you’re the user, trader, etc.)○ I worked on backend at BLK

● Fintech startups○ Apps such as Betterment, Robinhood, Acorns○ Also apparently blockchain

Page 8: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

FIX / Swift

● FIX is the way financial institutions communicate with each other○ Analogous to HTTP, FIX is basically a set of agreed-upon rules on how to build messages.

● A simple protocol that’s been around since forever (the 90’s)● Anytime you send out and order, quote or fill electronically, you’re sending FIX

messages to the other financial institutions.○ All buy side & sell side institutions have FIX connections with each other○ I messed around with this this summer, making sure our dark pool orders worked

● Swift is a proprietary messaging system for settling trades after they’ve been booked○ Theoretically there’s nothing stopping you from any amount of money at your firm to your own

account but then you’d be fucked

Page 9: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

HFT

● Accounts for 50%-60% of U.S. trading○ The way the algorithms are written, the risk / reward ratio is up to 1/10th of what it normally is○ Less capital is needed

● While the algorithms started out relatively simple, they quickly evolved○ Now use the forefront of machine learning/deep learning & processing techniques

● However, the market is oversaturated with HFT and volatility, even giants like Citadel reported a sharp decline in profits in recent years○ Anytime there’s a innovation and an algorithm is profitable, other firms catch on and the

profitability dries up

● Just read the books Flash Boys & Dark Pools

Page 10: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

● Big issues today regarding ○ Cash Transfer - making sure both sides of a txn agree is expensive○ Centralization - banks keep track of everything, it's not transparent to us○ Privacy - we always need to involve third parties in our txns

● Bitcoin, a possible solution, started to gain traction after the financial crisis.○ De-centralized, the ledger is stored on every computer / node in the network○ Each transaction leaves the single ledger in a new state, no disagreement○ Anonymity - there is nothing explicitly linking you to your account

■ It’s super easy to figure out who matches with which account however....○ A finite supply, mined by essentially trying different combinations of numbers until one works

Cryptocurrency

Page 11: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

● Incredibly valuable now, as well as some of its counterparts such as Ethereum○ I know a couple ETH millionaires (once ETH goes about $300 / ether)

● Bitcoin isn’t without its cons○ It’s really only used for drugs, ransoms, and other illegal purposes

■ Right now the only investors are people trying to get rich on hype, and traders taking advantage of its volatility

○ Governments don’t like it because they’re not in control■ Bitcoin exchanges can be shut down, and assets might even be seized (you couldn’t get

your money back○ It’s getting really expensive and slow to make new transactions

■ BTC: $6.50■ ETH: $0.26

○ Also it’s super easy to get hacked and lose all your coin

Crypto cont.

Page 12: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

● Despite finance being stubborn to take up new technologies, computers have already replaced innumerable jobs in the industry○ Even more will be as technology gets better○ Banks are kind of in denial about this

● Algo trading is really crowded so there will be room for discretionary trading for a long time○ Sales & Trading, not so much

● Learning how to code makes you way more employable, you should probably get the basics down now while you’re at school

Future Outlook

Page 13: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Questions?

Page 14: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

PORTFOLIO & MARKET UPDATE

1

Page 15: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Market Update▸ President Trump in Asia trip discussing trade deals

and North Korea– China has massive $26B trade surplus with the US

▸ SNAP down almost 20% after major Q3 revenue miss; Tencent has acquired a 10% stake

▸ Twitter doubling 140-character limit to increase user engagement… good luck

▸ Disney in talks to acquire 21st Century Fox▸ Major corruption probe in Saudi Arabia leading to

optimism among oil investors– Pres. Trump tweets that he would very much

appreciate if Saudi Aramco IPO was done in the NYSE

▸ Sprint / T-Mobile merger talks officially over (I think)

▸ UBER has struck a deal with NASA to develop software for managing “flying taxi” routes in the air– “Uber Elevate” will begin testing 4-passenger,

200mph flying taxi service in 2020 in LA, Dallas and Dubai

Page 16: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Portfolio Breakdown

IND4%

TMT22%

C&R15%

NR7%HC

9%

FIG6%

S&P20%

TIPS Bonds11%

Cash6%

Name Position %  of  PortfolioApple $38,458 5%Cabot  Oil  &  Gas $29,232 4%Gap $34,709 5%Gilead  Sciences $32,212 5%Global  Payments  Inc. $39,482 6%Infinera $21,816 3%Landstar  System $27,143 4%Nike $34,193 5%Quest  Diagnostics $35,396 5%Tegna $16,548 2%TransWorld  Entertainment $8,050 1%Valero  Energy $21,685 3%Verizon $20,507 3%Williams  Sonoma $28,710 4%Yandex $57,080 8%S&P  500  Index $143,562 20%TIPS  Bonds  ETF $75,095 11%Cash $44,691 6%Total $708,568

Page 17: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Portfolio Update

0.0%

2.0%

4.0%

6.0%

8.0%

10.0%

12.0%

14.0%

16.0%

YTD Performance

NDIC Portfolio

S&P 500

Weekly  ReturnNDIC -­‐0.7%S&P  500 0.6%

YTD  ReturnNDIC 9.4%S&P  500 15.2%

Top  PerformersValero 3.73%Apple 3.41%Cabot  Oil  &  Gas 0.51%

Weak  PerformersWilliams  Sonoma -­‐7.27%Verizon -­‐4.80%Yandex -­‐3.69%

Page 18: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

PITCH

5

Page 19: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

1

CME Group, Inc.

Ticker: CME

Recommendation: Buy

Dustin [email protected]

November 2017

Page 20: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Investment Thesis

▸ Shares are bound to appreciate if a U.S. equity market correction or dramatic political event occurs. In volatile times, traders will manage risk with CME’s core products: futures and option contracts.

▸ Even without an equity market correction, the continued change in monetary policy from central bankers will demand risk management from professional traders, financial institutions, and major corporations. Interest rate futures and options make up a larger portion of volume for CME than any other products

▸ There are currently record levels of open interest—the number of contracts or commitments outstanding in futures and options that are trading on an official exchange at any one time—that signal continued trading volume in the future.

2

Page 21: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Sources: IBISWorld, Company 10-K

Introduction

3

CME Group

CBOT NYMEX COMEX

ChicagoMercantile

Exchange (CME)

• CME facilitates trading through both physical and electronic trade networks. Most revenue is derived from clearing and transaction fees on its electronic Globex platform

• Company generates revenue through market data sources, such as live/delayed quotes, market reports, and historical data services.

• Competitors include Nasdaq Inc., Intercontinental Exchange, and CBOE Global Markets.

Company Background Diverse Exchanges

Competitive Landscape

• Nasdaq, ICE, CBOE, and CME hold 95% share of stock and commodity trading

• Primary Sources of Revenue• CBOE and BATS: Equity and Indices

Derivatives• ICE: Data Services, Listings, and Equity

Options• Nasdaq Inc.: Equity Derivatives• CME: Equity, interest rate, energy, and

futures contracts• High barriers to entry industry, but very scalable

model; labor costs tend to dominate most expenses

Operators that arrange trades in commodities and derivatives contracts

generally have higher profit margins than firms that arrange trades in stocks. ARPC is

thus larger for CME

Page 22: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

CME - Industry Leading Margins

4Sources: Morningstar Data, IBISWorld

• CME benefits from its high volume of non-equity derivatives in its product mix. Competitors mostly trade individual or equity linked options and futures, which deliver less revenue per contract than that of other products.

• Unlike other players, margins have been consistent over the past decade. Liquidity payments, a form of rebates to attract new customers, have not been abused by the company. Section 31 fees have been minimized

• Furthermore, management has been cautious of M&A deals, acquiring competitors that will exclusively be accretive to margins and the bottom line

0

10

20

30

40

50

60

70

2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 TTM

EBIT

Mar

gin

%

Ten Year Margin Comparison

CME Group Deutsche Börse Aktiengesellschaft Intercontinental Exchange, Inc.

Cboe Global Markets, Inc. Nasdaq, Inc.

Page 23: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

CME Product Line – Interest Rate Contracts Dominate

5Sources: Company 10-K, Statista, Futures Industry Association

Interest Rate48%

Equity20%

Foreign Exchange

5%

Agricutural Commodity

8%

Energy 16%

Metal3%

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

2012 2013 2014 2015 2016

Interest Rate Equity Foreign Exchange Agricutural Commodity Energy Metal

Five Year Average Daily Volume by Product2016 Product Distribution

• CME’s niche is in the fixed income world, where it offers 5 out of the top 10 most heavily traded interest rate derivative contracts in the world, such as Eurodollar and 10 Year Note futures

• Despite nearly a decade of low interest rates, CME interest rate product volume has continued to increase annually. This signals traders are becoming increasingly vigilant about current and future movements

• While interest rate contract revenue is the lowest among all product categories, it has been the most resilient to price decreases versus metals and agricultural products

• A significant part of CME’s organic growth strategy is offering new products on the rate related products, such as weekly and mid point options & futures

Page 24: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Key Catalyst for CME: Interest Rate Volatility

6Sources: Federal Reserve, FRED Data

US Monetary Policy Overview

• Federal Reserve is on a tightening cycle, but it’s still unclear where the federal funds rate will end up in 2-3 years

• Factors that influence rate decisions include changes in PCE inflation, unemployment, real GDP growth, and pure discretion

• Following the latest FOMC meeting, the assessment on the appropriate target fed fund rate for 2019 ranged from 1.1 – 4.1%.

Non-Controllable Risk to Interest Rates

• While Fed meeting watches and sentiment may be slightly predictable, there exist other risk factors that move interest rates

• Equity market movements and geopolitical events are the most forceful factors on 10 Year Treasuries

• Other less impactful forces include domestic fiscal policy changes, regarding spending and taxation

0

0.5

1

1.5

2

2.5

3

3.5

4

4.5

2017 2018 2019 2020 Longer Run

FRB Monetary Projected Federal Funds Rate

00.5

11.5

22.5

33.5

44.5

5

Yield Movements over Past Decade

10 Year Treasury 5 Year Fed Funds Rate

Page 25: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Overall Volatility Can Rise

7Sources: CBOE VIX Indices, FRED Data

0

2

4

6

8

10

12

14

16

1/3/03 1/3/05 1/3/07 1/3/09 1/3/11 1/3/13 1/3/15 1/3/17 0

5

10

15

20

25

30

35

40

45

11/7/12 11/7/13 11/7/14 11/7/15 11/7/16 11/7/17

10 Year Treasury Volatility has been Trending Downward (VXTYN) Similar Circumstance in Equities (VIX)

Global Options and Futures Contract Volume Forecast

0

5

10

15

20

25

30

35

40

2016 2017E 2018E 2019E 2020E 2021E

Billi

ons

High Volatility Forecast Base Volatility Forecast

High Vol. Assumptions

• 2021E ~33.5 billion contracts traded globally

• CME global derivatives share rises from 15.6% à18%

• Average Revenue per Contract declines from peak of $0.769 to $0.749

Clearing and Transaction Fees Increase from ~$3 billion to $4.5 billion by 2021

Page 26: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Potential Downside Catalysts

8Source: Yahoo Finance

• While volatility is good, a systemic issue with the economy that dramatically moves markets would be an overall net negative for CME

• Examples include the Savings and Loan Crisis and the Great Financial Crisis

• Short term trading would be dwarfed by overall decrease in future trading if people are hesitant to put money back on the line

• A correction due to valuation would not be a great risk however

Systemic Economic Issue

$0

$50

$100

$150

$200

$250

$300

1/1/03

1/1/04

1/1/05

1/1/06

1/1/07

1/1/08

1/1/09

1/1/10

1/1/11

1/1/12

1/1/13

1/1/14

1/1/15

1/1/16

1/1/17

Fifteen Year Stock Chart

S&P 500 CME

Decrease in Transaction and Clearing Fees

• The strong competition in the industry can lead to a race to the bottom in transaction and clearing fees

• So far CME and its competitors have maintained stable fees, but the industry has been consolidating

• Firms are now introducing variable pricing models to appeal to different segments in option markets

• Lower average revenue per contract by both ICE and CME could lead to a potential merger; talks were entered into last year

Regulatory Risk

• U.S. Commodity Futures Trading Commission (CFTC) and the Federal Reserve for cleared swaps and privately negotiated products may lead to the development of platforms that compete directly with CME’s exchange traded and privately negotiated products

• Potential further regulation may arise from the stigma against “high frequency trading.”

Page 27: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Conclusion – Buy CME

9

Diversification of Investment Club Portfolio

•Currently underweight financials•Low beta industry with higher than average return potential•Financials offer high yields, and CME is no exception (4%E w/special dividend)

Exchanges Offer UniqueExposure Within Financials

• High margin business with neutral/inverse correlation to other financial firms’ revenues

• Straddle the worlds of technology and finance with innovative financial products and trading systems

Hedge Against Uncertainty

• Best exchange for changes in US interest rate movements, from either Fed or market participants (10Yr.)

• Primed for equity market correction or swings in energy prices

• 9.2%EBITDA CAGR from ‘17-22 • EBITDA Margin expansion from 67.5% to ~71%• Terminal Year Multiple of 16.9x• 9% Discount Rate

• 10.3% CAGR in Clearing and Transaction Fee Revenue from ‘17-22

• Market Data, Access, Other Revenue held at 2% CAGR• No growth in cleared only interest rate and CDS swaps

Valuation Inputs

Implied Share Price of $153.50~11% Upside

Page 28: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Appendix - DCF

10

CME GroupDiscounted Cash Flow Analysis($ in millions, fiscal year ending December 31)Mid-Year Convention Y

Historicals CAGR Projections CAGR2014 2015 2016 ('14-'16) 2017 2018 2019 2020 2021 2022 ('17-'21)

Net Revenue $3,113 $3,327 $3,595 7.5% $3,684 $4,020 $4,332 $4,807 $5,193 $5,479 8.3% Revenue Growth 6.9% 8.1% 2.5% 9.1% 7.8% 11.0% 8.0% 5.5%

Operating Expenses 1,344 1,338 1,392 1,400 1,487 1,516 1,683 1,792 1,890EBITDA $2,002 $2,218 $2,428 10.1% $2,505 $2,766 $3,058 $3,384 $3,682 $3,885 9.2% % Margin 64.3% 66.7% 67.5% 68.0% 68.8% 70.6% 70.4% 70.9% 70.9% Depreciation & Amortization 233 229 225 221 233 243 260 280 296

% of sales 7.5% 6.9% 6.3% 6.0% 5.8% 5.6% 5.4% 5.4% 5.4% EBIT $1,769 $1,989 $2,203 11.6% $2,284 $2,532 $2,816 $3,125 $3,402 $3,589 9.5%

% Margin 56.8% 59.8% 61.3% 62.0% 63.0% 65.0% 65.0% 65.5% 65.5% Taxes; Step Down 36% 28.5% 645 710 754 822 912 802 891 969 1,023EBIAT $1,124 $1,279 $1,449 13.5% $1,462 $1,621 $2,013 $2,234 $2,432 $2,566 11.9% Plus: Depreciation & Amortization 233 229 225 221 233 243 260 280 296 Less: Capital Expenditures 133 114 92 122 133 143 159 171 181

% of sales 4.3% 3.4% 2.6% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% Less: Inc./(Dec.) in Net Working Capital 70 (256) (195) 33 (77) (72) (109) (89) (66) Unlevered Free Cash Flow $1,154 $1,650 $1,777 $1,528 $1,798 $2,185 $2,445 $2,630 $2,747

WACC 8.7% Discount Period 0.125 0.750 1.75 2.75 3.75 4.75Discount Factor 0.99 0.94 0.86 0.79 0.73 0.67

Present Value of Free Cash Flow $1,512 $1,689 $1,886 $1,941 $1,920 $1,844

Enterprise Value Implied Equity Value and Share PriceCumulative Present Value of FCF $10,793 Enterprise Value $53,062

Less: Total Debt 2,233 Terminal Value Less: Preferred StockTerminal Year EBITDA (2022E) $3,885 Less: Noncontrolling InterestExit Multiple 16.9x Plus: Cash and ST Investments 1,362

Terminal Value $65,650 Discount Factor 0.64 Implied Equity Value $52,191

Present Value of Terminal Value $42,269 % of Enterprise Value 79.7% Fully Diluted Shares Outstanding 340

Enterprise Value $53,062 Implied Share Price $153.50

Implied Share PriceExit Multiple

€ 154 15.0x 15.5x 17.0x 18.5x 19.0x8.0% 144.13 147.95 159.39 170.83 174.648.5% 141.03 144.75 155.92 167.09 170.819.0% 138.02 141.65 152.55 163.45 167.09

10.5% 129.45 132.84 142.98 153.13 156.5111.0% 126.75 130.05 139.96 149.87 153.17

WA

CC

Page 29: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Appendix 2 – Income Statement

11

For the Fiscal Period Ending 12 months

Dec-31-2012

Reclassified

12 months

Dec-31-2013

Reclassified

12 months

Dec-31-2014

12 months

Dec-31-2015

12 months

Dec-31-2016

LTM

12 months

Sep-30-2017

Currency USD USD USD USD USD USD

Revenue 2,847.4 2,859.0 3,055.3 3,269.4 3,534.3 3,597.2 Other Revenue 67.2 72.2 57.2 57.4 60.9 60.4 Total Revenue 2,914.6 2,931.2 3,112.5 3,326.8 3,595.2 3,657.6

Cost Of Goods Sold - - - - - - Gross Profit 2,914.6 2,931.2 3,112.5 3,326.8 3,595.2 3,657.6

Selling General & Admin Exp. 873.9 914.3 982.3 985.1 1,005.5 1,014.1 R & D Exp. - - - - - -Depreciation & Amort. 136.9 135.1 132.6 129.2 129.2 118.8 Amort. of Goodwill and Intangibles 116.2 103.0 100.6 99.4 96.1 95.9 Other Operating Expense/(Income) 95.6 125.2 113.2 111.8 137.5 116.8

Other Operating Exp., Total 1,222.6 1,277.6 1,328.7 1,325.5 1,368.3 1,345.6

Operating Income 1,692.0 1,653.6 1,783.8 2,001.3 2,226.9 2,312.0

Interest Expense (132.2) (151.4) (119.4) (119.2) (123.5) (119.5) Interest and Invest. Income 38.7 44.9 35.8 30.1 141.8 461.7 Net Interest Exp. (93.5) (106.5) (83.6) (89.1) 18.3 342.2

Income/(Loss) from Affiliates 30.7 70.5 84.8 100.0 110.2 124.3 Currency Exchange Gains (Loss) - 5.4 (15.4) (11.3) (24.5) (24.5) Other Non-Operating Inc. (Exp.) (0.4) - 1.8 (3.5) (16.5) (208.5) EBT Excl. Unusual Items 1,628.8 1,623.0 1,771.4 1,997.4 2,314.4 2,545.5

Merger & Related Restruct. Charges - - - 22.5 - -Impairment of Goodwill - - - - - -Gain (Loss) On Sale Of Invest. 84.5 - - - - -Gain (Loss) On Sale Of Assets (19.9) (27.1) - - - -Asset Writedown - - - - (27.1) 0 Insurance Settlements - 5.1 - - - -Other Unusual Items - - - (63.1) 0.3 0.3 EBT Incl. Unusual Items 1,693.4 1,601.0 1,771.4 1,956.8 2,287.6 2,545.8

Income Tax Expense 786.7 622.9 644.5 709.8 753.5 1,048.2 Earnings from Cont. Ops. 906.7 978.1 1,126.9 1,247.0 1,534.1 1,497.6

Earnings of Discontinued Ops. - - - - - -Extraord. Item & Account. Change - - - - - - Net Income to Company 906.7 978.1 1,126.9 1,247.0 1,534.1 1,497.6

Minority Int. in Earnings (10.4) (1.3) 0.2 - - - Net Income 896.3 976.8 1,127.1 1,247.0 1,534.1 1,497.6

Pref. Dividends and Other Adj. - - - - - -

NI to Common Incl Extra Items 896.3 976.8 1,127.1 1,247.0 1,534.1 1,497.6

NI to Common Excl. Extra Items 896.3 976.8 1,127.1 1,247.0 1,534.1 1,497.6

Per Share Items

Basic EPS $2.71 $2.94 $3.37 $3.71 $4.55 $4.43 Basic EPS Excl. Extra Items 2.71 2.94 3.37 3.71 4.55 4.43 Weighted Avg. Basic Shares Out. 331.3 332.7 334.4 336.2 337.5 338.4

Diluted EPS $2.7 $2.92 $3.35 $3.69 $4.53 $4.41 Diluted EPS Excl. Extra Items 2.7 2.92 3.35 3.69 4.53 4.41 Weighted Avg. Diluted Shares Out. 332.3 334.4 336.1 337.9 339.0 339.9

Normalized Basic EPS $3.04 $3.05 $3.31 $3.71 $4.29 $4.7 Normalized Diluted EPS 3.03 3.03 3.29 3.69 4.27 4.68

Dividends per Share $1.8 $1.8 $1.88 $2.0 $2.4 $2.58 Payout Ratio % 136.6% 61.3% 132.8% 107.7% 116.5% 131.7%

Income Statement

Page 30: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Appendix 3 – Balance Sheet

12

Balance Sheet as of:31-Dec-12 31-Dec-13 31-Dec-14

RestatedDec-31-2015 31-Dec-16 30-Sep-17

Currency USD USD USD USD USD USDASSETSCash And Equivalents 1,604.7 2,469.7 1,366.1 1,692.6 1,868.6 1,631.1 Short Term Investments 56.6 68.4 74.7 72.5 83.3 88.0 Total Cash & ST Investments 1,661.3 2,538.1 1,440.8 1,765.1 1,951.9 1,719.1

Accounts Receivable 267.5 302.7 341.2 357.8 364.4 390.3 Total Receivables 267.5 302.7 341.2 357.8 364.4 390.3

Restricted Cash - 40.0 37.0 32.0 30.0 50.0 Other Current Assets 6,789.1 21,524.8 40,726.3 35,749.6 37,685.2 47,233.1 Total Current Assets 8,717.9 24,405.6 42,545.3 37,904.5 40,031.5 49,392.5

Gross Property, Plant & Equipment 1,364.4 1,191.8 1,249.9 1,280.3 1,022.4 1,038.8 Accumulated Depreciation (640.4) (678.4) (741.0) (788.6) (597.2) (649.9) Net Property, Plant & Equipment 724.0 513.4 508.9 491.7 425.2 388.9

Long-term Investments 719.9 499.9 432.0 214.6 1,226.0 - Goodwill 7,566.9 7,569.0 7,569.0 7,569.0 7,569.0 7,569.0 Other Intangibles 20,029.0 19,916.5 19,812.7 19,713.2 19,617.1 19,545.3 Other Long-Term Assets 1,105.5 1,373.4 1,373.6 1,466.4 500.6 1,427.3 Total Assets 38,863.2 54,277.8 72,241.5 67,359.4 69,369.4 78,323.0

LIABILITIESAccounts Payable 41.7 36.2 36.9 28.7 26.2 36.1 Short-term Borrowings 749.7 - - - - - Curr. Port. of LT Debt - 749.9 2.3 - - - Other Current Liabilities 6,825.5 22,524.9 41,492.0 36,795.8 38,919.4 47,186.9 Total Current Liabilities 7,616.9 23,311.0 41,531.2 36,824.5 38,945.6 47,223.0

Long-Term Debt 2,107.8 2,107.2 2,107.9 2,229.3 2,231.2 2,232.6 Def. Tax Liability, Non-Curr. 7,413.3 7,249.7 7,302.7 7,358.3 7,291.0 7,437.0 Other Non-Current Liabilities 219.5 449.4 376.2 395.5 560.9 566.5 Total Liabilities 17,357.5 33,117.3 51,318.0 46,807.6 49,028.7 57,459.1

Common Stock 3.3 3.3 3.4 3.4 3.4 3.4 Additional Paid In Capital 17,213.1 17,504.9 17,596.6 17,721.6 17,826.9 17,874.6 Retained Earnings 3,993.4 3,494.6 3,317.3 2,907.6 2,524.5 2,973.8 Treasury Stock - - - - - - Comprehensive Inc. and Other 209.3 152.0 6.2 (80.8) (14.1) 12.1 Total Common Equity 21,419.1 21,154.8 20,923.5 20,551.8 20,340.7 20,863.9

Minority Interest 86.6 5.7 - - - -

Total Equity 21,505.7 21,160.5 20,923.5 20,551.8 20,340.7 20,863.9

Total Liabilities And Equity 38,863.2 54,277.8 72,241.5 67,359.4 69,369.4 78,323.0

Page 31: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Appendix 4 – Cash Flow

13

For the Fiscal Period EndingRestated

12 monthsDec-31-2012

12 monthsDec-31-2013

12 monthsDec-31-2014

12 monthsDec-31-2015

12 monthsDec-31-2016

LTM12 months

Sep-30-2017Currency USD USD USD USD USD USD

Net Income 896.3 976.8 1,127.1 1,247.0 1,534.1 1,497.6 Depreciation & Amort. 136.9 135.1 132.6 129.2 129.2 118.8 Amort. of Goodwill and Intangibles 116.2 103.0 100.6 99.4 96.1 95.9 Depreciation & Amort., Total 253.1 238.1 233.2 228.6 225.3 214.7

(Gain) Loss From Sale Of Assets - 27.1 - - - - (Gain) Loss On Sale Of Invest. (58.9) - - 8.5 (48.4) (130.5) Asset Writedown & Restructuring Costs - - - - 27.1 0 (Income) Loss on Equity Invest. (15.8) (2.0) (8.6) (5.1) (2.3) (6.2) Stock-Based Compensation 61.4 54.4 54.8 60.8 66.2 66.7 Other Operating Activities 97.5 1.4 85.0 130.7 (82.7) 213.8 Change in Acc. Receivable (0.3) (35.5) (38.5) (17.3) (8.1) (13.2) Change in Acc. Payable 11.2 (5.5) 0.7 (8.2) (2.6) 1.7 Change in Inc. Taxes 71.9 (9.3) (105.6) (82.1) 60.5 (47.0) Change in Other Net Operating Assets (96.7) 35.0 (56.7) (47.6) (53.1) 16.2 Cash from Ops. 1,219.7 1,280.5 1,291.4 1,515.3 1,716.0 1,813.8

Capital Expenditure (141.8) (125.6) (140.7) (114.2) (91.8) (81.9) Sale of Property, Plant, and Equipment 148.6 192.4 7.9 - - - Cash Acquisitions (162.9) - - - - - Divestitures 42.4 - - - - - Invest. in Marketable & Equity Securt. (70.8) (4.1) (66.3) 125.1 145.5 400.2 Net (Inc.) Dec. in Loans Originated/Sold - - - - - - Other Investing Activities (24.4) 127.8 - 7.0 - - Cash from Investing (208.9) 190.5 (199.1) 17.9 53.7 318.3

Short Term Debt Issued - - - - - - Long-Term Debt Issued 747.7 748.7 - 743.7 130.0 - Total Debt Issued 747.7 748.7 - 743.7 130.0 0 Short Term Debt Repaid - - - - - - Long-Term Debt Repaid - (750.0) (750.0) (673.0) - - Total Debt Repaid - (750.0) (750.0) (673.0) - -

Issuance of Common Stock 22.1 73.7 53.3 64.0 51.8 52.7

Common Dividends Paid (1,224.3) (599.1) (1,496.8) (1,343.4) (1,787.2) (1,972.5) Total Dividends Paid (1,224.3) (599.1) (1,496.8) (1,343.4) (1,787.2) (1,972.5)

Special Dividend Paid - - - - - - Other Financing Activities 6.1 (79.3) (2.4) 2.0 11.7 (1.7) Cash from Financing (448.4) (606.0) (2,195.9) (1,206.7) (1,593.7) (1,921.5)

Net Change in Cash 562.4 865.0 (1,103.6) 326.5 176.0 210.6

Page 32: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Appendix 5 - Miscellaneous

14

0.

100.

200.

300.

400.

500.

600.

700.

Eurodollar Futures, Chicago

Mercantile Exchange

10 Year Treasury

Note Futures, Chicago Board of

Trade

One Day Inter-Bank

Deposit Futures, Bolsa de

Mercadorias & Futuros

5 Year Treasury

Note Futures, Chicago Board of

Trade

Euro-Bund Futures,

Eurex

Eurodollar Options, Chicago

Mercantile Exchange

3 Month Sterling

Futures, ICE Futures Europe

Eurodollar Mid-Curve

Options, Chicago

Mercantile Exchange

3 Month Euribor

Futures, ICE Futures Europe

Euro-Bobl Futures,

Eurex

in M

illio

ns

Leading Global Interest Rate Futures and Options Contracts Traded 2016, by Volume

Page 33: Investment Club - Notre Dame Sitessites.nd.edu/invclub/files/2017/09/NDIC-Meeting-11.09.17.pdf · Bitcoin, a possible solution, started to gain traction after the financial crisis.

Appendix 6 - Miscellaneous

15

0. 500. 1,000. 1,500. 2,000. 2,500. 3,000. 3,500. 4,000. 4,500.

Hong Kong Exchanges and Clearing

BATS Exchange

Zhengzhou Commodity Exchange

CBOE Holdings

Nasdaq

Shanghai Futures Exchange

Eurex

Moscow Exchange

Intercontinental Exchange

National Stock Exchange of India

CME Group

Number of Traded Contracts in Millions

Largest Derivatives Exchanges Worldwide 2016, by Volume


Recommended