SlideShare a Scribd company logo
1 of 16
Download to read offline
Earnings Results 2Q16
August, 2016
2
Disclaimer
This presentation may contain certain forward-looking projections and trends that neither
represent realized financial results nor historical information.
These forward-looking projections and trends are subject to risk and uncertainty, and
future results may differ materially from the projections. Many of these risks and
uncertainties are related to factors that are beyond CCR’s ability to control or to estimate,
such as market conditions, currency swings, the behavior of other market participants, the
actions of regulatory agencies, the ability of the company to continue to obtain financing,
changes in the political and social context in which CCR operates or economic trends or
conditions, including changes in the rate of inflation and changes in consumer confidence
on a global, national or regional scale.
Readers are advised not to fully trust these projections and trends. CCR is not obliged to
publish any revision of these projections and trends that should reflect new events or
circumstances after the realization of this presentation.
TRAFFIC:
Consolidated proforma traffic¹, excluding Ponte and MSVia, decreased 3.7% in 2Q16.
ADJUSTED EBITDA:
Proforma adjusted EBITDA in the same basis2 increased 5.9%, with margin of 63.3% (+1.9 p.p.).
NET PROFIT:
Net profit in the same basis2 reached R$ 147.8 million, a 36.8% decrease in 2Q16.
INDEBTNESS:
Issuances totalizing R$ 4.0 billion with extension of debt profile.
CORPORATIVE HIGHLIGHT:
Signature of the Private Instrument of Agreement of Purchase and Sale for the purchase of
additional participation in ViaRio and binding proposal for the increase of participation in ViaQuatro,
according to the Material Facts of 06/30/16.
3
2Q16 Highlights
1 Including the proportional traffic of Renovias.
2 Same-basis figures exclude: (ii) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the
comparison periods: Metrô Bahia, MSVia and TAS; (ii) Ponte, whose agreement ended on May 31, 2015; and (iii) additionally, in profit in the same comparison basis
and in same-basis pro-forma comparisons, it excludes Controlar, ViaRio and VLT.
1- Net revenue excludes construction revenue.
2- Same-basis figures exclude: (ii) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of
the comparison periods: Metrô Bahia, MSVia and TAS; (ii) Ponte, whose agreement ended on May 31, 2015; and (iii) additionally, in profit in the same comparison
basis and in same-basis pro-forma comparisons, it excludes Controlar, ViaRio and VLT.
3- Calculated by adding net revenue, construction revenue, costs of services and administrative expenses
4- The adjusted EBIT and EBITDA margins were calculated by dividing EBIT and EBITDA by net revenue, excluding construction revenue, as required by IFRS.
5- Calculated excluding non-cash expenses: depreciation and amortization, the provision for maintenance and the recognition of prepaid concession expenses.
4
Financial Highlights – 2Q16
Net Revenues1 1,424.4 1,599.6 12.3% 1,657.3 1,865.8 12.6%
Adjusted Net Revenues on the same basis2 1,389.6 1,414.8 1.8% 1,620.3 1,665.2 2.8%
Adjusted EBIT3 583.0 634.7 8.9% 682.1 738.5 8.3%
Adjusted EBIT Mg.4
40.9% 39.7% -1.2 p.p. 41.2% 39.6% -1.6 p.p.
EBIT on the same basis2 602.1 591.8 -1.7% 701.5 694.0 -1.1%
EBIT Mg. on the same basis2
43.3% 41.8% -.,5 p.p. 43.3% 41.7% -1.6 p.p.
Adjusted EBITDA5 845.2 960.2 13.6% 980.9 1,106.7 12.8%
Adjusted EBITDA Mg.4 59.3% 60.0% +0.7 p.p. 59.2% 59.3% +0.1 p.p.
Adjusted EBITDA on the same basis2 858.7 908.4 5.8% 994.7 1,053.3 5.9%
Adjusted EBITDA Mg. on the same basis2
61.8% 64.2% +2.4 p.p. 61.4% 63.3% +1.9 p.p
Net Income 183.7 145.7 -20.7% 183.7 145.7 -20.7%
Net Income on the same basis2 234.0 147.8 -36.8% 234.0 147.8 -36.8%
2Q15 2Q16 Chg %Financial Indicators (R$ MM) 2Q15 2Q16 Chg %
IFRS Proforma
5
Traffic – Quarter Change (Proforma*)
Consolidated – MM Equivalent Vehicle
Revenue and traffic 2Q16 X 2Q15 (%)
* Information including Renovias which is contemplated in the proforma method.
Excluding Ponte
and MSVia
234,478 (-3.7%)
253,194
211,840 237,859
238,811
253,634
263,465
2Q11 2Q12 2Q13 2Q14 2Q15 2Q16
-3.5
-6.4
2.7
-7.5
-5.4
-1.9 -2.4
-4.3
-0.7
5.9
7.8
-2.7 -1.8
1.7
8.9
0.1
AutoBAn NovaDutra RodoNorte ViaLagos ViaOeste Renovias RodoAnel SPVias
Traffic Toll Revenues
6
Revenue Analysis (Proforma*)
Payment Means
Gross Operating Revenues Gross Revenue Breakdown
* Including the proportional results of jointly-owned subsidiaries.
AutoBAn
22.9%
NovaDutra
14.1%
ViaOeste
11.5%
RodoNorte
9.0%
Airports
10.2%
SPVias
7.2%
STP
3.9%
MSVia
3.6%
ViaQuatro
3.1%
RodoAnel
2.9%
TAS
2.3%
Renovias
1.9%
Barcas
1.8%
ViaLagos
1.6%
Ohers
4.0%
69% 70% 70% 70%
31% 30% 30% 30%
2Q13 2Q14 2Q15 2Q16
Electronic Cash
84% 84% 78% 74%
16% 16% 22% 26%
2Q13 2Q14 2Q15 2Q16
Toll Others
1,475.7
1,906.0
1400.4
36 13 1 25
310 27 18 506
2Q15 Depreciation
and
Amortization
Third-party
Services
Granting
Power and
Advanced
Expenses
Personnel
Costs
Construction
Costs
Maintenance
Provision
Other
Costs
2Q16 New
Projects
2Q16
Same
Basis
7
IFRS Costs Evolution
Total Costs (R$ MM)
Conclusion of
civil works in
NovaDutra
and
Rodonorte
New
business and
Ponte
New
business
Capex (New
business)
Same-basis
Cash Cost: R$
528 MM (-4.0%)
Update of
estimates and
technichal
specification
7% 12% 49% 29%18% 0.6%
Same-basis
Cash Cost: R$
550 MM
ProformaSame-
basis Cash
Cost: R$ 633
MM (-2.1%)
65% 18%
981
1,106 1,053
(53)
2Q15
Proforma
EBITDA
2Q16
Proforma
EBITDA
New
Projects
and Ponte
2Q16
Proforma
EBITDA
Same
Basis
8
Proforma EBITDA*
59.2%
of Mg.
59.3%
of Mg.
63.3%
of Mg.
* Same-basis figures exclude: (i) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the
comparison periods: Metrô Bahia, MSVia and TAS; (ii) Ponte, whose agreement ended on May 31, 2015; and (iii) additionally, it excludes Controlar, ViaRio and VLT.
*
2Q15 Same basis
R$ MM 994.7
61.4% of Mg.
2Q16 Same basis
R$ MM 1,053.3
(+5.9%)
R$ MM
389.2
501.7142.0 1.5 15.8
141.8
2.9
66.2 6.9
37.1
13.4
2Q15 Net
Financial Result
Income from
Hedge
Operation
Monetary
variation on
loans, financ.
and debentures
Monetary
Variation on
Liabilities related
to the Granting
Power
Exchange Rate
Variation on
Loans and
Financing
Present Value
Adjustment of
Maintenance
Prov. and
Liabilities related
to the Granting
Power
Interest on
Loans,
Financing and
Debentures
Investment
Income and
Other Income
Fair Value of
Hedge
Operation
Others 2Q16 Net
Financial Result
9
IFRS Financial Results
• Chg. of average CDI 2Q16 X 2Q15 = +1.0 p.p.
• Gross Debt = R$ 14.7 B (+20.0%)
28%
R$ MM
10
Net Income
R$ MM
Same basis
R$ 246 MM
* Same-basis amounts exclude: (i) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the
comparison periods: Metrô Bahia, MSVia and TAS; (ii) Ponte, whose agreement ended on May 31, 2015; and (iii) additionally, it excludes Controlar, ViaRio and VLT.
*
Same basis
R$ 147.8 MM
(-36.8%)183.7
145.7
2 147.8
2Q15
Net
Income
2Q16
Net
Income
New
Projects
and Ponte
2Q16
Net Income
Same
Basis
Gross hedged debt by indexer
11
Debt in June 30, 2016
Amortization Schedule (R$ MM) Indebtedness and leverage position
• Total Gross Debt: R$ 14.7 Bn
(R$16.0 Bn proforma)
• Net Debt / EBITDA: 3.3 x
(3.1 x proforma)
Gross debt by indexer
Not hedged Hedged
CDI
78.4%
TJLP
15.1%
IPCA
4.7%
USD
1.7%
CDI
53.1%
IPCA
18.9%
TJLP
15.1%
USD
12.9%
Hedged
1,084
2,591
1,816
1,756
624
105
1,304
350
151
157
452
797 1,182
2,462
2016 2017 2018 2019 From
2020
CDI USD Others
3,0923,0892,963
4,347
1,346
12
Debt Structure and Amortization
Amortization 2016 - 2017 Amortization schedule
Amortization (R$ MM) 2016 2017
AutoBan 283 549
Metrô Bahia 236 610
Barcas 199 0
ViaOeste 154 275
CCR 118 879
CPC 89 417
NovaDutra 85 346
CAP 58 0
RodoAnel Oeste 49 835
CCR USA Airpot 41 40
SPVias 21 155
BHAirport 1 80
CCR Espanha 0 96
Outras 13 64
TOTAL 1,346 4,347
TOTAL AMORTIZATION 1,346 4,347
In R$ billion
Extension of debt
profile
4,8
4,0
6,1
1,3
4,3
9,1
2016 2017 From 2018
Mar-16 Jun-16
13
2Q16 Funding
Concessionaire Date Amount (R$ MM) Debt Average Cost Maturity
SAMM Apr-16 55.0 Commercial Paper 115.32% CDI Mar-17
BARCAS Apr-16 191.0 Commercial Paper 128.50% CDI Oct-16
VIA LAGOS Apr-16 65.0 Debentures (issuance) 118.00% CDI Apr-18
CCR Apr-16 300.0 Resolution 4131 124.95% CDI Apr-17
AUTOBAN Apr-16 177.5 Resolution 4131 124.80% CDI Apr-18
BH AIRPORT Apr-16 22.5 BNDES TJLP + 2.66% p.a. Jul-17
BH AIRPORT Apr-16 7.5 BNDES TJLP + 3.45% p.a. Jul-17
MSVIA Apr-16 587.0 BNDES LP TJLP + 2.00% p.a. Mar-39
VIAQUATRO May-16 165.0 Debentures (inssuance) CDI + % 1.5 p.a. May-17
VIARIO May-16 140.4 CCB CDI + % 4.5 p.a. Aug-16
RODOANEL May-16 750.0 Debentures (inssuance) CDI + % 3.8 p.a. May-19
METRÔ BAHIA May-16 200.0 Debentures (inssuance) CDI + % 3.95 p.a. May-18
METRÔ BAHIA Jun-16 187.0 BNDES LP TJLP + 3.18% p.a. Oct-42
SPVIAS Jun-16 1,200.00 Debentures (inssuance) 129.30% CDI May-21
Total 4,047.9
Concessionaire Date Amount (R$ MM) Debt Average Cost Maturity
Curaçao Jun-16 18.0 USD Long Term Facility 4.20% p.a. Jul-26
Total 18.0 USD
14
Debt
Net Debt / EBITDA LTM
IFRS10 and 11Proforma Data
R$ MM
7,620 7,859 8,081
9,562 9,826
10,413
10,734
12,423 12,078
13.945
12,971 13.063
3.0
1.9 2.0 2.0
2.3 2.4 2.5 2.5
3.0
3,1 3.2 3,3
-2,5
-1,5
-0,5
0,5
1,5
2,5
3,5
4.000
6.000
8.000
10.000
12.000
14.000
16.000
18.000
20.000
1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 1Q16 2Q16
Net Debt (R$ MM) Net Debt/EBITDA (x)
15
Investments and Maintenance
1- The investments made by the Company, which will be reimbursed by the granting authority as monetary consideration or contribution,
compose the financial assets.
2- For 100% of the project, at 1Q16 the total investment was R$269.8 million, of which R$16.3 million is related to the portion of the
Concessionaire and R$220.4 million to the Granting Authority.
3- Includes CCR, MTH, CPC and eliminations.
2Q16
R$ MM
AutoBAn 21.0 1.1 22.1 5.0 0.0
NovaDutra 17.3 0.8 18.1 12.6 0.0
ViaOeste 12.0 0.9 12.9 1.8 0.0
RodoNorte (100%) 82.1 1.3 83.4 3.2 0.0
Ponte 0.0 0.0 0.0 0.0 0.0
ViaLagos 3.5 0.1 3.6 0.0 0.0
SPVias 3.6 0.6 4.2 7.4 0.0
ViaQuatro (60%) 63.8 0.5 64.3 0.0 0.0
Renovias (40%) 0.2 0.2 0.4 3.2 0.0
RodoAnel (100%) 6.2 0.2 6.4 3.8 0.0
SAMM 0.7 6.1 6.8 0.0 0.0
ViaRio2
(33.33%) 21.9 0.8 22.7 0.0 0.0
Quito 4.3 0.0 4.3 0.0 0.0
San José 6.9 0.0 6.9 0.0 0.0
Curaçao 4.5 0.0 4.5 0.0 0.0
Barcas 0.1 0.1 0.2 0.0 0.0
VLT (24.88%) 43.1 0.1 43.2 0.0 93.0
Metrô Bahia 235.6 5.7 241.3 0.0 286.3
BH Airport 133.6 1.2 134.8 0.0 0.0
MSVia 101.3 3.7 105.0 0.0 0.0
STP (34.24%) 2.0 0.7 2.7 0.0 0.0
Other3
0.2 5.9 6.1 0.0 0.0
Consolidated 763.8 30.0 793.9 37.0 379.3
Proforma
Financial
Asset1
Improvements
Equipments
and Others
Total
Maintenance
Cost
Intangible Assets
Performed
maintenance
Presentation 2Q16

More Related Content

What's hot

BBVA Results Presentation 3Q16
BBVA Results Presentation 3Q16BBVA Results Presentation 3Q16
BBVA Results Presentation 3Q16BBVA
 
4 t15 arezzo_apresentacao_call ing
4 t15 arezzo_apresentacao_call ing4 t15 arezzo_apresentacao_call ing
4 t15 arezzo_apresentacao_call ingArezzori
 
Webcast 1Q16
Webcast 1Q16Webcast 1Q16
Webcast 1Q16Petrobras
 
Ppt 2 q15 eng vfinal
Ppt 2 q15 eng vfinalPpt 2 q15 eng vfinal
Ppt 2 q15 eng vfinalMagnesita_ri
 
Petrobras at Glance
Petrobras at GlancePetrobras at Glance
Petrobras at GlancePetrobras
 
Snam 2016 Interim Results
Snam 2016 Interim ResultsSnam 2016 Interim Results
Snam 2016 Interim ResultsSnam
 
Financial Markets Review (April 2015)
Financial Markets Review (April 2015) Financial Markets Review (April 2015)
Financial Markets Review (April 2015) Snam
 
Ppt 3 q15 en vfinal
Ppt 3 q15 en vfinalPpt 3 q15 en vfinal
Ppt 3 q15 en vfinalMagnesita_ri
 
4Q16/2016 Results Presentation - CPFL Energia
4Q16/2016 Results Presentation - CPFL Energia4Q16/2016 Results Presentation - CPFL Energia
4Q16/2016 Results Presentation - CPFL EnergiaCPFL RI
 
Earnings Release Presentation - First Quarter 2010 (1Q10).
Earnings Release Presentation - First Quarter 2010 (1Q10).Earnings Release Presentation - First Quarter 2010 (1Q10).
Earnings Release Presentation - First Quarter 2010 (1Q10).MRVRI
 
Ppt 1 q15 en vfinal
Ppt 1 q15 en vfinalPpt 1 q15 en vfinal
Ppt 1 q15 en vfinalMagnesita_ri
 
Ppt 1 q15 en vfinal
Ppt 1 q15 en vfinalPpt 1 q15 en vfinal
Ppt 1 q15 en vfinalMagnesita_ri
 
Ppt 1 t16 en 5 (1)
Ppt 1 t16 en 5 (1)Ppt 1 t16 en 5 (1)
Ppt 1 t16 en 5 (1)Magnesita_ri
 

What's hot (19)

Presentation 4Q14 - CCR
Presentation 4Q14 - CCRPresentation 4Q14 - CCR
Presentation 4Q14 - CCR
 
Presentation 1Q15
Presentation 1Q15Presentation 1Q15
Presentation 1Q15
 
4Q17 Earnings Presentation
4Q17 Earnings Presentation4Q17 Earnings Presentation
4Q17 Earnings Presentation
 
BBVA Results Presentation 3Q16
BBVA Results Presentation 3Q16BBVA Results Presentation 3Q16
BBVA Results Presentation 3Q16
 
4 t15 arezzo_apresentacao_call ing
4 t15 arezzo_apresentacao_call ing4 t15 arezzo_apresentacao_call ing
4 t15 arezzo_apresentacao_call ing
 
CCR | Presentation 2Q14
CCR | Presentation 2Q14CCR | Presentation 2Q14
CCR | Presentation 2Q14
 
Webcast 1Q16
Webcast 1Q16Webcast 1Q16
Webcast 1Q16
 
Ppt 2 q15 eng vfinal
Ppt 2 q15 eng vfinalPpt 2 q15 eng vfinal
Ppt 2 q15 eng vfinal
 
Presentation 1Q14
Presentation 1Q14Presentation 1Q14
Presentation 1Q14
 
Petrobras at Glance
Petrobras at GlancePetrobras at Glance
Petrobras at Glance
 
Snam 2016 Interim Results
Snam 2016 Interim ResultsSnam 2016 Interim Results
Snam 2016 Interim Results
 
Financial Markets Review (April 2015)
Financial Markets Review (April 2015) Financial Markets Review (April 2015)
Financial Markets Review (April 2015)
 
Ppt 3 q15 en vfinal
Ppt 3 q15 en vfinalPpt 3 q15 en vfinal
Ppt 3 q15 en vfinal
 
4Q16/2016 Results Presentation - CPFL Energia
4Q16/2016 Results Presentation - CPFL Energia4Q16/2016 Results Presentation - CPFL Energia
4Q16/2016 Results Presentation - CPFL Energia
 
Earnings Release Presentation - First Quarter 2010 (1Q10).
Earnings Release Presentation - First Quarter 2010 (1Q10).Earnings Release Presentation - First Quarter 2010 (1Q10).
Earnings Release Presentation - First Quarter 2010 (1Q10).
 
Ppt 1 q15 en vfinal
Ppt 1 q15 en vfinalPpt 1 q15 en vfinal
Ppt 1 q15 en vfinal
 
Ppt 1 q15 en vfinal
Ppt 1 q15 en vfinalPpt 1 q15 en vfinal
Ppt 1 q15 en vfinal
 
Ppt 1 t16 en 5 (1)
Ppt 1 t16 en 5 (1)Ppt 1 t16 en 5 (1)
Ppt 1 t16 en 5 (1)
 
Presentation 3Q13
Presentation 3Q13Presentation 3Q13
Presentation 3Q13
 

Similar to Presentation 2Q16 (20)

Presentation 3Q15 - CCR
Presentation 3Q15 - CCRPresentation 3Q15 - CCR
Presentation 3Q15 - CCR
 
Presentations 2Q17
Presentations 2Q17Presentations 2Q17
Presentations 2Q17
 
2Q18 Presentation
2Q18 Presentation2Q18 Presentation
2Q18 Presentation
 
1Q18 Presentation
1Q18 Presentation1Q18 Presentation
1Q18 Presentation
 
Presentation 1Q13
Presentation 1Q13Presentation 1Q13
Presentation 1Q13
 
Presentation 2Q13
Presentation 2Q13Presentation 2Q13
Presentation 2Q13
 
Snam 2016 1Q results
Snam 2016 1Q resultsSnam 2016 1Q results
Snam 2016 1Q results
 
Presentation 4Q13 and 2013
Presentation 4Q13 and 2013Presentation 4Q13 and 2013
Presentation 4Q13 and 2013
 
BBVA 1Q16 Results
BBVA 1Q16 ResultsBBVA 1Q16 Results
BBVA 1Q16 Results
 
2Q10 Results Presentation
2Q10 Results Presentation2Q10 Results Presentation
2Q10 Results Presentation
 
Presentation 3Q14
Presentation 3Q14Presentation 3Q14
Presentation 3Q14
 
Trc q2 2016 earnings slides final
Trc q2 2016 earnings slides finalTrc q2 2016 earnings slides final
Trc q2 2016 earnings slides final
 
Fy16 q1 earnings-presentation
Fy16 q1 earnings-presentationFy16 q1 earnings-presentation
Fy16 q1 earnings-presentation
 
CCR PRESENTATION 4Q18
CCR PRESENTATION 4Q18CCR PRESENTATION 4Q18
CCR PRESENTATION 4Q18
 
Trc q1 2016 earnings slides final
Trc q1 2016 earnings slides finalTrc q1 2016 earnings slides final
Trc q1 2016 earnings slides final
 
Conference Call 3Q16
Conference Call 3Q16Conference Call 3Q16
Conference Call 3Q16
 
CTEEP's Results Presentation 1Q16
CTEEP's Results Presentation 1Q16 CTEEP's Results Presentation 1Q16
CTEEP's Results Presentation 1Q16
 
3 q16 lvlt_external presentation_2016-10-30-lvlt website version_final
3 q16 lvlt_external presentation_2016-10-30-lvlt website version_final3 q16 lvlt_external presentation_2016-10-30-lvlt website version_final
3 q16 lvlt_external presentation_2016-10-30-lvlt website version_final
 
BBVA Results Presentation 2Q16
BBVA Results Presentation 2Q16BBVA Results Presentation 2Q16
BBVA Results Presentation 2Q16
 
Conference Call 4Q16
Conference Call 4Q16Conference Call 4Q16
Conference Call 4Q16
 

More from CCR Relações com Investidores (18)

Apresentação de Resultado- CCR 4T18
Apresentação de Resultado- CCR 4T18Apresentação de Resultado- CCR 4T18
Apresentação de Resultado- CCR 4T18
 
Apresentação 2T18
Apresentação 2T18Apresentação 2T18
Apresentação 2T18
 
Apresentação 1T18
Apresentação 1T18Apresentação 1T18
Apresentação 1T18
 
Apresentação 4T17
Apresentação 4T17Apresentação 4T17
Apresentação 4T17
 
CCR Day 13 Presentation
CCR Day 13 Presentation CCR Day 13 Presentation
CCR Day 13 Presentation
 
CCR Day 13
CCR Day 13 CCR Day 13
CCR Day 13
 
Apresentação 3T17
Apresentação 3T17Apresentação 3T17
Apresentação 3T17
 
Apresentação 2T17
Apresentação 2T17Apresentação 2T17
Apresentação 2T17
 
Apresentação 2 t17
Apresentação 2 t17Apresentação 2 t17
Apresentação 2 t17
 
Apresentação 1T17
Apresentação 1T17Apresentação 1T17
Apresentação 1T17
 
Apresentação 4 t16
Apresentação 4 t16  Apresentação 4 t16
Apresentação 4 t16
 
Ccro3 apresentacao ccr_day2016_port
Ccro3 apresentacao ccr_day2016_portCcro3 apresentacao ccr_day2016_port
Ccro3 apresentacao ccr_day2016_port
 
Ccro3 apresentacao ccr_day2016_eng
Ccro3 apresentacao ccr_day2016_engCcro3 apresentacao ccr_day2016_eng
Ccro3 apresentacao ccr_day2016_eng
 
Apresentação 3T16
Apresentação 3T16Apresentação 3T16
Apresentação 3T16
 
Apresentação 2T16
Apresentação 2T16Apresentação 2T16
Apresentação 2T16
 
Apresentação 1T16
Apresentação 1T16Apresentação 1T16
Apresentação 1T16
 
Apresentação 4T15 CCR
Apresentação 4T15 CCRApresentação 4T15 CCR
Apresentação 4T15 CCR
 
CCR DAY 11_Eng
CCR DAY 11_EngCCR DAY 11_Eng
CCR DAY 11_Eng
 

Recently uploaded

Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with CultureSeta Wicaksana
 
Rice Manufacturers in India | Shree Krishna Exports
Rice Manufacturers in India | Shree Krishna ExportsRice Manufacturers in India | Shree Krishna Exports
Rice Manufacturers in India | Shree Krishna ExportsShree Krishna Exports
 
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to ProsperityFalcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperityhemanthkumar470700
 
Arti Languages Pre Seed Teaser Deck 2024.pdf
Arti Languages Pre Seed Teaser Deck 2024.pdfArti Languages Pre Seed Teaser Deck 2024.pdf
Arti Languages Pre Seed Teaser Deck 2024.pdfwill854175
 
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al MizharAl Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizharallensay1
 
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Adnet Communications
 
Cracking the 'Career Pathing' Slideshare
Cracking the 'Career Pathing' SlideshareCracking the 'Career Pathing' Slideshare
Cracking the 'Career Pathing' SlideshareWorkforce Group
 
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business PotentialFalcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business PotentialFalcon investment
 
Over the Top (OTT) Market Size & Growth Outlook 2024-2030
Over the Top (OTT) Market Size & Growth Outlook 2024-2030Over the Top (OTT) Market Size & Growth Outlook 2024-2030
Over the Top (OTT) Market Size & Growth Outlook 2024-2030tarushabhavsar
 
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
Lucknow Housewife Escorts  by Sexy Bhabhi Service 8250092165Lucknow Housewife Escorts  by Sexy Bhabhi Service 8250092165
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165meghakumariji156
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentationuneakwhite
 
Pre Engineered Building Manufacturers Hyderabad.pptx
Pre Engineered  Building Manufacturers Hyderabad.pptxPre Engineered  Building Manufacturers Hyderabad.pptx
Pre Engineered Building Manufacturers Hyderabad.pptxRoofing Contractor
 
Cannabis Legalization World Map: 2024 Updated
Cannabis Legalization World Map: 2024 UpdatedCannabis Legalization World Map: 2024 Updated
Cannabis Legalization World Map: 2024 UpdatedCannaBusinessPlans
 
Buy Verified TransferWise Accounts From Seosmmearth
Buy Verified TransferWise Accounts From SeosmmearthBuy Verified TransferWise Accounts From Seosmmearth
Buy Verified TransferWise Accounts From SeosmmearthBuy Verified Binance Account
 
Getting Real with AI - Columbus DAW - May 2024 - Nick Woo from AlignAI
Getting Real with AI - Columbus DAW - May 2024 - Nick Woo from AlignAIGetting Real with AI - Columbus DAW - May 2024 - Nick Woo from AlignAI
Getting Real with AI - Columbus DAW - May 2024 - Nick Woo from AlignAITim Wilson
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfAdmir Softic
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1kcpayne
 
New 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck TemplateNew 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck TemplateCannaBusinessPlans
 

Recently uploaded (20)

Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pillsMifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 
Rice Manufacturers in India | Shree Krishna Exports
Rice Manufacturers in India | Shree Krishna ExportsRice Manufacturers in India | Shree Krishna Exports
Rice Manufacturers in India | Shree Krishna Exports
 
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to ProsperityFalcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperity
 
Arti Languages Pre Seed Teaser Deck 2024.pdf
Arti Languages Pre Seed Teaser Deck 2024.pdfArti Languages Pre Seed Teaser Deck 2024.pdf
Arti Languages Pre Seed Teaser Deck 2024.pdf
 
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al MizharAl Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
 
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
 
Cracking the 'Career Pathing' Slideshare
Cracking the 'Career Pathing' SlideshareCracking the 'Career Pathing' Slideshare
Cracking the 'Career Pathing' Slideshare
 
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business PotentialFalcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business Potential
 
Over the Top (OTT) Market Size & Growth Outlook 2024-2030
Over the Top (OTT) Market Size & Growth Outlook 2024-2030Over the Top (OTT) Market Size & Growth Outlook 2024-2030
Over the Top (OTT) Market Size & Growth Outlook 2024-2030
 
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
Lucknow Housewife Escorts  by Sexy Bhabhi Service 8250092165Lucknow Housewife Escorts  by Sexy Bhabhi Service 8250092165
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
Pre Engineered Building Manufacturers Hyderabad.pptx
Pre Engineered  Building Manufacturers Hyderabad.pptxPre Engineered  Building Manufacturers Hyderabad.pptx
Pre Engineered Building Manufacturers Hyderabad.pptx
 
Cannabis Legalization World Map: 2024 Updated
Cannabis Legalization World Map: 2024 UpdatedCannabis Legalization World Map: 2024 Updated
Cannabis Legalization World Map: 2024 Updated
 
Buy Verified TransferWise Accounts From Seosmmearth
Buy Verified TransferWise Accounts From SeosmmearthBuy Verified TransferWise Accounts From Seosmmearth
Buy Verified TransferWise Accounts From Seosmmearth
 
Getting Real with AI - Columbus DAW - May 2024 - Nick Woo from AlignAI
Getting Real with AI - Columbus DAW - May 2024 - Nick Woo from AlignAIGetting Real with AI - Columbus DAW - May 2024 - Nick Woo from AlignAI
Getting Real with AI - Columbus DAW - May 2024 - Nick Woo from AlignAI
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
 
New 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck TemplateNew 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck Template
 

Presentation 2Q16

  • 2. 2 Disclaimer This presentation may contain certain forward-looking projections and trends that neither represent realized financial results nor historical information. These forward-looking projections and trends are subject to risk and uncertainty, and future results may differ materially from the projections. Many of these risks and uncertainties are related to factors that are beyond CCR’s ability to control or to estimate, such as market conditions, currency swings, the behavior of other market participants, the actions of regulatory agencies, the ability of the company to continue to obtain financing, changes in the political and social context in which CCR operates or economic trends or conditions, including changes in the rate of inflation and changes in consumer confidence on a global, national or regional scale. Readers are advised not to fully trust these projections and trends. CCR is not obliged to publish any revision of these projections and trends that should reflect new events or circumstances after the realization of this presentation.
  • 3. TRAFFIC: Consolidated proforma traffic¹, excluding Ponte and MSVia, decreased 3.7% in 2Q16. ADJUSTED EBITDA: Proforma adjusted EBITDA in the same basis2 increased 5.9%, with margin of 63.3% (+1.9 p.p.). NET PROFIT: Net profit in the same basis2 reached R$ 147.8 million, a 36.8% decrease in 2Q16. INDEBTNESS: Issuances totalizing R$ 4.0 billion with extension of debt profile. CORPORATIVE HIGHLIGHT: Signature of the Private Instrument of Agreement of Purchase and Sale for the purchase of additional participation in ViaRio and binding proposal for the increase of participation in ViaQuatro, according to the Material Facts of 06/30/16. 3 2Q16 Highlights 1 Including the proportional traffic of Renovias. 2 Same-basis figures exclude: (ii) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the comparison periods: Metrô Bahia, MSVia and TAS; (ii) Ponte, whose agreement ended on May 31, 2015; and (iii) additionally, in profit in the same comparison basis and in same-basis pro-forma comparisons, it excludes Controlar, ViaRio and VLT.
  • 4. 1- Net revenue excludes construction revenue. 2- Same-basis figures exclude: (ii) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the comparison periods: Metrô Bahia, MSVia and TAS; (ii) Ponte, whose agreement ended on May 31, 2015; and (iii) additionally, in profit in the same comparison basis and in same-basis pro-forma comparisons, it excludes Controlar, ViaRio and VLT. 3- Calculated by adding net revenue, construction revenue, costs of services and administrative expenses 4- The adjusted EBIT and EBITDA margins were calculated by dividing EBIT and EBITDA by net revenue, excluding construction revenue, as required by IFRS. 5- Calculated excluding non-cash expenses: depreciation and amortization, the provision for maintenance and the recognition of prepaid concession expenses. 4 Financial Highlights – 2Q16 Net Revenues1 1,424.4 1,599.6 12.3% 1,657.3 1,865.8 12.6% Adjusted Net Revenues on the same basis2 1,389.6 1,414.8 1.8% 1,620.3 1,665.2 2.8% Adjusted EBIT3 583.0 634.7 8.9% 682.1 738.5 8.3% Adjusted EBIT Mg.4 40.9% 39.7% -1.2 p.p. 41.2% 39.6% -1.6 p.p. EBIT on the same basis2 602.1 591.8 -1.7% 701.5 694.0 -1.1% EBIT Mg. on the same basis2 43.3% 41.8% -.,5 p.p. 43.3% 41.7% -1.6 p.p. Adjusted EBITDA5 845.2 960.2 13.6% 980.9 1,106.7 12.8% Adjusted EBITDA Mg.4 59.3% 60.0% +0.7 p.p. 59.2% 59.3% +0.1 p.p. Adjusted EBITDA on the same basis2 858.7 908.4 5.8% 994.7 1,053.3 5.9% Adjusted EBITDA Mg. on the same basis2 61.8% 64.2% +2.4 p.p. 61.4% 63.3% +1.9 p.p Net Income 183.7 145.7 -20.7% 183.7 145.7 -20.7% Net Income on the same basis2 234.0 147.8 -36.8% 234.0 147.8 -36.8% 2Q15 2Q16 Chg %Financial Indicators (R$ MM) 2Q15 2Q16 Chg % IFRS Proforma
  • 5. 5 Traffic – Quarter Change (Proforma*) Consolidated – MM Equivalent Vehicle Revenue and traffic 2Q16 X 2Q15 (%) * Information including Renovias which is contemplated in the proforma method. Excluding Ponte and MSVia 234,478 (-3.7%) 253,194 211,840 237,859 238,811 253,634 263,465 2Q11 2Q12 2Q13 2Q14 2Q15 2Q16 -3.5 -6.4 2.7 -7.5 -5.4 -1.9 -2.4 -4.3 -0.7 5.9 7.8 -2.7 -1.8 1.7 8.9 0.1 AutoBAn NovaDutra RodoNorte ViaLagos ViaOeste Renovias RodoAnel SPVias Traffic Toll Revenues
  • 6. 6 Revenue Analysis (Proforma*) Payment Means Gross Operating Revenues Gross Revenue Breakdown * Including the proportional results of jointly-owned subsidiaries. AutoBAn 22.9% NovaDutra 14.1% ViaOeste 11.5% RodoNorte 9.0% Airports 10.2% SPVias 7.2% STP 3.9% MSVia 3.6% ViaQuatro 3.1% RodoAnel 2.9% TAS 2.3% Renovias 1.9% Barcas 1.8% ViaLagos 1.6% Ohers 4.0% 69% 70% 70% 70% 31% 30% 30% 30% 2Q13 2Q14 2Q15 2Q16 Electronic Cash 84% 84% 78% 74% 16% 16% 22% 26% 2Q13 2Q14 2Q15 2Q16 Toll Others
  • 7. 1,475.7 1,906.0 1400.4 36 13 1 25 310 27 18 506 2Q15 Depreciation and Amortization Third-party Services Granting Power and Advanced Expenses Personnel Costs Construction Costs Maintenance Provision Other Costs 2Q16 New Projects 2Q16 Same Basis 7 IFRS Costs Evolution Total Costs (R$ MM) Conclusion of civil works in NovaDutra and Rodonorte New business and Ponte New business Capex (New business) Same-basis Cash Cost: R$ 528 MM (-4.0%) Update of estimates and technichal specification 7% 12% 49% 29%18% 0.6% Same-basis Cash Cost: R$ 550 MM ProformaSame- basis Cash Cost: R$ 633 MM (-2.1%) 65% 18%
  • 8. 981 1,106 1,053 (53) 2Q15 Proforma EBITDA 2Q16 Proforma EBITDA New Projects and Ponte 2Q16 Proforma EBITDA Same Basis 8 Proforma EBITDA* 59.2% of Mg. 59.3% of Mg. 63.3% of Mg. * Same-basis figures exclude: (i) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the comparison periods: Metrô Bahia, MSVia and TAS; (ii) Ponte, whose agreement ended on May 31, 2015; and (iii) additionally, it excludes Controlar, ViaRio and VLT. * 2Q15 Same basis R$ MM 994.7 61.4% of Mg. 2Q16 Same basis R$ MM 1,053.3 (+5.9%) R$ MM
  • 9. 389.2 501.7142.0 1.5 15.8 141.8 2.9 66.2 6.9 37.1 13.4 2Q15 Net Financial Result Income from Hedge Operation Monetary variation on loans, financ. and debentures Monetary Variation on Liabilities related to the Granting Power Exchange Rate Variation on Loans and Financing Present Value Adjustment of Maintenance Prov. and Liabilities related to the Granting Power Interest on Loans, Financing and Debentures Investment Income and Other Income Fair Value of Hedge Operation Others 2Q16 Net Financial Result 9 IFRS Financial Results • Chg. of average CDI 2Q16 X 2Q15 = +1.0 p.p. • Gross Debt = R$ 14.7 B (+20.0%) 28% R$ MM
  • 10. 10 Net Income R$ MM Same basis R$ 246 MM * Same-basis amounts exclude: (i) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the comparison periods: Metrô Bahia, MSVia and TAS; (ii) Ponte, whose agreement ended on May 31, 2015; and (iii) additionally, it excludes Controlar, ViaRio and VLT. * Same basis R$ 147.8 MM (-36.8%)183.7 145.7 2 147.8 2Q15 Net Income 2Q16 Net Income New Projects and Ponte 2Q16 Net Income Same Basis
  • 11. Gross hedged debt by indexer 11 Debt in June 30, 2016 Amortization Schedule (R$ MM) Indebtedness and leverage position • Total Gross Debt: R$ 14.7 Bn (R$16.0 Bn proforma) • Net Debt / EBITDA: 3.3 x (3.1 x proforma) Gross debt by indexer Not hedged Hedged CDI 78.4% TJLP 15.1% IPCA 4.7% USD 1.7% CDI 53.1% IPCA 18.9% TJLP 15.1% USD 12.9% Hedged 1,084 2,591 1,816 1,756 624 105 1,304 350 151 157 452 797 1,182 2,462 2016 2017 2018 2019 From 2020 CDI USD Others 3,0923,0892,963 4,347 1,346
  • 12. 12 Debt Structure and Amortization Amortization 2016 - 2017 Amortization schedule Amortization (R$ MM) 2016 2017 AutoBan 283 549 Metrô Bahia 236 610 Barcas 199 0 ViaOeste 154 275 CCR 118 879 CPC 89 417 NovaDutra 85 346 CAP 58 0 RodoAnel Oeste 49 835 CCR USA Airpot 41 40 SPVias 21 155 BHAirport 1 80 CCR Espanha 0 96 Outras 13 64 TOTAL 1,346 4,347 TOTAL AMORTIZATION 1,346 4,347 In R$ billion Extension of debt profile 4,8 4,0 6,1 1,3 4,3 9,1 2016 2017 From 2018 Mar-16 Jun-16
  • 13. 13 2Q16 Funding Concessionaire Date Amount (R$ MM) Debt Average Cost Maturity SAMM Apr-16 55.0 Commercial Paper 115.32% CDI Mar-17 BARCAS Apr-16 191.0 Commercial Paper 128.50% CDI Oct-16 VIA LAGOS Apr-16 65.0 Debentures (issuance) 118.00% CDI Apr-18 CCR Apr-16 300.0 Resolution 4131 124.95% CDI Apr-17 AUTOBAN Apr-16 177.5 Resolution 4131 124.80% CDI Apr-18 BH AIRPORT Apr-16 22.5 BNDES TJLP + 2.66% p.a. Jul-17 BH AIRPORT Apr-16 7.5 BNDES TJLP + 3.45% p.a. Jul-17 MSVIA Apr-16 587.0 BNDES LP TJLP + 2.00% p.a. Mar-39 VIAQUATRO May-16 165.0 Debentures (inssuance) CDI + % 1.5 p.a. May-17 VIARIO May-16 140.4 CCB CDI + % 4.5 p.a. Aug-16 RODOANEL May-16 750.0 Debentures (inssuance) CDI + % 3.8 p.a. May-19 METRÔ BAHIA May-16 200.0 Debentures (inssuance) CDI + % 3.95 p.a. May-18 METRÔ BAHIA Jun-16 187.0 BNDES LP TJLP + 3.18% p.a. Oct-42 SPVIAS Jun-16 1,200.00 Debentures (inssuance) 129.30% CDI May-21 Total 4,047.9 Concessionaire Date Amount (R$ MM) Debt Average Cost Maturity Curaçao Jun-16 18.0 USD Long Term Facility 4.20% p.a. Jul-26 Total 18.0 USD
  • 14. 14 Debt Net Debt / EBITDA LTM IFRS10 and 11Proforma Data R$ MM 7,620 7,859 8,081 9,562 9,826 10,413 10,734 12,423 12,078 13.945 12,971 13.063 3.0 1.9 2.0 2.0 2.3 2.4 2.5 2.5 3.0 3,1 3.2 3,3 -2,5 -1,5 -0,5 0,5 1,5 2,5 3,5 4.000 6.000 8.000 10.000 12.000 14.000 16.000 18.000 20.000 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 1Q16 2Q16 Net Debt (R$ MM) Net Debt/EBITDA (x)
  • 15. 15 Investments and Maintenance 1- The investments made by the Company, which will be reimbursed by the granting authority as monetary consideration or contribution, compose the financial assets. 2- For 100% of the project, at 1Q16 the total investment was R$269.8 million, of which R$16.3 million is related to the portion of the Concessionaire and R$220.4 million to the Granting Authority. 3- Includes CCR, MTH, CPC and eliminations. 2Q16 R$ MM AutoBAn 21.0 1.1 22.1 5.0 0.0 NovaDutra 17.3 0.8 18.1 12.6 0.0 ViaOeste 12.0 0.9 12.9 1.8 0.0 RodoNorte (100%) 82.1 1.3 83.4 3.2 0.0 Ponte 0.0 0.0 0.0 0.0 0.0 ViaLagos 3.5 0.1 3.6 0.0 0.0 SPVias 3.6 0.6 4.2 7.4 0.0 ViaQuatro (60%) 63.8 0.5 64.3 0.0 0.0 Renovias (40%) 0.2 0.2 0.4 3.2 0.0 RodoAnel (100%) 6.2 0.2 6.4 3.8 0.0 SAMM 0.7 6.1 6.8 0.0 0.0 ViaRio2 (33.33%) 21.9 0.8 22.7 0.0 0.0 Quito 4.3 0.0 4.3 0.0 0.0 San José 6.9 0.0 6.9 0.0 0.0 Curaçao 4.5 0.0 4.5 0.0 0.0 Barcas 0.1 0.1 0.2 0.0 0.0 VLT (24.88%) 43.1 0.1 43.2 0.0 93.0 Metrô Bahia 235.6 5.7 241.3 0.0 286.3 BH Airport 133.6 1.2 134.8 0.0 0.0 MSVia 101.3 3.7 105.0 0.0 0.0 STP (34.24%) 2.0 0.7 2.7 0.0 0.0 Other3 0.2 5.9 6.1 0.0 0.0 Consolidated 763.8 30.0 793.9 37.0 379.3 Proforma Financial Asset1 Improvements Equipments and Others Total Maintenance Cost Intangible Assets Performed maintenance