Earnings Results 1Q16
May, 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:
Proforma consolidated traffic1,excluding Ponte and MSVia, fell by 2.4% in 1Q16.
ADJUSTED EBITDA:
Same-basis2 adjusted proforma EBITDA increased by 7.1%, with an margin of 64.8%.
NET INCOME:
Same-basis2 net income totaled R$252.7 million, a 2.9% increase in 1Q16.
CORPORATE HIGHLIGHT:
Signature of the agreement related to the sale of the entire stake in STP, as disclose through the
Material Fact of March 14, 2016.
3
1Q16 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 – 1Q16
Net Revenues1 1,436.4 1,635.9 13.9% 1,659.4 1,909.8 15.1%
Adjusted Net Revenues on the same basis2 1,396.1 1,465.8 5.0% 1,616.9 1,730.8 7.0%
Adjusted EBIT3 590.6 705.1 19.4% 693.4 826.6 19.2%
Adjusted EBIT Mg.4
41.1% 43.1% +2.0 p.p. 41.8% 43.3% +1.5 p.p.
EBIT on the same basis2 649.9 679.1 4.5% 753.5 797.1 5.8%
EBIT Mg. on the same basis2
46.5% 46.3% -0.2 p.p. 46.6% 46.1% -0.5 p.p.
Adjusted EBITDA5 859.7 992.4 15.4% 997.1 1,157.7 16.1%
Adjusted EBITDA Mg.4 59.9% 60.7% +0.8 p.p. 60.1% 60.6% +0.5 p.p.
Adjusted EBITDA on the same basis2 909.4 959.6 5.5% 1,047.5 1,121.5 7.1%
Adjusted EBITDA Mg. on the same basis2
65.1% 65.5% +0.4 p.p. 64.8% 64.8% -
Net Income 198.9 247.5 24.4% 198.9 247.5 24.4%
Net Income on the same basis2 245.6 252.7 2.9% 245.6 252.7 2.9%
1Q15 1Q16 Chg %Financial Indicators (R$ MM) 1Q15 1Q16 Chg %
IFRS Proforma
1Q11 1Q12 1Q13 1Q14 1Q15 1Q16
228
240 245
267
257 249
5
Traffic – Quarter Change (Proforma*)
Consolidated – MM Equivalent Vehicle
Revenue and traffic 1Q16 X 1Q15 (%)
* Information including Renovias which is contemplated in the proforma method.
Excluding Ponte
and MSVia
236 (-2.4%)
AutoBAn NovaDutra Rodonorte ViaLagos ViaOeste Renovias Rodoanel SPVias
-2.6
-10.0
5.5
-3.6 -2.1 -2.1 -2.0
2.7
0.1 1.9
11.9
-0.8
1.8 1.8
9.5
7.7
Traffic Toll Revenues
1Q13 1Q14 1Q15 1Q16
67% 69% 69% 68%
33% 31% 31% 32%
Electronic Cash
1Q13 1Q14 1Q15 1Q16
85% 84% 79% 74%
15% 16% 21% 26%
Toll Others
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%
6
Revenue Analysis (Proforma*)
Payment Means
Gross Operating Revenues Gross Revenue Breakdown
* Including the proportional results of jointly-owned subsidiaries.
1Q15 Depreciation
and
Amortization
Third-party
Services
Granting
Power and
Advanced
Expenses
Personnel
Costs
Construction
Costs
Maintenance
Provision
Other
Costs
1Q16 New
Projects
1Q16
Same
Basis
1,292
1,493
988
35 16 6
45
119 (17) (3) (505)
7
IFRS Costs Evolution (1Q16 X 1Q15)
Total Costs (R$ MM)
End of Works
on NovaDutra,
AutoBAn and
SPVias
New
Projects
and Ponte
Wage Increase
and Exchange
Rate Effect in
Curaçao
Performed
Work
(New Projects)
Same-basis
Cash Cost: R$
527 MM (+3.8%)
Reduction in
the Provision
of RodoNorte
8% 25%
27% 16%
19%
(28)%
6%
Same-basis
Cash Cost: R$
507 MM (2)%
ProformaSame-
basis Cash
Cost: R$ 624
MM (+5.5%)
1Q15
Proforma
EBITDA
1Q16
Proforma
EBITDA
New
Projects
and Ponte
1Q16
Proforma
EBITDA
Same
Basis
997
1,158 1,122(36)
8
Proforma EBITDA*
60.1%
of Mg.
60.6%
of Mg.
64.8%
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.
*
1Q15 Same basis
R$ MM 1,048
64.8% of Mg.
1Q16 Same basis
R$ MM 1,122
(+7,1%)
R$ MM
1Q15 Net
Financial Result
Income from
Hedge Operation
Monetaryvariation
on loans, financing
and debentures
MonetaryVariation
on Liabilities related
to the Granting
Power
ExchangeRate
Variation on Loans
and Financing
Present Value
Adjustment of
Maintenance
Provision and
Liabilitiesrelated to
the Granting Power
Interest on Loans,
Financing and
Debentures
Investment Income
and OtherIncome
Fair Value of
Hedge Operation
Others 1Q16 Net
Financial Result
341.7
(0.5) 455.7
148.5
33.9 1.7 (157.4)
3.4
75.6 (40.2) 49.0
9
IFRS Financial Results
• Chg. of average CDI 1Q16 X 1Q15 = +1.8 p.p.
• Gross Debt = R$ 14.8 B (+28.1%)
33%
R$ MM
1Q15
Net
Income
1Q16
Net
Income
New
Projects
and Ponte
1Q16
Net Income
Same
Basis
199
248 5 253
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$ 253 MM
(+2.9%)
CDI
81.2%
TJLP
13.4%
IPCA
3.5%
USD
1.9%
CDI
57.0%IPCA
18.6%
TJLP
13.4%
USD
11.0%
2016 2017 2018 2019 From
2020
3,983
2,413
1,334
762
-
72
1,344
228
CDI USD Others
1,660
2,083
2,340
4,008
4,820
Gross hedged debt by indexer
11
Debt in March 31, 2016
Amortization Schedule (R$ MM)
Indebtedness and leverage position
• Total Gross Debt: R$ 14.9 Bn
(R$16.3 Bn proforma)
• Net Debt / EBITDA: 3.2x
(3.0x proforma)
Hedged
Not hedged
Gross debt by indexer
12
Debt Structure and Amortization
84% has already been addressed
Amortization 2016 - 2017
* Expiration already equated through issues or contracts signed with BNDES.
Emissions since Apr/2016
• April 2016: R$587.0 million in MSVia, part of the long-term
loan with the BNDES, totaling R$2.3 billion, maturing up to
2039;
• May 2016: R$750 million in RodoAnel, with the 5th
debenture issue, maturing up to 2019.
Amortization (R$ MM) 2016 2017
SPVias* 1,284 35
RodoAnel Oeste* 865 835
CCR* 688 673
MSVia* 569 0
AutoBAn 430 546
ViaOeste* 225 285
Metrô Bahia* 221 610
Barcas* 205 0
NovaDutra 94 365
TOTAL 4,583 3,349
TOTAL AMORTIZATION 4,820 4,008
Executed:
13
1Q16 Funding
Concessionaire Date Value (R$ MM) Debt Average Cost Maturity
ViaOeste Jan/16 184.0 Loan 4131 LIBOR 3M + 2.10% p.a. Jan/19
CPC Jan/16 1250.0 Bond CDI + 3.50% p.a. Jan/19
BH Airport Jan/16 37.5 BNDES TJLP + 3.45% p.a. Jul/17
BH Airport Jan/16 12.5 BNDES TJLP + 2.66% p.a. Jul/17
CCR Feb/16 109.6 Promissory Note 124.10% of CDI Aug/16 - Feb/19
Metro Bahia Feb/16 155.0 BNDES TJLP + 3.18% p.a. Oct/42
Total 1,748.6
7,620 7,859 8,081
9,562 9,826
10,413 10,734
12,423 12,078
11,522
12,971
3.0
1.9 2.0 2.0
2.3 2.4 2.5 2.5
3.0
3.2 3.2
-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 4Q15 1Q16
Net Debt (R$ MM) Net Debt/EBITDA (x)
14
Debt
Net Debt / EBITDA LTM
IFRS10 and 11Proforma Data
R$ MM
The leverage ratio reflects the need to invest in new business, …
... that had no cash flow generation at year-end.
15
Realized 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$220.4 million to the Granting Authority.
3- Includes CCR, MTH, CPC and eliminations.
1Q16
R$ MM
AutoBAn 18.6 1.6 20.2 5.0 0.0
NovaDutra 17.0 1.9 18.9 4.1 0.0
ViaOeste 14.9 1.9 16.8 0.2 0.0
RodoNorte (100%) 23.3 0.5 23.7 1.7 0.0
ViaLagos 4.1 0.0 4.1 0.0 0.0
SPVias 9.5 0.8 10.3 6.2 0.0
ViaQuatro (60%) 27.5 0.9 28.4 0.0 4.8
Renovias (40%) 0.2 0.5 0.7 0.0 0.0
RodoAnel (100%) 5.0 1.6 6.6 0.7 0.0
SAMM 6.6 2.2 8.9 0.0 0.0
ViaRio2
(33.33%) 15.6 0.7 16.3 0.0 0.0
Quito (50%) 49.9 1.5 51.3 0.0 0.0
San José (48.75%) 64.9 0.4 65.3 0.0 0.0
Curaçao 4.1 0.0 4.1 0.0 0.0
Barcas 0.2 0.0 0.2 0.0 0.0
VLT (24.88%) 15.8 0.1 15.9 0.0 13.2
Metrô Bahia 105.7 0.3 106.0 0.0 116.0
BH Airport 84.1 1.9 86.0 0.0 0.0
MSVia 85.0 9.1 94.1 0.0 0.0
STP (34.24%) 1.6 1.3 2.9 0.0 0.0
Other3
0.0 81.0 81.0 0.0 0.0
Consolidated 553.7 108.0 661.7 18.0 134.0
Proforma
Financial Asset1
Improvements
Equipments and
Others
Total
Maintenance
Cost
Intangible Assets
Performed
maintenance
Presentation 1Q16

Presentation 1Q16

  • 1.
  • 2.
    2 Disclaimer This presentation maycontain 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: Proforma consolidated traffic1,excludingPonte and MSVia, fell by 2.4% in 1Q16. ADJUSTED EBITDA: Same-basis2 adjusted proforma EBITDA increased by 7.1%, with an margin of 64.8%. NET INCOME: Same-basis2 net income totaled R$252.7 million, a 2.9% increase in 1Q16. CORPORATE HIGHLIGHT: Signature of the agreement related to the sale of the entire stake in STP, as disclose through the Material Fact of March 14, 2016. 3 1Q16 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 revenueexcludes 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 – 1Q16 Net Revenues1 1,436.4 1,635.9 13.9% 1,659.4 1,909.8 15.1% Adjusted Net Revenues on the same basis2 1,396.1 1,465.8 5.0% 1,616.9 1,730.8 7.0% Adjusted EBIT3 590.6 705.1 19.4% 693.4 826.6 19.2% Adjusted EBIT Mg.4 41.1% 43.1% +2.0 p.p. 41.8% 43.3% +1.5 p.p. EBIT on the same basis2 649.9 679.1 4.5% 753.5 797.1 5.8% EBIT Mg. on the same basis2 46.5% 46.3% -0.2 p.p. 46.6% 46.1% -0.5 p.p. Adjusted EBITDA5 859.7 992.4 15.4% 997.1 1,157.7 16.1% Adjusted EBITDA Mg.4 59.9% 60.7% +0.8 p.p. 60.1% 60.6% +0.5 p.p. Adjusted EBITDA on the same basis2 909.4 959.6 5.5% 1,047.5 1,121.5 7.1% Adjusted EBITDA Mg. on the same basis2 65.1% 65.5% +0.4 p.p. 64.8% 64.8% - Net Income 198.9 247.5 24.4% 198.9 247.5 24.4% Net Income on the same basis2 245.6 252.7 2.9% 245.6 252.7 2.9% 1Q15 1Q16 Chg %Financial Indicators (R$ MM) 1Q15 1Q16 Chg % IFRS Proforma
  • 5.
    1Q11 1Q12 1Q131Q14 1Q15 1Q16 228 240 245 267 257 249 5 Traffic – Quarter Change (Proforma*) Consolidated – MM Equivalent Vehicle Revenue and traffic 1Q16 X 1Q15 (%) * Information including Renovias which is contemplated in the proforma method. Excluding Ponte and MSVia 236 (-2.4%) AutoBAn NovaDutra Rodonorte ViaLagos ViaOeste Renovias Rodoanel SPVias -2.6 -10.0 5.5 -3.6 -2.1 -2.1 -2.0 2.7 0.1 1.9 11.9 -0.8 1.8 1.8 9.5 7.7 Traffic Toll Revenues
  • 6.
    1Q13 1Q14 1Q151Q16 67% 69% 69% 68% 33% 31% 31% 32% Electronic Cash 1Q13 1Q14 1Q15 1Q16 85% 84% 79% 74% 15% 16% 21% 26% Toll Others 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% 6 Revenue Analysis (Proforma*) Payment Means Gross Operating Revenues Gross Revenue Breakdown * Including the proportional results of jointly-owned subsidiaries.
  • 7.
    1Q15 Depreciation and Amortization Third-party Services Granting Power and Advanced Expenses Personnel Costs Construction Costs Maintenance Provision Other Costs 1Q16New Projects 1Q16 Same Basis 1,292 1,493 988 35 16 6 45 119 (17) (3) (505) 7 IFRS Costs Evolution (1Q16 X 1Q15) Total Costs (R$ MM) End of Works on NovaDutra, AutoBAn and SPVias New Projects and Ponte Wage Increase and Exchange Rate Effect in Curaçao Performed Work (New Projects) Same-basis Cash Cost: R$ 527 MM (+3.8%) Reduction in the Provision of RodoNorte 8% 25% 27% 16% 19% (28)% 6% Same-basis Cash Cost: R$ 507 MM (2)% ProformaSame- basis Cash Cost: R$ 624 MM (+5.5%)
  • 8.
    1Q15 Proforma EBITDA 1Q16 Proforma EBITDA New Projects and Ponte 1Q16 Proforma EBITDA Same Basis 997 1,158 1,122(36) 8 ProformaEBITDA* 60.1% of Mg. 60.6% of Mg. 64.8% 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. * 1Q15 Same basis R$ MM 1,048 64.8% of Mg. 1Q16 Same basis R$ MM 1,122 (+7,1%) R$ MM
  • 9.
    1Q15 Net Financial Result Incomefrom Hedge Operation Monetaryvariation on loans, financing and debentures MonetaryVariation on Liabilities related to the Granting Power ExchangeRate Variation on Loans and Financing Present Value Adjustment of Maintenance Provision and Liabilitiesrelated to the Granting Power Interest on Loans, Financing and Debentures Investment Income and OtherIncome Fair Value of Hedge Operation Others 1Q16 Net Financial Result 341.7 (0.5) 455.7 148.5 33.9 1.7 (157.4) 3.4 75.6 (40.2) 49.0 9 IFRS Financial Results • Chg. of average CDI 1Q16 X 1Q15 = +1.8 p.p. • Gross Debt = R$ 14.8 B (+28.1%) 33% R$ MM
  • 10.
    1Q15 Net Income 1Q16 Net Income New Projects and Ponte 1Q16 Net Income Same Basis 199 2485 253 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$ 253 MM (+2.9%)
  • 11.
    CDI 81.2% TJLP 13.4% IPCA 3.5% USD 1.9% CDI 57.0%IPCA 18.6% TJLP 13.4% USD 11.0% 2016 2017 20182019 From 2020 3,983 2,413 1,334 762 - 72 1,344 228 CDI USD Others 1,660 2,083 2,340 4,008 4,820 Gross hedged debt by indexer 11 Debt in March 31, 2016 Amortization Schedule (R$ MM) Indebtedness and leverage position • Total Gross Debt: R$ 14.9 Bn (R$16.3 Bn proforma) • Net Debt / EBITDA: 3.2x (3.0x proforma) Hedged Not hedged Gross debt by indexer
  • 12.
    12 Debt Structure andAmortization 84% has already been addressed Amortization 2016 - 2017 * Expiration already equated through issues or contracts signed with BNDES. Emissions since Apr/2016 • April 2016: R$587.0 million in MSVia, part of the long-term loan with the BNDES, totaling R$2.3 billion, maturing up to 2039; • May 2016: R$750 million in RodoAnel, with the 5th debenture issue, maturing up to 2019. Amortization (R$ MM) 2016 2017 SPVias* 1,284 35 RodoAnel Oeste* 865 835 CCR* 688 673 MSVia* 569 0 AutoBAn 430 546 ViaOeste* 225 285 Metrô Bahia* 221 610 Barcas* 205 0 NovaDutra 94 365 TOTAL 4,583 3,349 TOTAL AMORTIZATION 4,820 4,008 Executed:
  • 13.
    13 1Q16 Funding Concessionaire DateValue (R$ MM) Debt Average Cost Maturity ViaOeste Jan/16 184.0 Loan 4131 LIBOR 3M + 2.10% p.a. Jan/19 CPC Jan/16 1250.0 Bond CDI + 3.50% p.a. Jan/19 BH Airport Jan/16 37.5 BNDES TJLP + 3.45% p.a. Jul/17 BH Airport Jan/16 12.5 BNDES TJLP + 2.66% p.a. Jul/17 CCR Feb/16 109.6 Promissory Note 124.10% of CDI Aug/16 - Feb/19 Metro Bahia Feb/16 155.0 BNDES TJLP + 3.18% p.a. Oct/42 Total 1,748.6
  • 14.
    7,620 7,859 8,081 9,5629,826 10,413 10,734 12,423 12,078 11,522 12,971 3.0 1.9 2.0 2.0 2.3 2.4 2.5 2.5 3.0 3.2 3.2 -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 4Q15 1Q16 Net Debt (R$ MM) Net Debt/EBITDA (x) 14 Debt Net Debt / EBITDA LTM IFRS10 and 11Proforma Data R$ MM The leverage ratio reflects the need to invest in new business, … ... that had no cash flow generation at year-end.
  • 15.
    15 Realized Investments andMaintenance 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$220.4 million to the Granting Authority. 3- Includes CCR, MTH, CPC and eliminations. 1Q16 R$ MM AutoBAn 18.6 1.6 20.2 5.0 0.0 NovaDutra 17.0 1.9 18.9 4.1 0.0 ViaOeste 14.9 1.9 16.8 0.2 0.0 RodoNorte (100%) 23.3 0.5 23.7 1.7 0.0 ViaLagos 4.1 0.0 4.1 0.0 0.0 SPVias 9.5 0.8 10.3 6.2 0.0 ViaQuatro (60%) 27.5 0.9 28.4 0.0 4.8 Renovias (40%) 0.2 0.5 0.7 0.0 0.0 RodoAnel (100%) 5.0 1.6 6.6 0.7 0.0 SAMM 6.6 2.2 8.9 0.0 0.0 ViaRio2 (33.33%) 15.6 0.7 16.3 0.0 0.0 Quito (50%) 49.9 1.5 51.3 0.0 0.0 San José (48.75%) 64.9 0.4 65.3 0.0 0.0 Curaçao 4.1 0.0 4.1 0.0 0.0 Barcas 0.2 0.0 0.2 0.0 0.0 VLT (24.88%) 15.8 0.1 15.9 0.0 13.2 Metrô Bahia 105.7 0.3 106.0 0.0 116.0 BH Airport 84.1 1.9 86.0 0.0 0.0 MSVia 85.0 9.1 94.1 0.0 0.0 STP (34.24%) 1.6 1.3 2.9 0.0 0.0 Other3 0.0 81.0 81.0 0.0 0.0 Consolidated 553.7 108.0 661.7 18.0 134.0 Proforma Financial Asset1 Improvements Equipments and Others Total Maintenance Cost Intangible Assets Performed maintenance