- Traffic fell 2.4% in 1Q16 excluding new projects
- Adjusted EBITDA increased 7.1% to R$1.122 billion on a same-basis
- Net income grew 2.9% to R$252.7 million in 1Q16 on a same-basis
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
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: