EARNINGS RESULTS 1Q17
May, 2017
Disclaimer
2
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 traffic¹ fell 2.8%.
• ADJUSTED EBITDA:
Adjusted EBITDA increased by 3.9%, with an adjusted margin of 61.0%
(+0.3 p.p.).
 NET PROFIT:
Net income totaled R$329.0 million, 32.9% down. Same-basis² net
income totaled R$ 338.5 million, 46.6% down.
1Q17 Highlights
3
1 Excluding the proportional traffic of Renovias and ViaRio.
² Same-basis figures exclude: (i) STP, whose stake was sold on August 31, 2016; and (iv) additionally, in profit in the same comparison basis and in same-basis pro-
forma comparisons, it excludes ViaRio and VLT.
 The Annual and Extraordinary Shareholders’ Meeting of April 11 approved
the distribution of dividends of around R$0.19 per share as of April 28.
 On April 20, after complying with the conditions precedent provided for in
the agreement, CCR concluded the financial transaction for effective
acquisition of 15% of the shares issued by ViaQuatro.
Subsequent Event
Financial Highlights
5
1 Net revenue excludes construction revenue.
2 Same-basis figures exclude: (i) STP, whose stake was sold on August 31, 2016; and (ii) additionally, in profit in the same comparison basis and in same-basis pro-forma
comparisons, excludes ViaRio and VLT.
3 Calculated by adding net revenue, construction revenue, cost of services and administrative expenses.
4 The adjusted EBIT and EBITDA margins were calculated by dividing EBIT and EBITDA by net revenue, excluding construction revenue, as required by IFRS.
5 Calculated excluding non-cash expenses: depreciation and amortization, the provision for maintenance and the recognition of prepaid concession expenses.
Net Revenues1
1,635.9 1,691.4 3.4% 1,909.8 1,893.1 -0.9%
Adjusted Net Revenues on the same basis2
- - - 1,836.6 1,871.8 1.9%
Adjusted EBIT3
705.1 710.8 0.8% 826.6 811.2 -1.9%
Adjusted EBIT Mg.4
43.1% 42.0% -1.1 p.p. 43.3% 42.8% -0.5 p.p.
EBIT on the same basis2
- - - 806.1 807.7 0.2%
EBIT Mg. on the same basis2
- - - 43.9% 43.2% -0,7 p.p
Adjusted EBITDA5
992.4 1,031.2 3.9% 1,157.7 1,167.0 0.8%
Adjusted EBITDA Mg.4
60.7% 61.0% 0.3 p.p. 60.6% 61.6% 1.0 p.p.
Adjusted EBITDA on the same basis2
- - - 1,131.7 1,161.5 2.6%
Adjusted EBITDA Mg. on the same basis2
- - - 61.6% 62.1% 0.5 p.p.
Net Income 247.5 329.0 32.9% 247.5 329.0 32.9%
Net Income on the same basis2
230.9 338.5 46.6% 230.9 338.5 46.6%
Financial Indicators (R$ MM) 1Q16 1Q17 Chg % 1Q16 1Q17 Chg %
IFRS Proforma
244,606
267,039
256,831
248,689 243,092
1Q13 1Q14 1Q15 1Q16 1Q17
Traffic – Quarter Change (Proforma*)
6
Consolidated – MM Equivalent Vehicle
Revenue and traffic 1Q17 X 1Q16 (%)
* Information including Renovias and ViaRio.
Excluding
ViaRio
236.638 (-2.7%)
-2.5 -2.1
0.4
6.6
-2.4 -0.9 -1.5
-6.3
-14.4
7.0 6.2
4.5
13.4
6.1 7.3
4.3
1.1
-13.2
AutoBAn NovaDutra Rodonorte ViaLagos ViaOeste Renovias RodoAnel Oeste SPVias MSVia
Traffic Toll Revenues
Gross Operating Revenues
(excluding construction revenue)
7
Payment Means
EBITDA Breakdown
Revenue Analysis (Proforma*)
* Including the proportional results of jointly-owned subsidiaries.
93% 89% 86% 90%
3% 7% 8%
5%
3% 3% 3%
0% 1% 3% 5%
1Q14 1Q15 1Q16 1Q17
Highways Airports Services Urban Mobility
69% 69% 68% 68%
31% 31% 32% 32%
1T14 1T15 1T16 1T17
Electronic Cash
Autoban
24.7%
NovaDutra
15.1%
ViaOeste
12.3%
Rodonorte
9.4%
Airports
8.5%
SPVias
7.3%
Metrô Salvador
3.4%
ViaQuatro
3.3%
MSVia
3.2%
RodoAnel
3.0%
TAS
2.4%
Renovias
2.1% Others
1.7%
ViaLagos
1.8% Barcas
1.6%
1,493
1,693
27 0 1 15
150 6 3
1Q16 Depreciation
and
Amortization
Third-party
Services
Granting
Power and
Advanced Expenses
Personnel
Costs
Construction
Costs
Maintenance
Provision
Other
Costs*
1Q17
8
Cash cost:
R$ 681 MM
(+2.5%)
Cash cost:
R$ 664 MM
Proforma same-
basis Cash
Cost: R$ 738
MM (+1.5%)
IFRS Costs Evolution
Total Costs (R$ MM)
0% 6% 27%12% 1% 14% 3%
Conclusion of
civil works in
NovaDutra and
Rodonorte
Reduction at Curaçao
and Msvia. Increase at
NovaDutra, AutoBAn
and ViaOeste.
Curaçao
Capex (new
business)
update
Estimates
SPVias
Collective
bargaining
agreement
* Materials, insurance, rent, marketing, trips, electronic means of payment, fuel and other general expenses.
1,158 1,167 1,162
(5)
1Q16
Proforma
EBITDA
1Q17
Proforma
EBITDA
New
Projects
1Q17
Proforma
EBITDA
Same Basis
Proforma EBITDA*
9
60.6%
Mg.
* Same-basis figures exclude new businesses, either non-operating, under assisted operation, or which were not part of the portfolio during at least one of the
comparison periods: ViaRio, VLT and STP.
*
1Q16 Same basis
R$ 1,131 MM
61.6% Mg.
R$ MM
61.6%
Mg.
61.2%
Mg.
10
23%
•Average cash balance 1Q17 x 1Q16 = 83.1%
• Chg. of average CDI 1Q17 X 1Q16 = - 1.5 p.p.
• Gross Debt = R$ 14.9 bi (+1.1%)
R$ MM
IFRS Financial Results
455.8
350,9
(33.6 ) 42.7
43.0
7.2 (3.2 ) 13.8
35.3
(0.3 ) (0.3 )
1Q16 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 1Q17 Net
Financial Result
11
R$ MM
Same basis
R$ 230.9 MM
*
Net Income
* Same-basis figures exclude new businesses, either non-operating, or which were not part of the portfolio during at least one of the comparison periods: ViaRio,
VLT and STP.
Same basis
(+46.6%)
248
329 9.6 339
1Q16
Net Income
1Q17
Net Income
New
Projects
1Q17 Net Income
Same Basis
1Q17
1Q16
Hedged gross debt by indexer
12
Gross debt by indexer
• Total Gross Debt: R$ 14.9 bi
(R$16.3 bi proforma)
• Net Debt / EBITDA: 1.8 x
(1.8 x proforma)
Not hedged
Hedged
1Q17
Debt in March 31, 2017
Indebtedness and leverage position
*LTM 1Q17 adjusted EBITDA includes the sale of the stake in STP. Excluding this R$1,307.7 million effect on EBITDA, the Net Debt/EBITDA ratio came to 2.4x (2.3x in
proforma figures) in March 2017.
*
Hedged
CDI
45.7%
IPCA
21.3%
TJLP
21.9%
USD
11.1%
CDI
81.2%
IPCA
3.5%
TJLP
13.4%
USD
1.9%
CDI
70.2%
IPCA
6.1%
TJLP
21.9%
USD
1.8%
Debt Structure and Amortization
Amortization 2017 - 2018 Amortization Schedule/ Not hedged (R$ MM
12
1,759
2,713
1,767
264 360
411
89
83
125
2,576
1,102
360
163
20
96
400 735
1,150
539
302
2017 2018 2019 2020 From
2021
CDI TJLP USD Others
3,333
3,163
3,909
3,672
948
Amortization (R$ MM) 2017 2018
Rodoanel 951 275
CCR S.A 691 832
AutoBAn 459 1,576
BH Airport 372 0
NovaDutra 359 155
Barcas 207 0
ViaOeste 204 0
SPVias 169 249
CCR Espanha 97 0
CCR USA 80 10
Metrô Bahia 68 498
ViaLagos 7 65
Outras 10 250
TOTAL 3,672 3,909
Total 3,672,467 3,908,741
14
1Q17 Fundraising
Concessionaire Date Amount (R$ MM) Debt Average Cost Maturity
BH Airport Jan-17 50.0 BNDES TJLP + 2.40% Jul-17
ViaQuatro Feb-17 85.0 Debentures CDI + 1.50% p.a. May-17
BH Airport Feb-17 25.0 BNDES TJLP + 2.40% Jul-17
VLT Feb-17 15.0 BNDES TJLP + 3.44% Nov-35
MSVia Mar-17 74.9 BNDES TJLP + 2.00% Mar-39
MSVia Mar-17 9.5 BNDS Pass-Through TJLP + 2.00% Mar-39
MSVia Mar-17 22.9 FINISA / BNDES TJLP + 2.00% Mar-39
ViaRio Mar-17 25.0 Credit Facility CDI + 0.95% p.a. Mar-18
Samm Mar-17 55.0 Comercial Paper 112.50% of CDI Mar-18
Total 362.3
Concessionaire Date Amount (R$ MM) Debt Average Cost Maturity
CCR USA Feb-17 3,0 USD Credit Facility Libor 3M + 2.05% p.a. Feb-18
TAS Feb-17 5,0 USD Credit Facility Libor 3M + 2.05% p.a. Feb-18
Total 8,0 USD
7,620 7,859 8,081
9,562 9,826
10,413 10,734
12,423
12,971
13,945
13,261
14,443
10,759
13,356
9,665
1.9 2.0 2.0 2.3 2.4 2.5 2.5
3.0 3.0 3.1
2.2 2.4
1.8
2.5
1.8
-4.5
-3.5
-2.5
-1.5
-0.5
0.5
1.5
2.5
3.5
5,000
7,000
9,000
11,000
13,000
15,000
17,000
19,000
1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 4Q16 1Q17
Net Debt (R$ MM) Net Debt/EBITDA (x)
15
R$ MM
Proforma Data IFRS 10 and 11
Debt
Net Debt / EBITDA LTM R$ MM
*LTM 1Q17 adjusted EBITDA includes the sale of the stake in STP. Excluding this R$1,307.7 million effect on EBITDA, the Net Debt/EBITDA ratio came to 2.4x (2.3x in
proforma figures) in March 2017.
16
1- The investments made by the Company, which will be reimbursed by the granting authority as monetary consideration
or contribution, compose the financial assets.
2- Includes CCR, MTH, CPC and eliminations
3- Booking of site in the municipalities of Cajamar and Caieiras
Investments and Maintenance
1Q17
NovaDutra 20.6 2.8 23.4 3.8 0.0
ViaLagos 1.0 0.1 1.1 0.0 0.0
RodoNorte (100%) 59.0 1.3 60.3 3.4 0.0
AutoBAn 27.9 3.9 31.8 17.5 0.0
ViaOeste 22.9 1.9 24.8 15.7 0.0
RodoAnel Oeste (100%) 10.7 0.6 11.3 0.0 0.0
Samm 0.0 0.9 0.9 0.0 0.0
SPVias 6.5 1.7 8.2 0.6 0.0
CAP 5.3 0.0 5.3 0.0 0.0
Barcas 0.0 0.0 0.0 0.0 0.0
Metrô Bahia 297.9 1.8 299.7 0.0 218.3
BH Airport 51.9 7.3 59.2 0.0 0.0
MSVia 108.7 1.5 110.2 0.0 0.0
TAS 0.1 2.9 3.0 0.0 0.0
Renovias (40%) 0.1 0.8 0.9 0.0 0.0
ViaQuatro (60%) 60.0 0.5 60.5 0.0 0.0
ViaRio (33.33%) 1.0 0.1 1.1 0.0 0.0
VLT (24.93%) (2.2) 0.0 (2.2) 0.0 6.1
Quito - Quiport (50%) 4.7 0.0 4.7 0.0 0.0
San José - Aeris (48.75%) 9.8 0.1 9.9 0.0 0.0
Outras2
2.3 2.9 5.2 0.0 0.0
Consolided 688.2 62.1 750.3 41.0 224.4
SPCP3
0.0 31.0 31.0 0.0 0.0
Intangible Assets
Performad
Maintenance
Performa
Financial Asset1
R$ MM Improvements
Equipments and
Others
Total Maintenance Cost
Presentation 1Q17

Presentation 1Q17

  • 1.
  • 2.
    Disclaimer 2 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: Consolidated traffic¹fell 2.8%. • ADJUSTED EBITDA: Adjusted EBITDA increased by 3.9%, with an adjusted margin of 61.0% (+0.3 p.p.).  NET PROFIT: Net income totaled R$329.0 million, 32.9% down. Same-basis² net income totaled R$ 338.5 million, 46.6% down. 1Q17 Highlights 3 1 Excluding the proportional traffic of Renovias and ViaRio. ² Same-basis figures exclude: (i) STP, whose stake was sold on August 31, 2016; and (iv) additionally, in profit in the same comparison basis and in same-basis pro- forma comparisons, it excludes ViaRio and VLT.
  • 4.
     The Annualand Extraordinary Shareholders’ Meeting of April 11 approved the distribution of dividends of around R$0.19 per share as of April 28.  On April 20, after complying with the conditions precedent provided for in the agreement, CCR concluded the financial transaction for effective acquisition of 15% of the shares issued by ViaQuatro. Subsequent Event
  • 5.
    Financial Highlights 5 1 Netrevenue excludes construction revenue. 2 Same-basis figures exclude: (i) STP, whose stake was sold on August 31, 2016; and (ii) additionally, in profit in the same comparison basis and in same-basis pro-forma comparisons, excludes ViaRio and VLT. 3 Calculated by adding net revenue, construction revenue, cost of services and administrative expenses. 4 The adjusted EBIT and EBITDA margins were calculated by dividing EBIT and EBITDA by net revenue, excluding construction revenue, as required by IFRS. 5 Calculated excluding non-cash expenses: depreciation and amortization, the provision for maintenance and the recognition of prepaid concession expenses. Net Revenues1 1,635.9 1,691.4 3.4% 1,909.8 1,893.1 -0.9% Adjusted Net Revenues on the same basis2 - - - 1,836.6 1,871.8 1.9% Adjusted EBIT3 705.1 710.8 0.8% 826.6 811.2 -1.9% Adjusted EBIT Mg.4 43.1% 42.0% -1.1 p.p. 43.3% 42.8% -0.5 p.p. EBIT on the same basis2 - - - 806.1 807.7 0.2% EBIT Mg. on the same basis2 - - - 43.9% 43.2% -0,7 p.p Adjusted EBITDA5 992.4 1,031.2 3.9% 1,157.7 1,167.0 0.8% Adjusted EBITDA Mg.4 60.7% 61.0% 0.3 p.p. 60.6% 61.6% 1.0 p.p. Adjusted EBITDA on the same basis2 - - - 1,131.7 1,161.5 2.6% Adjusted EBITDA Mg. on the same basis2 - - - 61.6% 62.1% 0.5 p.p. Net Income 247.5 329.0 32.9% 247.5 329.0 32.9% Net Income on the same basis2 230.9 338.5 46.6% 230.9 338.5 46.6% Financial Indicators (R$ MM) 1Q16 1Q17 Chg % 1Q16 1Q17 Chg % IFRS Proforma
  • 6.
    244,606 267,039 256,831 248,689 243,092 1Q13 1Q141Q15 1Q16 1Q17 Traffic – Quarter Change (Proforma*) 6 Consolidated – MM Equivalent Vehicle Revenue and traffic 1Q17 X 1Q16 (%) * Information including Renovias and ViaRio. Excluding ViaRio 236.638 (-2.7%) -2.5 -2.1 0.4 6.6 -2.4 -0.9 -1.5 -6.3 -14.4 7.0 6.2 4.5 13.4 6.1 7.3 4.3 1.1 -13.2 AutoBAn NovaDutra Rodonorte ViaLagos ViaOeste Renovias RodoAnel Oeste SPVias MSVia Traffic Toll Revenues
  • 7.
    Gross Operating Revenues (excludingconstruction revenue) 7 Payment Means EBITDA Breakdown Revenue Analysis (Proforma*) * Including the proportional results of jointly-owned subsidiaries. 93% 89% 86% 90% 3% 7% 8% 5% 3% 3% 3% 0% 1% 3% 5% 1Q14 1Q15 1Q16 1Q17 Highways Airports Services Urban Mobility 69% 69% 68% 68% 31% 31% 32% 32% 1T14 1T15 1T16 1T17 Electronic Cash Autoban 24.7% NovaDutra 15.1% ViaOeste 12.3% Rodonorte 9.4% Airports 8.5% SPVias 7.3% Metrô Salvador 3.4% ViaQuatro 3.3% MSVia 3.2% RodoAnel 3.0% TAS 2.4% Renovias 2.1% Others 1.7% ViaLagos 1.8% Barcas 1.6%
  • 8.
    1,493 1,693 27 0 115 150 6 3 1Q16 Depreciation and Amortization Third-party Services Granting Power and Advanced Expenses Personnel Costs Construction Costs Maintenance Provision Other Costs* 1Q17 8 Cash cost: R$ 681 MM (+2.5%) Cash cost: R$ 664 MM Proforma same- basis Cash Cost: R$ 738 MM (+1.5%) IFRS Costs Evolution Total Costs (R$ MM) 0% 6% 27%12% 1% 14% 3% Conclusion of civil works in NovaDutra and Rodonorte Reduction at Curaçao and Msvia. Increase at NovaDutra, AutoBAn and ViaOeste. Curaçao Capex (new business) update Estimates SPVias Collective bargaining agreement * Materials, insurance, rent, marketing, trips, electronic means of payment, fuel and other general expenses.
  • 9.
    1,158 1,167 1,162 (5) 1Q16 Proforma EBITDA 1Q17 Proforma EBITDA New Projects 1Q17 Proforma EBITDA SameBasis Proforma EBITDA* 9 60.6% Mg. * Same-basis figures exclude new businesses, either non-operating, under assisted operation, or which were not part of the portfolio during at least one of the comparison periods: ViaRio, VLT and STP. * 1Q16 Same basis R$ 1,131 MM 61.6% Mg. R$ MM 61.6% Mg. 61.2% Mg.
  • 10.
    10 23% •Average cash balance1Q17 x 1Q16 = 83.1% • Chg. of average CDI 1Q17 X 1Q16 = - 1.5 p.p. • Gross Debt = R$ 14.9 bi (+1.1%) R$ MM IFRS Financial Results 455.8 350,9 (33.6 ) 42.7 43.0 7.2 (3.2 ) 13.8 35.3 (0.3 ) (0.3 ) 1Q16 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 1Q17 Net Financial Result
  • 11.
    11 R$ MM Same basis R$230.9 MM * Net Income * Same-basis figures exclude new businesses, either non-operating, or which were not part of the portfolio during at least one of the comparison periods: ViaRio, VLT and STP. Same basis (+46.6%) 248 329 9.6 339 1Q16 Net Income 1Q17 Net Income New Projects 1Q17 Net Income Same Basis
  • 12.
    1Q17 1Q16 Hedged gross debtby indexer 12 Gross debt by indexer • Total Gross Debt: R$ 14.9 bi (R$16.3 bi proforma) • Net Debt / EBITDA: 1.8 x (1.8 x proforma) Not hedged Hedged 1Q17 Debt in March 31, 2017 Indebtedness and leverage position *LTM 1Q17 adjusted EBITDA includes the sale of the stake in STP. Excluding this R$1,307.7 million effect on EBITDA, the Net Debt/EBITDA ratio came to 2.4x (2.3x in proforma figures) in March 2017. * Hedged CDI 45.7% IPCA 21.3% TJLP 21.9% USD 11.1% CDI 81.2% IPCA 3.5% TJLP 13.4% USD 1.9% CDI 70.2% IPCA 6.1% TJLP 21.9% USD 1.8%
  • 13.
    Debt Structure andAmortization Amortization 2017 - 2018 Amortization Schedule/ Not hedged (R$ MM 12 1,759 2,713 1,767 264 360 411 89 83 125 2,576 1,102 360 163 20 96 400 735 1,150 539 302 2017 2018 2019 2020 From 2021 CDI TJLP USD Others 3,333 3,163 3,909 3,672 948 Amortization (R$ MM) 2017 2018 Rodoanel 951 275 CCR S.A 691 832 AutoBAn 459 1,576 BH Airport 372 0 NovaDutra 359 155 Barcas 207 0 ViaOeste 204 0 SPVias 169 249 CCR Espanha 97 0 CCR USA 80 10 Metrô Bahia 68 498 ViaLagos 7 65 Outras 10 250 TOTAL 3,672 3,909 Total 3,672,467 3,908,741
  • 14.
    14 1Q17 Fundraising Concessionaire DateAmount (R$ MM) Debt Average Cost Maturity BH Airport Jan-17 50.0 BNDES TJLP + 2.40% Jul-17 ViaQuatro Feb-17 85.0 Debentures CDI + 1.50% p.a. May-17 BH Airport Feb-17 25.0 BNDES TJLP + 2.40% Jul-17 VLT Feb-17 15.0 BNDES TJLP + 3.44% Nov-35 MSVia Mar-17 74.9 BNDES TJLP + 2.00% Mar-39 MSVia Mar-17 9.5 BNDS Pass-Through TJLP + 2.00% Mar-39 MSVia Mar-17 22.9 FINISA / BNDES TJLP + 2.00% Mar-39 ViaRio Mar-17 25.0 Credit Facility CDI + 0.95% p.a. Mar-18 Samm Mar-17 55.0 Comercial Paper 112.50% of CDI Mar-18 Total 362.3 Concessionaire Date Amount (R$ MM) Debt Average Cost Maturity CCR USA Feb-17 3,0 USD Credit Facility Libor 3M + 2.05% p.a. Feb-18 TAS Feb-17 5,0 USD Credit Facility Libor 3M + 2.05% p.a. Feb-18 Total 8,0 USD
  • 15.
    7,620 7,859 8,081 9,5629,826 10,413 10,734 12,423 12,971 13,945 13,261 14,443 10,759 13,356 9,665 1.9 2.0 2.0 2.3 2.4 2.5 2.5 3.0 3.0 3.1 2.2 2.4 1.8 2.5 1.8 -4.5 -3.5 -2.5 -1.5 -0.5 0.5 1.5 2.5 3.5 5,000 7,000 9,000 11,000 13,000 15,000 17,000 19,000 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 4Q16 1Q17 Net Debt (R$ MM) Net Debt/EBITDA (x) 15 R$ MM Proforma Data IFRS 10 and 11 Debt Net Debt / EBITDA LTM R$ MM *LTM 1Q17 adjusted EBITDA includes the sale of the stake in STP. Excluding this R$1,307.7 million effect on EBITDA, the Net Debt/EBITDA ratio came to 2.4x (2.3x in proforma figures) in March 2017.
  • 16.
    16 1- The investmentsmade by the Company, which will be reimbursed by the granting authority as monetary consideration or contribution, compose the financial assets. 2- Includes CCR, MTH, CPC and eliminations 3- Booking of site in the municipalities of Cajamar and Caieiras Investments and Maintenance 1Q17 NovaDutra 20.6 2.8 23.4 3.8 0.0 ViaLagos 1.0 0.1 1.1 0.0 0.0 RodoNorte (100%) 59.0 1.3 60.3 3.4 0.0 AutoBAn 27.9 3.9 31.8 17.5 0.0 ViaOeste 22.9 1.9 24.8 15.7 0.0 RodoAnel Oeste (100%) 10.7 0.6 11.3 0.0 0.0 Samm 0.0 0.9 0.9 0.0 0.0 SPVias 6.5 1.7 8.2 0.6 0.0 CAP 5.3 0.0 5.3 0.0 0.0 Barcas 0.0 0.0 0.0 0.0 0.0 Metrô Bahia 297.9 1.8 299.7 0.0 218.3 BH Airport 51.9 7.3 59.2 0.0 0.0 MSVia 108.7 1.5 110.2 0.0 0.0 TAS 0.1 2.9 3.0 0.0 0.0 Renovias (40%) 0.1 0.8 0.9 0.0 0.0 ViaQuatro (60%) 60.0 0.5 60.5 0.0 0.0 ViaRio (33.33%) 1.0 0.1 1.1 0.0 0.0 VLT (24.93%) (2.2) 0.0 (2.2) 0.0 6.1 Quito - Quiport (50%) 4.7 0.0 4.7 0.0 0.0 San José - Aeris (48.75%) 9.8 0.1 9.9 0.0 0.0 Outras2 2.3 2.9 5.2 0.0 0.0 Consolided 688.2 62.1 750.3 41.0 224.4 SPCP3 0.0 31.0 31.0 0.0 0.0 Intangible Assets Performad Maintenance Performa Financial Asset1 R$ MM Improvements Equipments and Others Total Maintenance Cost