Earnings Results 4Q16
March, 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 7.0%.
• ADJUSTED EBITDA:
Adjusted EBITDA increased by 0.4%, with an adjusted margin of 58.4% (+0.2
p.p.). Same-basis² adjusted EBITDA grew 5.1%, with an adjusted margin of
63.1% (+0.7 p.p.).
 NET PROFIT:
Net income totaled R$169.5 million, 30.8% down. Same-basis net income
totaled R$214.4 million, 12.9% down.
 CORPORATIVE HIGHLIGHT:
The Board of Directors’ meeting of November 4 approved the payment of
dividends of around R$0.42 per share as of November 18.
4Q16 Highlights
3
1 Excluding the proportional traffic of Renovias.
² 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 and CCR USA (includes TAS); (ii) Ponte, whose agreement ended on May 31, 2015; (iii) 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 Controlar, ViaRio, VLT and Quiama.
 SHARES OFFERING:
On February 16, 2017, the Company announced the end of its primary public
offering with restricted placement efforts, with the issue of 254,412,800 new
shares, at R$16.00, totaling R$4.07 billion.
Subsequent Event
Financial Highlights
5
1 Net revenue excludes construction revenue.
2 Same-basis figures exclude: (i) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the
comparison periods: Metrô Bahia and CCR USA (includes TAS); (ii) Ponte, whose agreement ended on May 31, 2015; (iii) STP, whose stake was sold on August 31, 2016;
and (iv) additionally, in profit in the same comparison basis and in same-basis pro-forma comparisons, it excludes Controlar, ViaRio, VLT and Quiama.
3 Calculated by adding net revenue, construction revenue, cost of services and administrative expenses.
4 The adjusted EBIT and EBITDA margins were calculated by dividing EBIT and EBITDA by net revenue, excluding construction revenue, as required by IFRS.
5 Calculated excluding non-cash expenses: depreciation and amortization, the provision for maintenance and the recognition of prepaid concession expenses.
Net Revenues1
1,691.1 1,690.7 0.0% 1,957.6 1,895.3 -3.2%
Adjusted Net Revenues on the same basis2
1,540.7 1,602.0 4.0% 1,799.5 1,787.5 -0.7%
Adjusted EBIT3
682.2 601.5 -11.8% 755.6 690.6 -8.6%
Adjusted EBIT Mg.4
40.3% 35.6% -4.7 p.p. 38.6% 36.4% -2.2 p.p.
EBIT on the same basis2
663.5 626.3 -5.6% 736.5 713.9 -3.1%
EBIT Mg. on the same basis2
43.1% 39.1% -4.0 p.p 40.9% 39.9% -1.0 p. p
Adjusted EBITDA5
984.5 988.0 0.4% 1,108.0 1,112.2 0.4%
Adjusted EBITDA Mg.4
58.2% 58.4% 0.2 p.p. 56.6% 58.7% 2.1 p.p.
Adjusted EBITDA on the same basis2
961.5 1,010.3 5.1% 1,044.7 1,131.1 8.3%
Adjusted EBITDA Mg. on the same basis2
62.4% 63.1% 0.7 p.p. 58.1% 63.3% 5.2 p.p.
Net Income 244.8 169.5 -30.8% 244.8 169.5 -30.8%
Net Income on the same basis2
246.3 214.4 -12.9% 246.3 214.4 -12.9%
4Q15 4Q16 Chg %
IFRS Proforma
Financial Indicators (R$ MM) 4Q15 4Q16 Chg %
247,459
255,153
276,784 274,866
263,925
246,897
4Q11 4Q12 4Q13 4Q14 4Q15 4Q16
Traffic – Quarter Change (Proforma*)
6
Consolidated – MM Equivalent Vehicle
Revenue and traffic 4Q16 X 4Q15 (%)
* Information including Renovias and ViaRio which are contemplated in the proforma method.
Excluding
ViaRio
245,757 (-6.9%)
-6.9
-3.8
-9.7
-7.4 -6.6
-2.6
-5.5
-9.5
-14.6
1.2 2.7
-4.7
-0.5
0.4
5.5
-0.7
-2.7
-9.2
AutoBAn NovaDutra Rodonorte ViaLagos ViaOeste Renovias Rodoanel SPVias MSVia
Tráfego Receita de Pedágio
-2.2
-10.7
1.9 -3.1 -1.5
-2.5
-2.0
-0.9
1.3 2.7
7.2
1.6
3.5
1.1
10.3
3.7
AutoBAn NovaDutra RodoNorte ViaLagos ViaOeste Renovias RodoAnel SPVias
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.
Autoban
25.7%
NovaDutra
16.3%
ViaOeste
12.5%
Aeroportos
8.2%
Rodonorte
8.1%
SPVias
7.4%
MSVia
3.4%
RodoAnel
3.1%
ViaQuatro
3.3%
Renovias
2.2%
Barcas
1.5%
ViaLagos
1.4% TAS
2.9%
Outros
3.9%
8
9%
Conclusion of civil
works in
NovaDutra and
Rodonorte
20% 46% 25%13%
Reduction at
BH Airport
New business
Same-basis
Cash Cost: R$
611 MM (-4.8%)
Capex (New
business)
3%
Same-basis Cash
Cost: R$ 713 MM
ProformaSame-
basis Cash
Cost: R$ 677
MM (-5.0%)100% 0%
IFRS Costs Evolution
Total Costs (R$ MM)
Update estimates
RodoNorte,
SPVias e ViaOeste
1,660
2,070
1,503
29 21 3 41
309
55 0 567
4Q15 Depreciation
and
Amortization
Third-party
Services
Granting
Power and
Advanced
Expenses
Personnel
Costs
Construction
Costs
Maintenance
Provision
Other
Costs
4Q16 Ex New
Business
4Q16
Ex New
Business
1,108
1,112
1,131(19)
4Q15
Proforma
EBITDA
4Q16
Proforma
EBITDA
New
Projects
4Q16
Proforma
EBITDA
Same Basis
Proforma EBITDA*
9
56.6%
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: Metrô Bahia, TAS, Controlar, ViaRio, VLT, STP and Quiama.
*
4Q15 Same basis
R$ 1,045 MM
58.1% Mg.
4Q16 Same basis
R$ 1,131 MM
63.3% Mg.
R$ MM
58.7%
Mg.
416.4 410.5
(37.0) 54.2
4.0
(74.2) (3.4)
(40.9) (3.0) 55.8
17.6
4Q15 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 4Q16 Net
Financial
Result
10
1.4%
•Average cash balance 4Q16 x 4Q15 = 36.2%
• Chg. of average CDI 4Q16 X 4Q15 = - 0.3 p.p.
• Gross Debt = R$ 16.2 bi (+14.5%)
R$ MM
IFRS Financial Results
245
214
169
(45.0)
4Q15
Net Income
4Q16
Net Income
New
Projects
4Q16 Net Income
Same Basis
11
R$ MM
Same basis
R$ 246.3 MM
*
Same basis
R$ 214.4 MM (-12.9%)
Net Income
* 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: Metrô Bahia, TAS, Controlar, ViaRio, VLT and STP.
4Q16
4Q15
Gross hedged debt by indexer
12
Gross debt by indexer
• Total Gross Debt: R$ 16.2 bi (R$17.5
bi proforma)
• Net Debt / EBITDA: 2.5 x
(2.4 x proforma)
Not hedged
Hedged
4Q16
Debt in December 31, 2016
Indebtedness and leverage position
*On August 31, the sale of STP was concluded. Excluding this R$1,307.7 million impact on EBITDA LTM, the Net Debt/EBITDA ratio came to 3.3x (IFRS) and 3.1x in
proforma figures in December 2016.
*
Hedged
CDI
50.9%
IPCA
19.2%
TJLP
18.2%
USD
11.7%
CDI
82.1%
IPCA
12.4%
TJLP
3.5%
USD
2.0%
CDI
74.8%
IPCA
5.5%
TJLP
18.2%
USD
1.5%
Debt Structure and Amortization
Amortization 2017 - 2018 Amortization Schedule/ Not hedged (R$ MM
12
Amortization (R$ MM) 2017 2018
CCR S.A. 1,392 831
Metrô Bahia 925 487
Rodoanel 883 275
Autoban 569 1,551
NovaDutra 356 154
BHAirport 294 0
ViaOeste 281 0
Barcas 199 0
SPVias 178 249
Others 255 252
Total 5,332 3,798
3,277
2,401
1,993
264 360
340
89
78
114
2,355
1,343
351
170
21
16
372
957
907
533
371
2017 2018 2019 2020 From
2021
CDI TJLP USD Others
3,1023,148
3,798
5,332
931
14
4Q16 Fundraising
Concessionaire Date Amount (R$ MM) Debt Average Cost Maturity
Metrô Bahia Oct-16 120.0 BNDES TJLP + 3.18% p.a. Oct-42
ViaQuatro (100%) Oct-16 70.0 Debentures CDI + 1.5% p.a. May-17
Barcas Oct-16 191.0 Commercial Paper 129% of CDI Jul-17
MSVia Oct-16 103.8 Caixa Finisa TJLP + 2.00% p.a. Mar-39
MSVia Oct-16 43.2 Caixa Pass-Through TJLP + 2.00% p.a. Mar-39
ViaRio (100%) Oct-16 400.0 Debentures CDI + 4.5% p.a. Apr-17
ViaRio (100%) Nov-16 140.4 Credit Facility CDI + 4.5% p.a. Apr-17
RodoNorte Nov-16 100.0 Debentures IPCA + 6.06% p.a. Nov-21
AutoBAn Nov-16 800.0 Commercial Paper 106.50% of CDI Jan-18
ViaOeste Dec-16 270.0 Debentures IPCA + 6.2959% p.a. Nov-21
BH Airport Dec-16 80.0 BNDES TJLP + 2.40% p.a. Jul-17
Metrô Bahia Dec-16 90.1 BNDES TJLP + 3.18% p.a. Oct-42
Total 2,408.5
7,620 7,859 8,081
9,562 9,826
10,413 10,734
12,423
12,971
13,945
13,261
14,443
12,272
13,356
1.9 2.0 2.0 2.3 2.4 2.5 2.5
3.0 3.0 3.1
2.2 2.4
2.8 3.0
-3.8
-2.8
-1.8
-0.8
0.2
1.2
2.2
3.2
4.2
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 3Q16 4Q16
Net Debt (R$ MM) Net Debt/EBITDA (x)
15
R$ MM
Proforma Data IFRS 10 and 11
• *Adjusted EBITDA in LTM 4Q16 include one-off of R$ 1,307.7 million regarding STP sale. Excluding this effect, Net Debt/EBITDA on December 2016 would have reached 3.3 x (IFRS)
and 3,1 x proforma at 4Q16
Debt
Net Debt / EBITDA LTM R$ MM
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
4Q16
Ponte 0.0 0.0 0.0 0.0 0.0
NovaDutra 21.7 13.2 34.9 11.0 0.0
ViaLagos 8.9 0.9 9.8 0.1 0.0
RodoNorte (100%) 60.6 4.1 64.7 21.9 0.0
AutoBAn 23.7 8.5 32.2 28.5 0.0
ViaOeste 21.0 7.1 28.1 13.2 0.0
RodoAnel Oeste (100%) 3.2 1.2 4.4 2.5 0.0
Samm 7.9 5.4 13.3 0.0 0.0
SPVias 35.1 3.1 38.2 3.5 0.0
CAP 8.7 0.0 8.7 0.0 0.0
Barcas 0.0 0.1 0.1 0.0 0.0
Metrô Bahia 363.4 2.1 365.5 0.0 216.7
BH Airport 164.0 11.3 175.3 0.0 0.0
MSVia 158.9 7.5 166.4 0.0 0.0
CCR USA Airport 0.0 0.0 0.0 0.0 0.0
TAS 0.1 0.7 0.8 0.0 0.0
Renovias (40%) 0.4 1.9 2.3 3.0 0.0
ViaQuatro (60%) 49.6 1.2 50.8 0.0 0.0
STP (34.24%) 0.0 0.0 0.0 0.0 0.0
ViaRio (33.33%) (3.6) 0.2 (3.4) 0.0 0.0
VLT (24.93%) (26.8) 0.4 (26.4) 0.0 14.9
Quito - Quiport (50%) (40.8) (1.3) (42.1) 0.0 0.0
San José - Aeris (48.75%) 0.5 (0.3) 0.2 0.0 0.0
Outras2
(3.6) 8.6 5.0 0.0 0.0
Consolided 852.9 75.9 928.8 83.7 231.6
SPCP3
0.0 30.3 30.3 0.0 0.0
Intangible Assets
Performad
Maintenance
Performa
Financial Asset1
R$ MM Improvements
Equipments and
Others
Total Maintenance Cost
Presentation 4Q16

Presentation 4Q16

  • 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 7.0%. • ADJUSTED EBITDA: Adjusted EBITDA increased by 0.4%, with an adjusted margin of 58.4% (+0.2 p.p.). Same-basis² adjusted EBITDA grew 5.1%, with an adjusted margin of 63.1% (+0.7 p.p.).  NET PROFIT: Net income totaled R$169.5 million, 30.8% down. Same-basis net income totaled R$214.4 million, 12.9% down.  CORPORATIVE HIGHLIGHT: The Board of Directors’ meeting of November 4 approved the payment of dividends of around R$0.42 per share as of November 18. 4Q16 Highlights 3 1 Excluding the proportional traffic of Renovias. ² 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 and CCR USA (includes TAS); (ii) Ponte, whose agreement ended on May 31, 2015; (iii) 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 Controlar, ViaRio, VLT and Quiama.
  • 4.
     SHARES OFFERING: OnFebruary 16, 2017, the Company announced the end of its primary public offering with restricted placement efforts, with the issue of 254,412,800 new shares, at R$16.00, totaling R$4.07 billion. Subsequent Event
  • 5.
    Financial Highlights 5 1 Netrevenue excludes construction revenue. 2 Same-basis figures exclude: (i) new businesses, either non-operating, under assisted operation, or which were not included in the portfolio during at least one of the comparison periods: Metrô Bahia and CCR USA (includes TAS); (ii) Ponte, whose agreement ended on May 31, 2015; (iii) STP, whose stake was sold on August 31, 2016; and (iv) additionally, in profit in the same comparison basis and in same-basis pro-forma comparisons, it excludes Controlar, ViaRio, VLT and Quiama. 3 Calculated by adding net revenue, construction revenue, cost of services and administrative expenses. 4 The adjusted EBIT and EBITDA margins were calculated by dividing EBIT and EBITDA by net revenue, excluding construction revenue, as required by IFRS. 5 Calculated excluding non-cash expenses: depreciation and amortization, the provision for maintenance and the recognition of prepaid concession expenses. Net Revenues1 1,691.1 1,690.7 0.0% 1,957.6 1,895.3 -3.2% Adjusted Net Revenues on the same basis2 1,540.7 1,602.0 4.0% 1,799.5 1,787.5 -0.7% Adjusted EBIT3 682.2 601.5 -11.8% 755.6 690.6 -8.6% Adjusted EBIT Mg.4 40.3% 35.6% -4.7 p.p. 38.6% 36.4% -2.2 p.p. EBIT on the same basis2 663.5 626.3 -5.6% 736.5 713.9 -3.1% EBIT Mg. on the same basis2 43.1% 39.1% -4.0 p.p 40.9% 39.9% -1.0 p. p Adjusted EBITDA5 984.5 988.0 0.4% 1,108.0 1,112.2 0.4% Adjusted EBITDA Mg.4 58.2% 58.4% 0.2 p.p. 56.6% 58.7% 2.1 p.p. Adjusted EBITDA on the same basis2 961.5 1,010.3 5.1% 1,044.7 1,131.1 8.3% Adjusted EBITDA Mg. on the same basis2 62.4% 63.1% 0.7 p.p. 58.1% 63.3% 5.2 p.p. Net Income 244.8 169.5 -30.8% 244.8 169.5 -30.8% Net Income on the same basis2 246.3 214.4 -12.9% 246.3 214.4 -12.9% 4Q15 4Q16 Chg % IFRS Proforma Financial Indicators (R$ MM) 4Q15 4Q16 Chg %
  • 6.
    247,459 255,153 276,784 274,866 263,925 246,897 4Q11 4Q124Q13 4Q14 4Q15 4Q16 Traffic – Quarter Change (Proforma*) 6 Consolidated – MM Equivalent Vehicle Revenue and traffic 4Q16 X 4Q15 (%) * Information including Renovias and ViaRio which are contemplated in the proforma method. Excluding ViaRio 245,757 (-6.9%) -6.9 -3.8 -9.7 -7.4 -6.6 -2.6 -5.5 -9.5 -14.6 1.2 2.7 -4.7 -0.5 0.4 5.5 -0.7 -2.7 -9.2 AutoBAn NovaDutra Rodonorte ViaLagos ViaOeste Renovias Rodoanel SPVias MSVia Tráfego Receita de Pedágio -2.2 -10.7 1.9 -3.1 -1.5 -2.5 -2.0 -0.9 1.3 2.7 7.2 1.6 3.5 1.1 10.3 3.7 AutoBAn NovaDutra RodoNorte ViaLagos ViaOeste Renovias RodoAnel SPVias 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. Autoban 25.7% NovaDutra 16.3% ViaOeste 12.5% Aeroportos 8.2% Rodonorte 8.1% SPVias 7.4% MSVia 3.4% RodoAnel 3.1% ViaQuatro 3.3% Renovias 2.2% Barcas 1.5% ViaLagos 1.4% TAS 2.9% Outros 3.9%
  • 8.
    8 9% Conclusion of civil worksin NovaDutra and Rodonorte 20% 46% 25%13% Reduction at BH Airport New business Same-basis Cash Cost: R$ 611 MM (-4.8%) Capex (New business) 3% Same-basis Cash Cost: R$ 713 MM ProformaSame- basis Cash Cost: R$ 677 MM (-5.0%)100% 0% IFRS Costs Evolution Total Costs (R$ MM) Update estimates RodoNorte, SPVias e ViaOeste 1,660 2,070 1,503 29 21 3 41 309 55 0 567 4Q15 Depreciation and Amortization Third-party Services Granting Power and Advanced Expenses Personnel Costs Construction Costs Maintenance Provision Other Costs 4Q16 Ex New Business 4Q16 Ex New Business
  • 9.
    1,108 1,112 1,131(19) 4Q15 Proforma EBITDA 4Q16 Proforma EBITDA New Projects 4Q16 Proforma EBITDA Same Basis Proforma EBITDA* 9 56.6% 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: Metrô Bahia, TAS, Controlar, ViaRio, VLT, STP and Quiama. * 4Q15 Same basis R$ 1,045 MM 58.1% Mg. 4Q16 Same basis R$ 1,131 MM 63.3% Mg. R$ MM 58.7% Mg.
  • 10.
    416.4 410.5 (37.0) 54.2 4.0 (74.2)(3.4) (40.9) (3.0) 55.8 17.6 4Q15 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 4Q16 Net Financial Result 10 1.4% •Average cash balance 4Q16 x 4Q15 = 36.2% • Chg. of average CDI 4Q16 X 4Q15 = - 0.3 p.p. • Gross Debt = R$ 16.2 bi (+14.5%) R$ MM IFRS Financial Results
  • 11.
    245 214 169 (45.0) 4Q15 Net Income 4Q16 Net Income New Projects 4Q16Net Income Same Basis 11 R$ MM Same basis R$ 246.3 MM * Same basis R$ 214.4 MM (-12.9%) Net Income * 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: Metrô Bahia, TAS, Controlar, ViaRio, VLT and STP.
  • 12.
    4Q16 4Q15 Gross hedged debtby indexer 12 Gross debt by indexer • Total Gross Debt: R$ 16.2 bi (R$17.5 bi proforma) • Net Debt / EBITDA: 2.5 x (2.4 x proforma) Not hedged Hedged 4Q16 Debt in December 31, 2016 Indebtedness and leverage position *On August 31, the sale of STP was concluded. Excluding this R$1,307.7 million impact on EBITDA LTM, the Net Debt/EBITDA ratio came to 3.3x (IFRS) and 3.1x in proforma figures in December 2016. * Hedged CDI 50.9% IPCA 19.2% TJLP 18.2% USD 11.7% CDI 82.1% IPCA 12.4% TJLP 3.5% USD 2.0% CDI 74.8% IPCA 5.5% TJLP 18.2% USD 1.5%
  • 13.
    Debt Structure andAmortization Amortization 2017 - 2018 Amortization Schedule/ Not hedged (R$ MM 12 Amortization (R$ MM) 2017 2018 CCR S.A. 1,392 831 Metrô Bahia 925 487 Rodoanel 883 275 Autoban 569 1,551 NovaDutra 356 154 BHAirport 294 0 ViaOeste 281 0 Barcas 199 0 SPVias 178 249 Others 255 252 Total 5,332 3,798 3,277 2,401 1,993 264 360 340 89 78 114 2,355 1,343 351 170 21 16 372 957 907 533 371 2017 2018 2019 2020 From 2021 CDI TJLP USD Others 3,1023,148 3,798 5,332 931
  • 14.
    14 4Q16 Fundraising Concessionaire DateAmount (R$ MM) Debt Average Cost Maturity Metrô Bahia Oct-16 120.0 BNDES TJLP + 3.18% p.a. Oct-42 ViaQuatro (100%) Oct-16 70.0 Debentures CDI + 1.5% p.a. May-17 Barcas Oct-16 191.0 Commercial Paper 129% of CDI Jul-17 MSVia Oct-16 103.8 Caixa Finisa TJLP + 2.00% p.a. Mar-39 MSVia Oct-16 43.2 Caixa Pass-Through TJLP + 2.00% p.a. Mar-39 ViaRio (100%) Oct-16 400.0 Debentures CDI + 4.5% p.a. Apr-17 ViaRio (100%) Nov-16 140.4 Credit Facility CDI + 4.5% p.a. Apr-17 RodoNorte Nov-16 100.0 Debentures IPCA + 6.06% p.a. Nov-21 AutoBAn Nov-16 800.0 Commercial Paper 106.50% of CDI Jan-18 ViaOeste Dec-16 270.0 Debentures IPCA + 6.2959% p.a. Nov-21 BH Airport Dec-16 80.0 BNDES TJLP + 2.40% p.a. Jul-17 Metrô Bahia Dec-16 90.1 BNDES TJLP + 3.18% p.a. Oct-42 Total 2,408.5
  • 15.
    7,620 7,859 8,081 9,5629,826 10,413 10,734 12,423 12,971 13,945 13,261 14,443 12,272 13,356 1.9 2.0 2.0 2.3 2.4 2.5 2.5 3.0 3.0 3.1 2.2 2.4 2.8 3.0 -3.8 -2.8 -1.8 -0.8 0.2 1.2 2.2 3.2 4.2 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 3Q16 4Q16 Net Debt (R$ MM) Net Debt/EBITDA (x) 15 R$ MM Proforma Data IFRS 10 and 11 • *Adjusted EBITDA in LTM 4Q16 include one-off of R$ 1,307.7 million regarding STP sale. Excluding this effect, Net Debt/EBITDA on December 2016 would have reached 3.3 x (IFRS) and 3,1 x proforma at 4Q16 Debt Net Debt / EBITDA LTM R$ MM
  • 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 4Q16 Ponte 0.0 0.0 0.0 0.0 0.0 NovaDutra 21.7 13.2 34.9 11.0 0.0 ViaLagos 8.9 0.9 9.8 0.1 0.0 RodoNorte (100%) 60.6 4.1 64.7 21.9 0.0 AutoBAn 23.7 8.5 32.2 28.5 0.0 ViaOeste 21.0 7.1 28.1 13.2 0.0 RodoAnel Oeste (100%) 3.2 1.2 4.4 2.5 0.0 Samm 7.9 5.4 13.3 0.0 0.0 SPVias 35.1 3.1 38.2 3.5 0.0 CAP 8.7 0.0 8.7 0.0 0.0 Barcas 0.0 0.1 0.1 0.0 0.0 Metrô Bahia 363.4 2.1 365.5 0.0 216.7 BH Airport 164.0 11.3 175.3 0.0 0.0 MSVia 158.9 7.5 166.4 0.0 0.0 CCR USA Airport 0.0 0.0 0.0 0.0 0.0 TAS 0.1 0.7 0.8 0.0 0.0 Renovias (40%) 0.4 1.9 2.3 3.0 0.0 ViaQuatro (60%) 49.6 1.2 50.8 0.0 0.0 STP (34.24%) 0.0 0.0 0.0 0.0 0.0 ViaRio (33.33%) (3.6) 0.2 (3.4) 0.0 0.0 VLT (24.93%) (26.8) 0.4 (26.4) 0.0 14.9 Quito - Quiport (50%) (40.8) (1.3) (42.1) 0.0 0.0 San José - Aeris (48.75%) 0.5 (0.3) 0.2 0.0 0.0 Outras2 (3.6) 8.6 5.0 0.0 0.0 Consolided 852.9 75.9 928.8 83.7 231.6 SPCP3 0.0 30.3 30.3 0.0 0.0 Intangible Assets Performad Maintenance Performa Financial Asset1 R$ MM Improvements Equipments and Others Total Maintenance Cost