SlideShare una empresa de Scribd logo
1 de 18
Descargar para leer sin conexión
Earnings Results 4Q14 and the year of 2014
March, 2015
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
Agenda
Highlights
Results Analysis
Perspectives
TRAFFIC:
Proforma consolidated traffic1 fell by 0.7% in 4Q14 and grew by 2.5% in 2014.
TOLLS COLLECTED BY ELECTRONIC MEANS:
The number of STP users increased by 12.1% over December 2013, reaching 4,825,000
active tags.
ADJUSTED EBITDA:
Same-basis2 adjusted proforma EBITDA increased by 4.0%, with an margin of 64.1% (-2.1
p.p.). In 2014, same-basis1 adjusted proforma EBITDA climbed by 7.3%, with an margin of
65.3% (+0.1 p.p.).
NET INCOME:
Same-basis2 net income totaled R$343.8 million, a 10.7% reduction in 4Q14 and R$1,360.9
million, an decrease of 4.7% in 2014.
4
4Q14 and 2014 Highlights
1 Including the proportional results of jointly-owned subsidiaries.
2 Adjustment excluding New Projects, which are not operating yet (MSVia and Metrô Bahia), BH Airport, Controlar, which has been discontinued since January
2014, besides the Non-recurring Effects.
5
Subsequent Events
DIVIDENDS:
CCR’s Management proposed the distribution of additional dividends of R$100.8 million,
representing R$0.0570773 per share, to be submitted for approval by the 2015 Annual
Shareholders’ Meeting, scheduled for April 2015. As a result, the payout will be 103% in
2014.
1- Net revenue excludes construction revenue.
2- Adjustment excluding: (i) BH Airport; (ii) new businesses, which are not operating yet: Metrô Bahia and MSVia; (iii) non-recurring items from the sale of an interest in
STP in 4Q13 and the write-off of the balance of retained payments to former SPVias shareholders, at CPC, in compliance with contingent items in this concessionaire’s
purchase agreement; and (iv) Controlar (pro forma).
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, whose
counter-entry of the same amount impacts total costs.
5- Calculated excluding non-cash expenses: depreciation and amortization, the provision for maintenance and the recognition of prepaid concession expenses.
6
Financial Highlights – 4Q14
Net Revenues1
1,376.4 1,526.5 10.9% 1,583.1 1,743.4 10.1%
Adjusted Net Revenues on the same basis2
1,376.4 1,466.5 6.5% 1,567.3 1,683.4 7.4%
Adjusted EBIT3
754.6 746.8 -1.0% 732.5 841.8 14.9%
Adjusted EBIT Mg.4
54.8% 48.9% -5.9 p.p. 46.3% 48.3% +2.0 p.p.
EBIT on the same basis2
664.0 674.6 1.6% 780.9 770.4 -1.3%
EBIT Mg. on the same basis2
48.2% 46.0% -2.2 p.p. 49.8% 45.8% -4.0 p.p.
Adjusted EBITDA5
977.1 1,026.1 5.0% 990.1 1,153.4 16.5%
Adjusted EBITDA Mg.4
71.0% 67.2% -3.8 p.p. 62.5% 66.2% +3.7 p.p.
Adjusted EBITDA on the same basis2
886.5 950.2 7.2% 1,036.9 1,078.4 4.0%
Adjusted EBITDA Mg. on the same basis2
64.4% 64.8% +0.4 p.p. 66.2% 64.1% -2.1 p.p.
Net Income 306.4 383.9 25.3% 306.4 383.9 25.3%
Net Income on the same basis2
385.0 343.8 -10.7% 385.0 343.8 -10.7%
Net Debt / Adjusted EBITDA LTM (x) 2.0 2.4 - 2.0 2.3 -
Adjusted EBITDA / Performed investments (x) 2.7 1.8 - 2.3 1.4 -
Adjusted EBITDA / Interest and Monetary Variation (x) 5.2 3.4 - 4.9 3.6 -
IFRS Proforma
Financial Indicators (R$ MM) 4Q13 4Q14 Chg % 4Q13 4Q14 Chg %
7
Traffic – Quarter Change (Proforma*)
Consolidated – Equivalent Vehicle
Revenue and traffic 4Q14 X 4Q13 (%)
* Information including Renovias which is contemplated in the proforma method.
4Q09 4Q10 4Q11 4Q12 4Q13 4Q14
186,186
237,103
247,459 255,153
276,784 274,866
AutoBAn NovaDutra RodoNorte Ponte ViaLagos ViaOeste Renovias RodoAnel SPVias
-0.9 -2.2 -2.8
0.7
5.8
-0.1
1.5
-0.2
0.4
5.0 6.3
2.8
6.8
15.6
6.3 6.8 6.5 7.9
Traffic Toll Revenues
4Q11 4Q12 4Q13 4Q14
65% 67% 69% 69%
35% 33% 31% 31%
Electronic Cash
AutoBAn
26.9%
NovaDutra
16.5%
ViaOeste
12.9%
RodoNorte
8.5%
SPVias
7.9%Airports
7.4%
STP
3.8%
ViaQuatro
3.0%
RodoAnel
3.0%
Ponte
2.3%
Renovias
2.2%
Barcas
2.1%
ViaLagos
1.5%
Others
2.0%
8
Revenue Analysis (Proforma*)
Payment Means
Gross Operating Revenues Gross Revenue Breakdown
* Including the proportional results of jointly-owned subsidiaries.
4Q11 4Q12 4Q13 4Q14
92% 87% 85% 80%
8% 13% 15% 20%
Toll Others
4Q13 Depreciation
and
Amortization
Third-party
Services
Granting
Power and
Advanced
Expenses
Personnel
Costs
Construction
Costs
Maintenance
Provision
Other
Costs
4Q14 New
Projects
SPVias
Effect
4Q14
Same
Basis
906.3
1,357.1
1,024.5
39 26 (1)
48
291
18
30 (433)
100
9
Costs Evolution (4Q14 X 4Q13)
14%
Total Costs (R$ MM)
Construction of Service
Roads, Additional
Lanes, Duplication and
New Projects
34%
102%
50%
25%
New
Projects
New Projects,
Wage Increase,
LTI and Ponte
Performed
Work and
New Projects
Same Basis
Cash Cost:
+5.2%
13%
39%
Reversal of Provision on
SPVias and Additional
Provision on AutoBAn and
ViaOeste
1%
400%
New Projects, Nonrecurring
Effect on STP (4Q13), SPVias
Former Shareholders and
Nonrecurring Effect on Quito
Ex STP Effect
R$ 811.3 M
4Q13
Proforma
EBITDA
4Q14
Proforma
EBITDA
New
Projects
SPVias
Effect
4Q14
Proforma
EBITDA
Same
Basis
990.1
1,153.4 100
1,078.4
25
10
Proforma EBITDA
62,5%
of Mg.
66,2%
of Mg.
64,1%
of Mg.
Even with five new business in ramp up or implementation ...
... the company reinforces the discipline in costs, prevailing its operational efficiency.
* Adjustment excluding: (i) BH Airport; (ii) new businesses, which are not operating yet: Metrô Bahia and MSVia; (iii) non-recurring items from the sale of an interest
in STP in 4Q13 and the write-off of the balance of retained payments to former SPVias shareholders, at CPC, in compliance with contingent items in this
concessionaire’s purchase agreement at 4Q14; and (iv) Controlar (pro forma).
*
R$ MM
11
Financial Results
Change in the quarter financial results reflects ...
... the increase in the average SELIC rate beyond the higher debt stock.
57%
• Chg. of average Selic 4Q14 X 4Q13 = +3.4 p.p.
• Gross Debt = R$ 10.5 B (+26.5%)
R$ MM
4Q13 Net
Financial Result
Income from
Hedge Operation
Monetaryvariation
on loans, financing
and debenturesand
Liabilitiesrelated to
the Granting Power
ExchangeRate
Variation on Loans,
Financing and
Debentures
Present Value
Adjustment of
Maintenance
Provision and
Liabilitiesrelated to
the Granting Power
Interest on Loans,
Financing and
Debentures
Interest and
Investment Income
and OtherIncome
Fair Value of
Hedge Operation
Others 4Q14 Net
Financial Result
(180.8)
(283.0)
2.2
(37.2) (2.1)
(16.1)
(75.7) 15.4 (1.3) 12.6
12
Same Basis Income*
R$ MM
* Adjustment excluding New Projects, which are not operating yet (MSVia and Metrô Bahia), BH Airport, besides Controlar, which has been discontinued since
January 2014.
Net income impacted by the new projects ...
... that do not generate revenue yet.
Ex New Projects
and STP and
Controlar Effects
R$ MM 385.0
4Q13
Net
Income
4Q14
Net
Income
New
Projects
SPVias
Effect
4Q14
Net Income
Same
Basis
306.4
383.9
60 100
343.8
CDI
79.0%
IPCA
14.1%
TJLP
4.9%
USD
2.0%
13
Debt in December 31, 2014
Gross debt by indexer
Amortization Schedule (R$ M)
• Total Gross Debt: R$ 10.5 B
(R$12.3 B proforma)
• Net Debt / EBITDA: 2.4x
2015 2016 2017 2018 From
2019
3,133 3,412
1,767
11
178
10
11
CDI USD Others
836
529
1,974
3,772
3,410
5,893
6,330 6,344
7,212 7,018 6,944 6,600
7,609 7,620 7,859 8,081
9,562
7,341
8.824
1.9 2.0 1.9
2.2 2.1 2.0
1.8
2.0 1.9 2.0 2.0
2.3
2.0
2.4
-2,5
-1,5
-0,5
0,5
1,5
2,5
2.000
4.000
6.000
8.000
10.000
12.000
14.000
1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 3Q14 4Q14
Net Debt (R$ MM) Net Debt/EBITDA (x)
14
Debt
Company presents a comfortable leverage ratio in order to realize the investments in business
recently conquered ...
... and follow with it’s qualified growth.
Net Debt / EBITDA LTM
IFRS10 and 11Proforma Data
R$ MM
15
Realized Investments and Maintenance
4Q14 2014 4Q14 2014 4Q14 2014 4Q14 2014
AutoBAn 25.2 201.7 7.4 20.2 32.6 222.0 2.3 3.2 0.0 0.0
NovaDutra 63.1 212.9 6.7 16.9 69.7 229.8 6.3 55.3 0.0 0.0
ViaOeste 21.0 67.2 4.9 15.4 25.9 82.6 2.7 26.2 0.0 0.0
RodoNorte (100%) 24.0 93.8 3.6 7.6 27.6 101.4 19.2 59.8 0.0 0.0
Ponte 0.0 0.0 0.2 0.5 0.2 0.5 0.5 2.8 0.0 0.0
ViaLagos 28.8 100.6 0.5 1.5 29.3 102.0 0.5 3.4 0.0 0.0
SPVias 32.5 201.5 3.7 11.1 36.3 212.7 25.9 71.8 0.0 0.0
ViaQuatro (58%) 10.2 59.0 1.8 4.2 12.0 63.2 0.0 0.0 -7.8 21.8
Renovias (40%) 0.5 2.2 1.3 3.1 1.8 5.3 0.1 3.1 0.0 0.0
RodoAnel (100%) 7.6 19.3 3.3 5.7 10.9 25.0 0.0 0.0 0.0 0.0
Controlar (49,01%) 0.0 1.1 0.3 0.3 0.3 1.4 0.0 0.0 0.0 0.0
SAMM 15.9 20.5 7.8 29.7 23.8 50.2 0.0 0.0 0.0 0.0
ViaRio (33.33%) 93.2 155.1 0.0 0.2 93.2 155.3 0.0 0.0 0.0 0.0
Quito 12.5 30.1 5.1 6.5 17.6 36.6 0.0 0.0 0.0 0.0
San José 10.6 18.6 0.2 0.3 10.8 18.9 0.0 0.0 0.0 0.0
Curaçao 5.0 16.9 0.0 0.0 5.0 16.9 0.0 0.0 0.0 0.0
Barcas 4.3 11.6 0.9 9.4 5.2 21.0 0.0 0.0 0.0 0.0
VLT (24.88%)2
48.0 48.3 0.0 0.5 48.0 48.8 0.0 0.0 2.3 95.4
Metrô Bahia 172.4 423.8 2.6 14.1 175.0 437.9 0.0 0.0 85.6 338.3
BH Airport 6.9 6.9 1.6 4.0 8.5 11.0 0.0 0.0 0.0 0.0
MSVia 105.6 164.4 19.5 53.9 125.1 218.3 0.0 0.0 0.0 0.0
STP (34.24%) 6.2 13.3 25.9 65.7 32.1 78.9 0.0 0.0 0.0 0.0
Other3
-2.1 -1.5 9.1 29.2 7.0 27.7 0.0 0.0 0.0 0.0
Consolidated 691.4 1,867.5 106.5 300.0 797.9 2,167.5 57.6 225.5 80.1 455.5
1 - Includes CCR andCPC
2 - The amounts consider reclassification in the quarter and accumulated for the financial asset
3 - Includes CCR, MTH, CPC, SPCPand Eliminations
Proforma Financial
Asset1
4Q14 2014R$ MM
Performed Investments
Performed
maintenance
Improvements Equipments and Others Total Maintenance Cost
16
2015 Estimated Investments
1- Values are not deducted from contributions from granting authorities.
2- Includes CCR, CPC, SPCP and Eliminations.
Estimated
Maintenance
Metrô Bahia1
1,340.2 478.1 1,818.2 0.0
MSVia 573.2 127.7 700.8 0.0
BH Airport (100%) 437.5 39.8 477.3 0.0
ViaRio (33.33%)1
99.8 363.9 463.7 0.0
VLT (24.88%)1
205.4 0.0 205.4 0.0
NovaDutra 158.4 26.3 184.7 59.0
AutoBAn 158.4 25.3 183.6 29.8
RodoNorte (100%) 147.2 9.5 156.7 11.8
ViaQuatro (58%) 96.2 6.5 102.6 0.0
ViaOeste 83.7 18.9 102.6 3.5
SPVias 58.6 11.9 70.5 48.4
ViaLagos 45.6 6.1 51.7 4.0
STP (34.24%) 0.0 49.2 49.2 0.0
RodoAnel Oeste (100%) 41.1 4.6 45.7 0.2
SAMM 18.1 26.8 44.9 0.0
Aeroporto de Quito (45.49%) 16.4 20.4 36.8 0.0
Aeroporto de San José (48.75%) 33.6 1.5 35.1 0.0
Aeroporto de Curaçao (100%) 28.0 0.0 28.0 0.0
Barcas (100%) 20.5 3.5 23.9 0.0
Renovias (40%) 3.4 2.2 5.7 9.9
Ponte 0.4 1.7 2.1 0.7
Others2
(6.8) 26.1 19.3 0.0
Total 3,558.9 1,249.7 4,808.6 167.2
Maintenance
Costs
Estimated Investments
2015 (E) - R$ MM Improvements
Equipments
and Others
Total
2,2%
4.2%
4.8%
3.8% 3.9%
5.0%
4.6% 4.7%
3.9%
3.7%
3.9%
4.6%
16%
58% 61% 65%
92%
85% 85%
127%
90% 90%
96%
103%
-70%
-20%
30%
80%
130%
2,0%
3,0%
4,0%
5,0%
6,0%
7,0%
1 2 3 4 5 6 7 8 9 10 11 12
Div. Yield Payout
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
183
263
500
547
580
714 709 672
899
1,177
1,351 1,361
Net Income
2,2%
4,2%
4,8%
3,8% 3,9%
5,0%
4,6% 4,7%
3,9%
3,7%
16%
58% 61% 65%
92%
85% 85%
127%
90% 90%
-70%
-20%
30%
80%
130%
2,0%
3,0%
4,0%
5,0%
6,0%
7,0%
1 2 3 4 5 6 7 8 9 10
Div. Yield Payout
17
Dividends (Cash)
2%
4%
5%
4% 4%
5%
5% 5%
4%
16%
58% 61% 65%
92%
85% 85%
127%
90%
-70%
-20%
30%
80%
130%
2%
3%
4%
5%
6%
7%
1 2 3 4 5 6 7 8 9
Div. Yield Payout
Commitment to pay at least 50% of net income as dividends to shareholders.
1
Interim
Complementary
Approximate amount of cash
dividends paid per share in 2014
R$ MM
1 Considers the average share price in the year.
2014 Dividends
0.06
0.74
Presentation 4Q14 - CCR

Más contenido relacionado

La actualidad más candente

Trc q2 2016 earnings slides final
Trc q2 2016 earnings slides finalTrc q2 2016 earnings slides final
Trc q2 2016 earnings slides final
trcsolutions
 
2nd Quarter 2015 Earnings Release Conference Call
2nd Quarter 2015 Earnings Release Conference Call2nd Quarter 2015 Earnings Release Conference Call
2nd Quarter 2015 Earnings Release Conference Call
Beldenincc
 

La actualidad más candente (19)

CCR PRESENTATION 4Q18
CCR PRESENTATION 4Q18CCR PRESENTATION 4Q18
CCR PRESENTATION 4Q18
 
Presentation 4Q16
Presentation 4Q16   Presentation 4Q16
Presentation 4Q16
 
Presentation 2Q17
Presentation 2Q17Presentation 2Q17
Presentation 2Q17
 
Presentation 3Q13
Presentation 3Q13Presentation 3Q13
Presentation 3Q13
 
Presentation 1Q17
Presentation 1Q17 Presentation 1Q17
Presentation 1Q17
 
FY2015 presentation
FY2015 presentationFY2015 presentation
FY2015 presentation
 
Aksigorta - 2015 Q3 Financial Results Earnings Call Presentation
Aksigorta - 2015 Q3 Financial Results Earnings Call PresentationAksigorta - 2015 Q3 Financial Results Earnings Call Presentation
Aksigorta - 2015 Q3 Financial Results Earnings Call Presentation
 
SGS 2018 Half Year Results Presentation
SGS 2018 Half Year Results PresentationSGS 2018 Half Year Results Presentation
SGS 2018 Half Year Results Presentation
 
Trc q2 2016 earnings slides final
Trc q2 2016 earnings slides finalTrc q2 2016 earnings slides final
Trc q2 2016 earnings slides final
 
Banco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings PresentationBanco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings Presentation
 
Q2 2014 Earnings Slides
Q2 2014 Earnings SlidesQ2 2014 Earnings Slides
Q2 2014 Earnings Slides
 
Q2 16 slides ugi-v_final
Q2 16 slides ugi-v_finalQ2 16 slides ugi-v_final
Q2 16 slides ugi-v_final
 
Report on Corporate Governance 2015
Report on Corporate Governance 2015Report on Corporate Governance 2015
Report on Corporate Governance 2015
 
2nd Quarter 2015 Earnings Release Conference Call
2nd Quarter 2015 Earnings Release Conference Call2nd Quarter 2015 Earnings Release Conference Call
2nd Quarter 2015 Earnings Release Conference Call
 
3Q 2015 Financial Results
3Q 2015 Financial Results 3Q 2015 Financial Results
3Q 2015 Financial Results
 
Q4 2014 earnings slides final
Q4 2014 earnings slides finalQ4 2014 earnings slides final
Q4 2014 earnings slides final
 
credit-suisse Presentation slides
 credit-suisse Presentation slides credit-suisse Presentation slides
credit-suisse Presentation slides
 
Evine investor-presentation-q4 final
Evine investor-presentation-q4 finalEvine investor-presentation-q4 final
Evine investor-presentation-q4 final
 
3Q 2017 Results Telecom Italia Group
3Q 2017 Results Telecom Italia Group3Q 2017 Results Telecom Italia Group
3Q 2017 Results Telecom Italia Group
 

Similar a Presentation 4Q14 - CCR

Evine Earnings Investor Presentation
Evine Earnings Investor PresentationEvine Earnings Investor Presentation
Evine Earnings Investor Presentation
evine2015
 
Markit q1'15 results presentation
Markit q1'15 results presentationMarkit q1'15 results presentation
Markit q1'15 results presentation
InvestorMarkit
 

Similar a Presentation 4Q14 - CCR (20)

Presentation 3Q15 - CCR
Presentation 3Q15 - CCRPresentation 3Q15 - CCR
Presentation 3Q15 - CCR
 
Presentations 2Q17
Presentations 2Q17Presentations 2Q17
Presentations 2Q17
 
Presentation 3Q14
Presentation 3Q14Presentation 3Q14
Presentation 3Q14
 
Presentation 1Q13
Presentation 1Q13Presentation 1Q13
Presentation 1Q13
 
Presentation 4Q11
Presentation 4Q11Presentation 4Q11
Presentation 4Q11
 
Presentation 4Q13 and 2013
Presentation 4Q13 and 2013Presentation 4Q13 and 2013
Presentation 4Q13 and 2013
 
4Q13 Disclosure and Results
4Q13 Disclosure and Results4Q13 Disclosure and Results
4Q13 Disclosure and Results
 
Presentation 3Q17
Presentation 3Q17  Presentation 3Q17
Presentation 3Q17
 
2Q18 Presentation
2Q18 Presentation2Q18 Presentation
2Q18 Presentation
 
4Q17 Earnings Presentation
4Q17 Earnings Presentation4Q17 Earnings Presentation
4Q17 Earnings Presentation
 
Third Quarter 2015 Investor Presentation
Third Quarter 2015 Investor PresentationThird Quarter 2015 Investor Presentation
Third Quarter 2015 Investor Presentation
 
Evine investor-presentation-q3-v final
Evine investor-presentation-q3-v finalEvine investor-presentation-q3-v final
Evine investor-presentation-q3-v final
 
Evine earnings presentation f17 q3
Evine earnings presentation f17 q3Evine earnings presentation f17 q3
Evine earnings presentation f17 q3
 
Third Quarter 2016 Investor Presentation
Third Quarter 2016 Investor PresentationThird Quarter 2016 Investor Presentation
Third Quarter 2016 Investor Presentation
 
Presentation 2Q13
Presentation 2Q13Presentation 2Q13
Presentation 2Q13
 
TIM Q3 ’23 – Delivering and Delayering
TIM Q3 ’23 – Delivering and DelayeringTIM Q3 ’23 – Delivering and Delayering
TIM Q3 ’23 – Delivering and Delayering
 
2Q10 Results Presentation
2Q10 Results Presentation2Q10 Results Presentation
2Q10 Results Presentation
 
Evine Earnings Investor Presentation
Evine Earnings Investor PresentationEvine Earnings Investor Presentation
Evine Earnings Investor Presentation
 
TCS Fact Sheet Q1 FY15
TCS Fact Sheet Q1 FY15TCS Fact Sheet Q1 FY15
TCS Fact Sheet Q1 FY15
 
Markit q1'15 results presentation
Markit q1'15 results presentationMarkit q1'15 results presentation
Markit q1'15 results presentation
 

Más de CCR Relações com Investidores

Más de 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
 
1Q18 Presentation
1Q18 Presentation1Q18 Presentation
1Q18 Presentation
 
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
 

Último

CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
anilsa9823
 
20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf
Adnet Communications
 

Último (20)

Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
 
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx
 
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
 
Stock Market Brief Deck (Under Pressure).pdf
Stock Market Brief Deck (Under Pressure).pdfStock Market Brief Deck (Under Pressure).pdf
Stock Market Brief Deck (Under Pressure).pdf
 
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
 
Gurley shaw Theory of Monetary Economics.
Gurley shaw Theory of Monetary Economics.Gurley shaw Theory of Monetary Economics.
Gurley shaw Theory of Monetary Economics.
 
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
 
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
 
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
 
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
 
The Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdfThe Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdf
 
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
 
20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf
 
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
 
03_Emmanuel Ndiaye_Degroof Petercam.pptx
03_Emmanuel Ndiaye_Degroof Petercam.pptx03_Emmanuel Ndiaye_Degroof Petercam.pptx
03_Emmanuel Ndiaye_Degroof Petercam.pptx
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
 
Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024
 

Presentation 4Q14 - CCR

  • 1. Earnings Results 4Q14 and the year of 2014 March, 2015
  • 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.
  • 4. TRAFFIC: Proforma consolidated traffic1 fell by 0.7% in 4Q14 and grew by 2.5% in 2014. TOLLS COLLECTED BY ELECTRONIC MEANS: The number of STP users increased by 12.1% over December 2013, reaching 4,825,000 active tags. ADJUSTED EBITDA: Same-basis2 adjusted proforma EBITDA increased by 4.0%, with an margin of 64.1% (-2.1 p.p.). In 2014, same-basis1 adjusted proforma EBITDA climbed by 7.3%, with an margin of 65.3% (+0.1 p.p.). NET INCOME: Same-basis2 net income totaled R$343.8 million, a 10.7% reduction in 4Q14 and R$1,360.9 million, an decrease of 4.7% in 2014. 4 4Q14 and 2014 Highlights 1 Including the proportional results of jointly-owned subsidiaries. 2 Adjustment excluding New Projects, which are not operating yet (MSVia and Metrô Bahia), BH Airport, Controlar, which has been discontinued since January 2014, besides the Non-recurring Effects.
  • 5. 5 Subsequent Events DIVIDENDS: CCR’s Management proposed the distribution of additional dividends of R$100.8 million, representing R$0.0570773 per share, to be submitted for approval by the 2015 Annual Shareholders’ Meeting, scheduled for April 2015. As a result, the payout will be 103% in 2014.
  • 6. 1- Net revenue excludes construction revenue. 2- Adjustment excluding: (i) BH Airport; (ii) new businesses, which are not operating yet: Metrô Bahia and MSVia; (iii) non-recurring items from the sale of an interest in STP in 4Q13 and the write-off of the balance of retained payments to former SPVias shareholders, at CPC, in compliance with contingent items in this concessionaire’s purchase agreement; and (iv) Controlar (pro forma). 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, whose counter-entry of the same amount impacts total costs. 5- Calculated excluding non-cash expenses: depreciation and amortization, the provision for maintenance and the recognition of prepaid concession expenses. 6 Financial Highlights – 4Q14 Net Revenues1 1,376.4 1,526.5 10.9% 1,583.1 1,743.4 10.1% Adjusted Net Revenues on the same basis2 1,376.4 1,466.5 6.5% 1,567.3 1,683.4 7.4% Adjusted EBIT3 754.6 746.8 -1.0% 732.5 841.8 14.9% Adjusted EBIT Mg.4 54.8% 48.9% -5.9 p.p. 46.3% 48.3% +2.0 p.p. EBIT on the same basis2 664.0 674.6 1.6% 780.9 770.4 -1.3% EBIT Mg. on the same basis2 48.2% 46.0% -2.2 p.p. 49.8% 45.8% -4.0 p.p. Adjusted EBITDA5 977.1 1,026.1 5.0% 990.1 1,153.4 16.5% Adjusted EBITDA Mg.4 71.0% 67.2% -3.8 p.p. 62.5% 66.2% +3.7 p.p. Adjusted EBITDA on the same basis2 886.5 950.2 7.2% 1,036.9 1,078.4 4.0% Adjusted EBITDA Mg. on the same basis2 64.4% 64.8% +0.4 p.p. 66.2% 64.1% -2.1 p.p. Net Income 306.4 383.9 25.3% 306.4 383.9 25.3% Net Income on the same basis2 385.0 343.8 -10.7% 385.0 343.8 -10.7% Net Debt / Adjusted EBITDA LTM (x) 2.0 2.4 - 2.0 2.3 - Adjusted EBITDA / Performed investments (x) 2.7 1.8 - 2.3 1.4 - Adjusted EBITDA / Interest and Monetary Variation (x) 5.2 3.4 - 4.9 3.6 - IFRS Proforma Financial Indicators (R$ MM) 4Q13 4Q14 Chg % 4Q13 4Q14 Chg %
  • 7. 7 Traffic – Quarter Change (Proforma*) Consolidated – Equivalent Vehicle Revenue and traffic 4Q14 X 4Q13 (%) * Information including Renovias which is contemplated in the proforma method. 4Q09 4Q10 4Q11 4Q12 4Q13 4Q14 186,186 237,103 247,459 255,153 276,784 274,866 AutoBAn NovaDutra RodoNorte Ponte ViaLagos ViaOeste Renovias RodoAnel SPVias -0.9 -2.2 -2.8 0.7 5.8 -0.1 1.5 -0.2 0.4 5.0 6.3 2.8 6.8 15.6 6.3 6.8 6.5 7.9 Traffic Toll Revenues
  • 8. 4Q11 4Q12 4Q13 4Q14 65% 67% 69% 69% 35% 33% 31% 31% Electronic Cash AutoBAn 26.9% NovaDutra 16.5% ViaOeste 12.9% RodoNorte 8.5% SPVias 7.9%Airports 7.4% STP 3.8% ViaQuatro 3.0% RodoAnel 3.0% Ponte 2.3% Renovias 2.2% Barcas 2.1% ViaLagos 1.5% Others 2.0% 8 Revenue Analysis (Proforma*) Payment Means Gross Operating Revenues Gross Revenue Breakdown * Including the proportional results of jointly-owned subsidiaries. 4Q11 4Q12 4Q13 4Q14 92% 87% 85% 80% 8% 13% 15% 20% Toll Others
  • 9. 4Q13 Depreciation and Amortization Third-party Services Granting Power and Advanced Expenses Personnel Costs Construction Costs Maintenance Provision Other Costs 4Q14 New Projects SPVias Effect 4Q14 Same Basis 906.3 1,357.1 1,024.5 39 26 (1) 48 291 18 30 (433) 100 9 Costs Evolution (4Q14 X 4Q13) 14% Total Costs (R$ MM) Construction of Service Roads, Additional Lanes, Duplication and New Projects 34% 102% 50% 25% New Projects New Projects, Wage Increase, LTI and Ponte Performed Work and New Projects Same Basis Cash Cost: +5.2% 13% 39% Reversal of Provision on SPVias and Additional Provision on AutoBAn and ViaOeste 1% 400% New Projects, Nonrecurring Effect on STP (4Q13), SPVias Former Shareholders and Nonrecurring Effect on Quito Ex STP Effect R$ 811.3 M
  • 10. 4Q13 Proforma EBITDA 4Q14 Proforma EBITDA New Projects SPVias Effect 4Q14 Proforma EBITDA Same Basis 990.1 1,153.4 100 1,078.4 25 10 Proforma EBITDA 62,5% of Mg. 66,2% of Mg. 64,1% of Mg. Even with five new business in ramp up or implementation ... ... the company reinforces the discipline in costs, prevailing its operational efficiency. * Adjustment excluding: (i) BH Airport; (ii) new businesses, which are not operating yet: Metrô Bahia and MSVia; (iii) non-recurring items from the sale of an interest in STP in 4Q13 and the write-off of the balance of retained payments to former SPVias shareholders, at CPC, in compliance with contingent items in this concessionaire’s purchase agreement at 4Q14; and (iv) Controlar (pro forma). * R$ MM
  • 11. 11 Financial Results Change in the quarter financial results reflects ... ... the increase in the average SELIC rate beyond the higher debt stock. 57% • Chg. of average Selic 4Q14 X 4Q13 = +3.4 p.p. • Gross Debt = R$ 10.5 B (+26.5%) R$ MM 4Q13 Net Financial Result Income from Hedge Operation Monetaryvariation on loans, financing and debenturesand Liabilitiesrelated to the Granting Power ExchangeRate Variation on Loans, Financing and Debentures Present Value Adjustment of Maintenance Provision and Liabilitiesrelated to the Granting Power Interest on Loans, Financing and Debentures Interest and Investment Income and OtherIncome Fair Value of Hedge Operation Others 4Q14 Net Financial Result (180.8) (283.0) 2.2 (37.2) (2.1) (16.1) (75.7) 15.4 (1.3) 12.6
  • 12. 12 Same Basis Income* R$ MM * Adjustment excluding New Projects, which are not operating yet (MSVia and Metrô Bahia), BH Airport, besides Controlar, which has been discontinued since January 2014. Net income impacted by the new projects ... ... that do not generate revenue yet. Ex New Projects and STP and Controlar Effects R$ MM 385.0 4Q13 Net Income 4Q14 Net Income New Projects SPVias Effect 4Q14 Net Income Same Basis 306.4 383.9 60 100 343.8
  • 13. CDI 79.0% IPCA 14.1% TJLP 4.9% USD 2.0% 13 Debt in December 31, 2014 Gross debt by indexer Amortization Schedule (R$ M) • Total Gross Debt: R$ 10.5 B (R$12.3 B proforma) • Net Debt / EBITDA: 2.4x 2015 2016 2017 2018 From 2019 3,133 3,412 1,767 11 178 10 11 CDI USD Others 836 529 1,974 3,772 3,410
  • 14. 5,893 6,330 6,344 7,212 7,018 6,944 6,600 7,609 7,620 7,859 8,081 9,562 7,341 8.824 1.9 2.0 1.9 2.2 2.1 2.0 1.8 2.0 1.9 2.0 2.0 2.3 2.0 2.4 -2,5 -1,5 -0,5 0,5 1,5 2,5 2.000 4.000 6.000 8.000 10.000 12.000 14.000 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 3Q14 4Q14 Net Debt (R$ MM) Net Debt/EBITDA (x) 14 Debt Company presents a comfortable leverage ratio in order to realize the investments in business recently conquered ... ... and follow with it’s qualified growth. Net Debt / EBITDA LTM IFRS10 and 11Proforma Data R$ MM
  • 15. 15 Realized Investments and Maintenance 4Q14 2014 4Q14 2014 4Q14 2014 4Q14 2014 AutoBAn 25.2 201.7 7.4 20.2 32.6 222.0 2.3 3.2 0.0 0.0 NovaDutra 63.1 212.9 6.7 16.9 69.7 229.8 6.3 55.3 0.0 0.0 ViaOeste 21.0 67.2 4.9 15.4 25.9 82.6 2.7 26.2 0.0 0.0 RodoNorte (100%) 24.0 93.8 3.6 7.6 27.6 101.4 19.2 59.8 0.0 0.0 Ponte 0.0 0.0 0.2 0.5 0.2 0.5 0.5 2.8 0.0 0.0 ViaLagos 28.8 100.6 0.5 1.5 29.3 102.0 0.5 3.4 0.0 0.0 SPVias 32.5 201.5 3.7 11.1 36.3 212.7 25.9 71.8 0.0 0.0 ViaQuatro (58%) 10.2 59.0 1.8 4.2 12.0 63.2 0.0 0.0 -7.8 21.8 Renovias (40%) 0.5 2.2 1.3 3.1 1.8 5.3 0.1 3.1 0.0 0.0 RodoAnel (100%) 7.6 19.3 3.3 5.7 10.9 25.0 0.0 0.0 0.0 0.0 Controlar (49,01%) 0.0 1.1 0.3 0.3 0.3 1.4 0.0 0.0 0.0 0.0 SAMM 15.9 20.5 7.8 29.7 23.8 50.2 0.0 0.0 0.0 0.0 ViaRio (33.33%) 93.2 155.1 0.0 0.2 93.2 155.3 0.0 0.0 0.0 0.0 Quito 12.5 30.1 5.1 6.5 17.6 36.6 0.0 0.0 0.0 0.0 San José 10.6 18.6 0.2 0.3 10.8 18.9 0.0 0.0 0.0 0.0 Curaçao 5.0 16.9 0.0 0.0 5.0 16.9 0.0 0.0 0.0 0.0 Barcas 4.3 11.6 0.9 9.4 5.2 21.0 0.0 0.0 0.0 0.0 VLT (24.88%)2 48.0 48.3 0.0 0.5 48.0 48.8 0.0 0.0 2.3 95.4 Metrô Bahia 172.4 423.8 2.6 14.1 175.0 437.9 0.0 0.0 85.6 338.3 BH Airport 6.9 6.9 1.6 4.0 8.5 11.0 0.0 0.0 0.0 0.0 MSVia 105.6 164.4 19.5 53.9 125.1 218.3 0.0 0.0 0.0 0.0 STP (34.24%) 6.2 13.3 25.9 65.7 32.1 78.9 0.0 0.0 0.0 0.0 Other3 -2.1 -1.5 9.1 29.2 7.0 27.7 0.0 0.0 0.0 0.0 Consolidated 691.4 1,867.5 106.5 300.0 797.9 2,167.5 57.6 225.5 80.1 455.5 1 - Includes CCR andCPC 2 - The amounts consider reclassification in the quarter and accumulated for the financial asset 3 - Includes CCR, MTH, CPC, SPCPand Eliminations Proforma Financial Asset1 4Q14 2014R$ MM Performed Investments Performed maintenance Improvements Equipments and Others Total Maintenance Cost
  • 16. 16 2015 Estimated Investments 1- Values are not deducted from contributions from granting authorities. 2- Includes CCR, CPC, SPCP and Eliminations. Estimated Maintenance Metrô Bahia1 1,340.2 478.1 1,818.2 0.0 MSVia 573.2 127.7 700.8 0.0 BH Airport (100%) 437.5 39.8 477.3 0.0 ViaRio (33.33%)1 99.8 363.9 463.7 0.0 VLT (24.88%)1 205.4 0.0 205.4 0.0 NovaDutra 158.4 26.3 184.7 59.0 AutoBAn 158.4 25.3 183.6 29.8 RodoNorte (100%) 147.2 9.5 156.7 11.8 ViaQuatro (58%) 96.2 6.5 102.6 0.0 ViaOeste 83.7 18.9 102.6 3.5 SPVias 58.6 11.9 70.5 48.4 ViaLagos 45.6 6.1 51.7 4.0 STP (34.24%) 0.0 49.2 49.2 0.0 RodoAnel Oeste (100%) 41.1 4.6 45.7 0.2 SAMM 18.1 26.8 44.9 0.0 Aeroporto de Quito (45.49%) 16.4 20.4 36.8 0.0 Aeroporto de San José (48.75%) 33.6 1.5 35.1 0.0 Aeroporto de Curaçao (100%) 28.0 0.0 28.0 0.0 Barcas (100%) 20.5 3.5 23.9 0.0 Renovias (40%) 3.4 2.2 5.7 9.9 Ponte 0.4 1.7 2.1 0.7 Others2 (6.8) 26.1 19.3 0.0 Total 3,558.9 1,249.7 4,808.6 167.2 Maintenance Costs Estimated Investments 2015 (E) - R$ MM Improvements Equipments and Others Total
  • 17. 2,2% 4.2% 4.8% 3.8% 3.9% 5.0% 4.6% 4.7% 3.9% 3.7% 3.9% 4.6% 16% 58% 61% 65% 92% 85% 85% 127% 90% 90% 96% 103% -70% -20% 30% 80% 130% 2,0% 3,0% 4,0% 5,0% 6,0% 7,0% 1 2 3 4 5 6 7 8 9 10 11 12 Div. Yield Payout 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 183 263 500 547 580 714 709 672 899 1,177 1,351 1,361 Net Income 2,2% 4,2% 4,8% 3,8% 3,9% 5,0% 4,6% 4,7% 3,9% 3,7% 16% 58% 61% 65% 92% 85% 85% 127% 90% 90% -70% -20% 30% 80% 130% 2,0% 3,0% 4,0% 5,0% 6,0% 7,0% 1 2 3 4 5 6 7 8 9 10 Div. Yield Payout 17 Dividends (Cash) 2% 4% 5% 4% 4% 5% 5% 5% 4% 16% 58% 61% 65% 92% 85% 85% 127% 90% -70% -20% 30% 80% 130% 2% 3% 4% 5% 6% 7% 1 2 3 4 5 6 7 8 9 Div. Yield Payout Commitment to pay at least 50% of net income as dividends to shareholders. 1 Interim Complementary Approximate amount of cash dividends paid per share in 2014 R$ MM 1 Considers the average share price in the year. 2014 Dividends 0.06 0.74