Indebtedness
Gross Debt – R$ MM
Debt Composition (3Q12) Leverage Ratio and Net Debt – R$ MM
Amortization Schedule –
R$ MM
TJLP + 2.2%
up to 2.6%
IPCA + 8%
CDI +
1.5%
up to
1.7%
BNDES
Other
Debentures
Federal
Other
State
58.6% 28.7%
12.7%
58.6%
41.3%
0.2%
57.9%
41.6%
0.5%
143
383
452
414
236 246
143 154 167
180
194
209
194
73
13
201220132014201520162017201820192020202120222023202420252026
1,158 1,197
735
947
1,784
1,186 1,281 1,234
873 908
552
426 414 432 453
267
739
922
847
37
1,287
1,223
1,554
1,882
1,862
2,411
2,672
2,690
2,713
2,747
1,425
1,936
1,657
1,794 1,822
2,474 2,504
2,789 2,754 2,770
2,963
3,098 3,104 3,145
3,200
1Q092Q093Q094Q091Q102Q103Q104Q101Q112Q113Q114Q111Q122Q123Q12
Short term Long term
1,174
1,291 1,325 1,346 1,354
1,450 1,455
1,523
1,453
1,575 1,611
1,797
1,883
2,139
2,237
2.5 2.6
2.4
2.0
1.7 1.7
1.6 1.6
1.5 1.5 1.5
1.6 1.6
1.8
1.9
1Q092Q093Q094Q091Q102Q103Q104Q101Q112Q113Q114Q111Q122Q123Q12
Net Debt Net Debt/Adjusted EBITDA - Fixed Concession Charge (last 12 months)
22