Equity Research

Latin America
Transportation
Company Note
05 August 2014

ALL
Weaker EPS but positive FCF; Rumo is still the focus Rating Buy

No major news in Q2 results 12m Price Target R$14.00/US$6.20

ALL reported soft Q2 results (as expected), with net sales of R$1.1bn (+4% y/y; 1% Price R$8.91/US$3.95
above our call), EBITDA (already reported on a preliminary basis) of R$579mn RIC: ALLL3.SA, BBG: ALLL3 BZ
(flattish y/y) and consolidated net profit of R$94mn (+25% y/y; 25% shy of our call),
Trading Data and Return Forecasts
impacted by higher financial expenses in the quarter.
52-wk range R$9.54-5.40/US$4.25-2.26
Positive FCF; weaker yield growth in Q2, as expected Market cap. R$9,661m/US$4,278m
Shares o/s (m) 1,084.3
As previously reported, ALL posted rail volume growth of only 1% y/y in Q2, with Free float 62%
flattish agricultural volumes, affected by the decline in Chinese demand for grain Avg. daily volume('000 Shares) 2,001
Avg. daily value (R$ m) 16.9
imports. The industrial segment (23% of rail volumes) fared better, growing 5% y/y in
Forecast price appreciation +57.1%
Q2. Moreover, the average yield in railway operations slowed in Q2 (after rising 7% Forecast dividend yield 0.1%
y/y and 15.5% y/y in FY13 and 1Q14, respectively), growing 4.4% y/y due to lower Forecast stock return +57.2%
freight prices in the spot market (~10% of ALL’s contracts) and a worse cargo mix. On
the positive side, ALL reported positive free cash flow (R$169mn in Q2), boosted by Stock Performance (R$)
20.0 150
lower working capital, while investments totaled R$261mn (vs. our forecast of
R$168mn). We note that ALL reiterated its FY14 rail capex guidance at ~R$800mn. 15.0
120

90

Better momentum going forward 10.0

60

After the infrastructure issues that dragged down volume growth last year (accidents 5.0
30

at the TGG and XXXIX terminals and construction works at sugar terminals), capacity
0.0 0
5-Aug-11

5-Nov-11

5-Feb-12

5-May-12

5-Aug-12

5-Nov-12

5-Feb-13

5-May-13

5-Aug-13

5-Nov-13

5-Feb-14

5-May-14

5-Aug-14
bottlenecks have now been addressed. We believe the outlook for agricultural
volumes is favorable (we forecast ~5% growth in 2H14), and, in addition to easier Price Target (R$) Stock Price (R$) Rel. Ibovespa

comps, we note that the company now benefits from the new Alto Araguaia-
Rondonópolis rail line and from the ramp-up of the Eldorado Project. Renato Mimica
Brazil – Banco BTG Pactual S.A.
Softer Q2 already priced-in; all eyes on deal with Rumo; BUY
renato.mimica@btgpactual.com
We believe stock performance should mainly depend on the deal dynamics with +55 11 3383 2868
Rumo (75% owned by Cosan). Rumo and ALL jointly submitted last month a merger
Samuel Alves
proposal to CADE (Brazil antitrust agency), which will have a year to assess the deal, Brazil – Banco BTG Pactual S.A.
but we believe a decision should be out this year. The deal is also pending approval samuel.alves@btgpactual.com
of ANTT (National Land Transport Regulator). We reiterate our Buy rating on ALL, our +55 11 3383 2450
Brazil Transportation Top Pick.
Joao Salgado
Brazil – Banco BTG Pactual S.A.
Valuation 12/2012 12/2013 12/2014E 12/2015E 12/2016E joao.salgado@btgpactual.com
RoIC (EBIT) % 14.3 16.0 18.8 17.8 18.3
+55 11 3383 2489
EV/EBITDA 9.0 7.4 7.2 7.0 6.3
P/E 37.5 41.9 21.8 16.5 12.2
Net dividend yield % 0.0 1.0 0.5 1.5 2.0

Financials (R$mn) 12/2012 12/2013 12/2014E 12/2015E 12/2016E

Revenues 3,572 3,641 5,055 5,719 6,945
EBITDA 1,594 1,691 2,190 2,469 2,996
Net Income 240 170 443 585 792
EPS (R$) 0.22 0.16 0.41 0.54 0.73
Net DPS (R$) 0.00 0.06 0.05 0.13 0.18
Net (debt) / cash (5,461) (5,702) (6,413) (7,878) (9,409)
Source: Company reports, Bovespa, BTG Pactual S.A. estimates. / Valuations: based on the last share price
of the year; (E) based on a share price of R$8.91, on 04 August 2014.

ANALYST CERTIFICATION AND REQUIRED DISCLOSURES BEGIN ON PAGE 4

Banco BTG Pactual S.A. does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of
interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.
 ALL
05 August 2014 page 2

Table 1: Summary of Q2 results

(R$ mn, IFRS) 2Q14A 2Q14E 2Q13 1Q14 A/E Y/Y Q/Q
ALL Consol i dated Operati ons
Total Net Reve nues 1,077 1,065 1,034 906 1.1% 4.1% 18.8%
Net Revenues Rail Operations 950 937 902 783 1.4% 5.4% 21.3%
Net Revenue - Brado 73 83 66 68 -12.2% 9.3% 7.1%
Net Revenue - Ritmo 54 45 66 55 19.3% -19.3% -2.2%

Total Operating Costs (576) (548) (526) (539) 5.1% 9.5% 6.9%
Brazil (471) (441) (414) (435) 6.8% 13.7% 8.3%
Fuel (165) (142) (156) (137) 16.1% 5.4% 20.2%
Outsourced and Contracted Trucking (8) (29) (7) (26) -72.7% 9.7% -69.1%
Labor (62) (66) (66) (60) -5.6% -6.5% 2.8%
Maintenance (42) (18) (29) (19) 127.9% 46.2% 121.6%
Railcar Rental (46) (21) (21) (46) 113.5% 122.0% -1.8%
Depreciation and Amortization (130) (126) (116) (126) 2.8% 11.7% 3.5%
Other (19) (38) (19) (21) -50.2% 0.0% -9.8%
Cos ts - Brado (54) (67) (52) (53) -19.7% 3.7% 2.1%
Cos ts - Ritm o (51) (40) (60) (52) 27.0% -14.4% -0.4%

Gross Profit 501 517 509 367 -3.1% -1.5% 36.4%

Gross Margin 46.5% 48.5% 49.2% 40.5% -2.0 p.p. -2.7 p.p. 6.0 p.p.

SG&A and Other (62) (72) (54) (58) -14.4% 13.9% 6.3%
SG&A and Other - Rail (50) (61) (44) (49) -18.1% 12.9% 1.7%
SG&A and Other - Brado (9) (7) (8) (7) 43.9% 14.6% 40.3%
SG&A and Other - Ritmo (2) (4) (2) (2) -48.8% 35.3% 4.5%

Equity Income 4 0 (96) (3) na. -104.4% -255.6%

EBIT 443 445 358 306 -0.3% 23.8% 44.7%

EBIT Margin 41.2% 41.8% 34.6% 33.8% -0.6 p.p. 6.6 p.p. 7.4 p.p.

EBITDA 579 579 578 445 0.0% 0.3% 30.3%

Brazil 561 561 560 426 0.0% 0.1% 31.7%
Brado 16 15 11 15 1.8% 46.2% 6.9%
Ritmo 3 3 7 5 -0.4% -51.4% -24.4%

EBITDA Margin 53.8% 54.4% 55.8% 49.1% -0.6 p.p. -2.0 p.p. 4.7 p.p.
EBITDA Margin - Brazil 59.0% 59.8% 62.1% 54.3% -0.9 p.p. -3.1 p.p. 4.6 p.p.
EBITDA Margin - Brado 21.3% 18.4% 16.0% 21.4% 2.9 p.p. 5.4 p.p. 0.0 p.p.
EBITDA Margin - Ritmo 6.3% 7.6% 10.5% 8.2% -1.3 p.p. -4.2 p.p. -1.9 p.p.

Net Financial Expenses (346) (283) (250) (280) 22.2% 38.1% 23.7%
Ope rating Profits 97 162 108 27 -39.8% -9.5% 264.8%

Minority Interest (6) (5) (7) (4) 26.4% -12.1% 41.5%

Income Tax Benef it 2 (32) (26) (15) -107.5% -109.5% -116.3%
Net Incom e 94 125 75 8 -24.7% 24.7% 1138.0%
Net Margin 8.7% 11.7% 7.3% 0.8% -3.0 p.p. 1.4 p.p. 7.9 p.p.

(R$ mn, IFRS) 2Q14A 2Q14E 2Q13A 1Q14A A/E Y/Y Q/Q
ALL Prel i mi nary Resul ts
Volum e Rail Brazil (RTK- m m ) 11,370.0 11,372.3 11,264.5 10,040.6 0.0% 0.9% 13.2%
Agr. Commodities 8,720.3 8,722.6 8,731.3 7,494.0 0.0% -0.1% 16.4%
Industrial products 2,649.7 2,649.7 2,533.2 2,546.6 0.0% 4.6% 4.0%
Volum e - Brado (`000 containers) 18.6 18.6 15.7 16.3 0.0% 18.5% 14.1%
Volum e - Ritm o (mn driven KM) 14.0 14.0 21.2 14.5 0.1% -34.0% -3.4%
EBITDA TOTAL (R$ Mn) 579.4 579.4 578.3 444.7 0.0% 0.2% 30.3%
EBITDA Rail Brazil (R$ Mn) 560.5 560.7 560.1 425.7 0.0% 0.1% 31.7%
EBITDA - Brado (R$ Mn) 15.5 15.2 11.1 14.5 1.8% 39.6% 6.9%
EBITDA Ritm o (R$ Mn) 3.4 3.4 7.1 4.5 -0.4% -52.1% -24.4%
Source: Company notes, BTG Pactual
 ALL
ALL 05 August 2014 page 3

ALL

Income Statement (R$mn) 12/2009 12/2010 12/2011 12/2012 12/2013 12/2014E 12/2015E 12/2016E
Revenue 2,616 2,785 3,232 3,572 3,641 5,055 5,719 6,945
Operating expenses (ex depn) (1,140) (1,319) (1,589) (1,845) (1,811) (2,718) (3,097) (3,788)
EBITDA (BTG Pactual) 1,341 1,332 1,518 1,594 1,691 2,190 2,469 2,996
Depreciation (521) (378) (446) (527) (527) (545) (547) (662)
Operating income (EBIT, BTG Pactual) 955 1,088 1,198 1,200 1,304 1,791 2,075 2,494
Other income & associates (139) (31) (19) 2 (115) (3) 0 0
Net Interest (846) (820) (915) (969) (1,043) (1,138) (1,248) (1,388)
Abnormal items (pre-tax) 0 0 0 0 0 0 0 0
Profit before tax (31) 236 263 233 145 651 827 1,106
Tax 255 37 17 13 44 (192) (218) (282)
Profit after tax 224 274 281 247 189 459 610 824
Abnormal items (post-tax) 0 0 0 0 0 0 0 0
Minorities / pref dividends (5) (6) (8) (6) (19) (16) (25) (33)
Net Income (local GAAP) 219 268 273 240 170 443 585 792
Adjusted Net Income 219 268 273 240 170 443 585 792
Tax rate (%) 0 0 0 0 0 30 26 25
Per Share 12/2009 12/2010 12/2011 12/2012 12/2013 12/2014E 12/2015E 12/2016E
EPS (local GAAP) 0.20 0.25 0.25 0.22 0.16 0.41 0.54 0.73
EPS (BTG Pactual) 0.20 0.25 0.25 0.22 0.16 0.41 0.54 0.73
Net DPS 0.04 0.01 0.05 0.00 0.06 0.05 0.13 0.18
BVPS 3.52 3.51 3.71 3.88 4.01 5.53 5.93 6.48
Cash Flow (R$mn) 12/2009 12/2010 12/2011 12/2012 12/2013 12/2014E 12/2015E 12/2016E
Net Income 219 268 273 240 170 443 585 792
Depreciation 386 244 320 394 387 399 394 502
Net change in working capital 0 0 0 12 (12) 166 52 55
Other (operating) 0 0 0 0 0 0 0 0
Net cash from operations 604 512 593 647 545 1,008 1,030 1,349
Cash from investing activities (715) (868) (872) (894) (908) (1,210) (2,589) (2,942)
Cash from financing activities (377) 159 810 820 420 (19) 904 992
Bal sheet chge in cash & equivalents (69) (599) 125 409 409 (33) (415) (341)
Balance Sheet (R$mn) 12/2009 12/2010 12/2011 12/2012 12/2013 12/2014E 12/2015E 12/2016E
Cash and equivalents 2,574 1,975 2,100 2,508 2,918 2,884 2,470 2,128
Other current assets 735 729 862 1,167 1,391 1,611 1,760 1,931
Total current assets 3,309 2,703 2,962 3,675 4,308 4,495 4,230 4,059
Net tangible fixed assets 5,250 6,012 7,262 7,967 8,571 10,331 12,418 14,751
Net intangible fixed assets 2,768 2,535 2,518 2,465 2,410 3,109 3,064 3,010
Investments / other assets 1,048 1,269 1,400 3,335 3,593 3,930 3,930 3,930
Total assets 12,375 12,520 14,142 17,441 18,882 21,865 23,642 25,750
Trade payables & other ST liabilities 2,656 2,627 2,945 4,976 5,453 6,139 6,427 6,752
Short term debt 0 0 0 0 0 0 0 0
Total current liabilities 2,656 2,627 2,945 4,976 5,453 6,139 6,427 6,752
Long term debt 5,675 5,862 6,900 7,970 8,620 9,297 10,347 11,537
Other long term liabilities 209 203 210 219 211 187 187 187
Total liabilities 8,539 8,692 10,055 13,165 14,284 15,623 16,961 18,476
Equity & minority interests 3,836 3,828 4,088 4,276 4,598 6,242 6,681 7,274
Total liabilities & equities 12,375 12,520 14,142 17,441 18,882 21,865 23,642 25,750

Company Profile: Financial ratios 12/2012 12/2013 12/2014E 12/2015E 12/2016E

EBITDA margin 44.6% 46.4% 43.3% 43.2% 43.1%
Operating margin 33.6% 35.8% 35.4% 36.3% 35.9%
ALL - America Latina Logistica SA is a Brazil-based holding
company active in rail-based logistic services. It serves three Net margin 6.7% 4.7% 8.8% 10.2% 11.4%
business segments: agricultural commodities, final goods and RoE 5.8% 4.0% 8.6% 9.4% 11.8%
highway services. The Company offers a range of logistics RoIC 14.3% 16.0% 18.8% 17.8% 18.3%
solutions with domestic and international intermodal door-to- EBITDA / net interest 1.6x 1.6x 1.9x 2.0x 2.2x
door transportation operations, local pick-up and delivery, port Net debt / EBITDA 3.4x 3.4x 2.9x 3.2x 3.1x
terminal services, dedicated fleet services and warehousing Total debt / EBITDA 5.0x 5.1x 4.2x 4.2x 3.9x
services, including inventory and distribution-center
Net debt / (net debt + equity) 56.1% 55.4% 50.7% 54.1% 56.4%
management. It runs a 21,300 kilometers rail network covering
Brazil and Argentina. As of the year ended December 31, 2009, Source: Company reports and BTG Pactual estimates. Valuations: based on the last share price of that year(E)
the Company wholly owned ALL - America Latina Logistica based on share price as of 04 August 2014
Intermodal SA, ALL - America Latina Logistica Malha Sul SA
and ALL - America Latina Logistica Overseas Ltda, among
others.
 ALL
05 August 2014 page 4

Required Disclosures

This report has been prepared by Banco BTG Pactual S.A.

The figures contained in performance charts refer to the past; past performance is not a reliable indicator of future results.

BTG Pactual Definition Coverage *1 IB Services *2

Rating
Buy Expected total return 10% above the company’s sector 47% 43%
average.
Neutral Expected total return between +10% and -10% the 49% 44%
company’s sector average.
Sell Expected total return 10% below the company’s sector 4% 0%
average.

1: Percentage of companies under coverage globally within the 12-month rating category.
2: Percentage of companies within the 12-month rating category for which investment banking (IB) services were provided within the past 12 months.
Absolute return requirements
Besides the abovementioned relative return requirements, the listed absolute return requirements must be followed:
a) a Buy rated stock must have an expected total return above 15%
b) a Neutral rated stock can not have an expected total return below -5%
c) a stock with expected total return above 50% must be rated Buy

Analyst Certification

Each research analyst primarily responsible for the content of this investment research report, in whole or in part, certifies that:
(i) all of the views expressed accurately reflect his or her personal views about those securities or issuers, and such recommendations were elaborated independently, including in relation to Banco
BTG Pactual S.A. and/or its affiliates, as the case may be;
(ii) no part of his or her compensation was, is, or will be, directly or indirectly, related to any specific recommendations or views contained herein or linked to the price of any of the securities
discussed herein.
Research analysts contributing to this report who are employed by a non-US Broker dealer are not registered/qualified as research analysts with FINRA and therefore are not subject to the
restrictions contained in the FINRA rules on communications with a subject company, public appearances, and trading securities held by a research analyst account.
Part of the analyst compensation comes from the profits of Banco BTG Pactual S.A. as a whole and/or its affiliates and, consequently, revenues arisen from transactions held by Banco BTG Pactual
S.A. and/or its affiliates.
Where applicable, the analyst responsible for this report and certified pursuant to Brazilian regulations will be identified in bold on the first page of this report and will be the first name on the
signature list.

Statement of Risk

ALL retains the rights to operate rail concession and current leases may be terminated prior to their expiration, and ALL may not get adequate compensation for the value of the assets or loss of
profits. ALL has a high degree of exposure to a small number of clients: the five largest clients account for 37% of gross sales. ALL’s Argentine concessionaire subsidiaries are not in compliance
with, and are currently renegotiating, material aspects of the Argentine concessions. Additionally, downturn in certain cyclical market sectors in which ALL’s customers operate could have an
adverse effect on the company’s business.

Company Disclosures

Company Name Reuters 12-mo rating Price Price date

ALL 1, 2, 4, 6, 10, 18, 19 ALLL3.SA Buy R$8.91 4-8-2014

1. Within the past 12 months, Banco BTG Pactual S.A., its affiliates or subsidiaries has received compensation for investment banking services from this company/entity.
2. Banco BTG Pactual S.A, its affiliates or subsidiaries expect to receive or intend to seek compensation for investment banking services and/or products and services other than investment
services from this company/entity within the next three months.
4. This company/entity is, or within the past 12 months has been, a client of Banco BTG Pactual S.A., and investment banking services are being, or have been, provided.
6. Banco BTG Pactual S.A. and/or its affiliates receive compensation for any services rendered or presents any commercial relationships with this company, entity or person, entities or funds which
represents the same interest of this company/entity.
10. Banco BTG Pactual S.A., its affiliates or subsidiaries makes a market in the securities of this company.
18. As of the end of the month immediately preceding the date of publication of this report, neither Banco BTG Pactual S.A. nor its affiliates or subsidiaries beneficially own 1% or more of any class
of common equity securities
19. Neither Banco BTG Pactual S.A. nor its affiliates or subsidiaries have managed or co-managed a public offering of securities for the company within the past 12 months.
 ALL
05 August 2014 page 5

ALL
Stock Price (R$) Price Target (R$)
20.0

15.0

10.0

5.0

0.0
5-Aug-11

5-Feb-12

5-May-12

5-Aug-12

5-Feb-13

5-May-13

5-Aug-13

5-Feb-14

5-May-14

5-Aug-14
5-Nov-11

5-Nov-12

5-Nov-13
Buy
Neutral
Sell
No Rating

Source: BTG Pactual and Economatica. Prices as of 04 August 2014

 ALL
05 August 2014 page 6

Global Disclaimer

This report has been prepared by Banco BTG Pactual S.A. (“BTG Pactual S.A.”), a Brazilian regulated bank. BTG Pactual US Capital LLC (“BTG Pactual US,”), a broker-dealer registered with the
U.S. Securities and Exchange Commission and a member of the Financial Industry Regulatory Authority and the Securities Investor Protection Corporation is distributing this report in the United
States. BTG Pactual US is an affiliate of BTG Pactual S.A.. BTG Pactual US assumes responsibility for this research for purposes of U.S. law. Any U.S. person receiving this report and wishing to
effect any transaction in a security discussed in this report should do so with BTG Pactual US at 212-293-4600, 601 Lexington Ave. 57th Floor, New York, NY 10022.
This report is being distributed in the United Kingdom and elsewhere in the European Economic Area (“EEA”) by BTG Pactual Europe LLP (“BTG Pactual UK”), which is authorized and regulated by
the Financial Services Authority of the United Kingdom. This report may also be distributed in the United Kingdom in the United Kingdom and elsewhere in the EEA by BTG Pactual S.A. and/or BTG
Pactual US. BTG Pactual UK has not: (i) produced this report, (ii) substantially altered its contents, (iii) changed the direction of the recommendation, or (iv) disseminated this report prior to its issue
by BTG Pactual US. BTG Pactual UK does not distribute summaries of research produced by BTG Pactual US.
BTG Pactual Chile S.A. Corredores de Bolsa (“BTG Pactual Chile”), formerly known as Celfin Capital S.A. Corredores de Bolsa, is a Chilean broker dealer registered with Superintendencia Valores
Y Seguros (SVS) in Chile and responsible for the distribution of this report in Chile and BTG Pactual Perú S.A. Sociedad Agente de Bolsa (“BTG Pactual Peru”), formerly known as Celfin Capital
S.A. Sociedad Agente e Bolsa, registered with Superintendencia de Mercado de Valores (SMV) de Peru is responsible for the distribution of this report in Peru. BTG Pactual Chile and BTG Pactual
Peru acquisition by BTG Pactual S.A. was approved by the Brazilian Central Bank on November 14th, 2012.
BTG Pactual S.A. Comisionista de Bolsa (“BTG Pactual Colombia”) formerly known as Bolsa y Renta S.A. Comisionista de Bolsa, is a Colombian broker dealer register with the Superintendencia
Financeira de Colombia and is responsible for the distribution of this report in Colombia. BTG Pactual Colombia acquisition by BTG Pactual S.A. was approved by Brazilian Central Bank on
December 21st, 2012.
References herein to BTG Pactual include BTG Pactual S.A., BTG Pactual US Capital LLC, BTG Pactual Europe LLP, BTG Pactual Chile and BTG Pactual Peru and BTG Pactual Colombia as
applicable. This report is for distribution only under such circumstances as may be permitted by applicable law. This report is not directed at you if BTG Pactual is prohibited or restricted by any
legislation or regulation in any jurisdiction from making it available to you. You should satisfy yourself before reading it that BTG Pactual is permitted to provide research material concerning
investments to you under relevant legislation and regulations. Nothing in this report constitutes a representation that any investment strategy or recommendation contained herein is suitable or
appropriate to a recipient’s individual circumstances or otherwise constitutes a personal recommendation. It is published solely for information purposes, it does not constitute an advertisement and
is not to be construed as a solicitation, offer, invitation or inducement to buy or sell any securities or related financial instruments in any jurisdiction. Prices in this report are believed to be reliable as
of the date on which this report was issued and are derived from one or more of the following: (i) sources as expressly specified alongside the relevant data; (ii) the quoted price on the main
regulated market for the security in question; (iii) other public sources believed to be reliable; or (iv) BTG Pactual's proprietary data or data available to BTG Pactual. All other information herein is
believed to be reliable as of the date on which this report was issued and has been obtained from public sources believed to be reliable. No representation or warranty, either express or implied, is
provided in relation to the accuracy, completeness or reliability of the information contained herein, except with respect to information concerning Banco BTG Pactual S.A., its subsidiaries and
affiliates, nor is it intended to be a complete statement or summary of the securities, markets or developments referred to in the report. In all cases, investors should conduct their own investigation
and analysis of such information before taking or omitting to take any action in relation to securities or markets that are analyzed in this report. BTG Pactual does not undertake that investors will
obtain profits, nor will it share with investors any investment profits nor accept any liability for any investment losses. Investments involve risks and investors should exercise prudence in making
their investment decisions. BTG Pactual accepts no fiduciary duties to recipients of this report and in communicating this report is not acting in a fiduciary capacity. The report should not be regarded
by recipients as a substitute for the exercise of their own judgment. Opinions, estimates, and projections expressed herein constitute the current judgment of the analyst responsible for the
substance of this report as of the date on which the report was issued and are therefore subject to change without notice and may differ or be contrary to opinions expressed by other business areas
or groups of BTG Pactual as a result of using different assumptions and criteria. Because the personal views of analysts may differ from one another, Banco BTG Pactual S.A., its subsidiaries and
affiliates may have issued or may issue reports that are inconsistent with, and/or reach different conclusions from, the information presented herein. Any such opinions, estimates, and projections
must not be construed as a representation that the matters referred to therein will occur. Prices and availability of financial instruments are indicative only and subject to change without notice.
Research will initiate, update and cease coverage solely at the discretion of BTG Pactual Investment Bank Research Management. The analysis contained herein is based on numerous
assumptions. Different assumptions could result in materially different results. The analyst(s) responsible for the preparation of this report may interact with trading desk personnel, sales personnel
and other constituencies for the purpose of gathering, synthesizing and interpreting market information. BTG Pactual is under no obligation to update or keep current the information contained
herein, except when terminating coverage of the companies discussed in the report. BTG Pactual relies on information barriers to control the flow of information contained in one or more areas
within BTG Pactual, into other areas, units, groups or affiliates of BTG Pactual. The compensation of the analyst who prepared this report is determined by research management and senior
management (not including investment banking). Analyst compensation is not based on investment banking revenues, however, compensation may relate to the revenues of BTG Pactual
Investment Bank as a whole, of which investment banking, sales and trading are a part. The securities described herein may not be eligible for sale in all jurisdictions or to certain categories of
investors. Options, derivative products and futures are not suitable for all investors, and trading in these instruments is considered risky. Mortgage and asset-backed securities may involve a high
degree of risk and may be highly volatile in response to fluctuations in interest rates and other market conditions. Past performance is not necessarily indicative of future results. If a financial
instrument is denominated in a currency other than an investor’s currency, a change in rates of exchange may adversely affect the value or price of or the income derived from any security or
related instrument mentioned in this report, and the reader of this report assumes any currency risk. This report does not take into account the investment objectives, financial situation or particular
needs of any particular investor. Investors should obtain independent financial advice based on their own particular circumstances before making an investment decision on the basis of the
information contained herein. For investment advice, trade execution or other enquiries, clients should contact their local sales representative. Neither BTG Pactual nor any of its affiliates, nor any
of their respective directors, employees or agents, accepts any liability for any loss or damage arising out of the use of all or any part of this report. Notwithstanding any other statement in this
report, BTG Pactual UK does not seek to exclude or restrict any duty or liability that it may have to a client under the “regulatory system” in the UK (as such term is defined in the rules of the
Financial Services Authority). Any prices stated in this report are for information purposes only and do not represent valuations for individual securities or other instruments. There is no
representation that any transaction can or could have been effected at those prices and any prices do not necessarily reflect BTG Pactual internal books and records or theoretical model-based
valuations and may be based on certain assumptions. Different assumptions, by BTG Pactual S.A., BTG Pactual US, BTG Pactual UK, BTG Pactual Chile and BTG Pactual Peru and BTG Pactual
Colombia or any other source, may yield substantially different results. This report may not be reproduced or redistributed to any other person, in whole or in part, for any purpose, without the prior
written consent of BTG Pactual and BTG Pactual accepts no liability whatsoever for the actions of third parties in this respect. Additional information relating to the financial instruments discussed in
this report is available upon request. BTG Pactual and its affiliates have in place arrangements to manage conflicts of interest that may arise between them and their respective clients and among
their different clients. BTG Pactual and its affiliates are involved in a full range of financial and related services including banking, investment banking and the provision of investment services. As
such, any of BTG Pactual or its affiliates may have a material interest or a conflict of interest in any services provided to clients by BTG Pactual or such affiliate. Business areas within BTG Pactual
and among its affiliates operate independently of each other and restrict access by the particular individual(s) responsible for handling client affairs to certain areas of information where this is
necessary in order to manage conflicts of interest or material interests. Any of BTG Pactual and its affiliates may: (a) have disclosed this report to companies that are analyzed herein and
subsequently amended this report prior to publication; (b) give investment advice or provide other services to another person about or concerning any securities that are discussed in this report,
which advice may not necessarily be consistent with or similar to the information in this report; (c) trade (or have traded) for its own account (or for or on behalf of clients), have either a long or short
position in the securities that are discussed in this report (and may buy or sell such securities), with the securities that are discussed in this report; and/or (d) buy and sell units in a collective
investment scheme where it is the trustee or operator (or an adviser) to the scheme, which units may reference securities that are discussed in this report.
United Kingdom and EEA: Where this report is disseminated in the United Kingdom or elsewhere in the EEA by BTG Pactual UK, this report is issued by BTG Pactual UK only to, and is directed
by BTG Pactual UK only at, persons who are professional clients or eligible counterparties, each as defined in the rules of the Financial Services Authority (together, referred to as “relevant
persons”). Where this report is disseminated in the UK by BTG Pactual, this report is issued only to and directed only at persons who (i) have professional experience in matters relating to
investments falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (as amended, the "Financial Promotion Order"), (ii) are persons falling within
Article 49(2)(a) to (d) ("high net worth companies, unincorporated associations etc") of the Financial Promotion Order, (iii) are outside the United Kingdom, or (iv) are persons to whom an invitation
or inducement to engage in investment activity (within the meaning of section 21 of the Financial Services and Markets Act 2000) in connection with the issue or sale of any securities may otherwise
lawfully be communicated or caused to be communicated (all such persons together being referred to as "relevant persons"). This report is directed only at relevant persons and must not be acted
on or relied on by persons who are not relevant persons. Any investment or investment activity to which this report relates is available only to relevant persons and will be engaged in only with
relevant persons.
Dubai: This research report does not constitute or form part of any offer to issue or sell, or any solicitation of any offer to subscribe for or purchase, any securities or investment products in the UAE
(including the Dubai International Financial Centre) and accordingly should not be construed as such. Furthermore, this information is being made available on the basis that the recipient
acknowledges and understands that the entities and securities to which it may relate have not been approved, licensed by or registered with the UAE Central Bank, Emirates Securities and
Commodities Authority or the Dubai Financial Services Authority or any other relevant licensing authority or governmental agency in the UAE. The content of this report has not been approved by or
filed with the UAE Central Bank or Dubai Financial Services Authority.
United Arab Emirates Residents: This research report, and the information contained herein, does not constitute, and is not intended to constitute, a public offer of securities in the United Arab
Emirates and accordingly should not be construed as such. The securities are only being offered to a limited number of sophisticated investors in the UAE who (a) are willing and able to conduct an
independent investigation of the risks involved in an investment in such securities, and (b) upon their specific request. The securities have not been approved by or licensed or registered with the
UAE Central Bank or any other relevant licensing authorities or governmental agencies in the UAE. This research report is for the use of the named addressee only and should not be given or
shown to any other person (other than employees, agents or consultants in connection with the addressee's consideration thereof). No transaction will be concluded in the UAE and any enquiries
regarding the securities should be made with BTG Pactual CTVM S.A. at +55 11 3383-2638, Avenida Brigadeiro Faria Lima, 3477, 14th floor, São Paulo, SP, Brazil, 04538-133.