Macroeconomic Research Brazil Public Finance



Similar documents
Copel. Equity Research. Weak Q1 results. BTG Pactual Global Research. Latin America Electric & Other Utilities Company Note 13 May 2016

Walmex. Equity Research. 4Q15 A miss, no signs of operating leverage. BTG Pactual Global Research

Lojas Americans / B2W

Ultrapar. Equity Research. Crisis...what crisis? BTG Pactual Global Research. Latin America Oil, Gas & Petrochemicals Company Note 05 November 2015

Lojas Americanas. Equity Research. Better than expected B&M results; B2W hurts bottom line

Lojas Americanas. Equity Research. B&M as resilient as it gets; B2W s bottom line hurt results

Cemex LatAm Holdings. Equity Research. 3Q15: Another disappointing quarter. BTG Pactual Global Research

Brazilian Mobile Market

CETIP. Equity Research. December data indicate a decent Q4 ahead, but all eyes are still on M&A newsflow

Macroeconomic Research Chile Quarterly Review

Brazilian Auto Insurance

Why ECB QE is Negative for Commodities. Investment Research & Advisory. Deltec International Group

BUY Target: 215p. Strategic impact: cross-selling. Financial impact: good value

DAILY TECHNICAL REPORT

Economic Watch. Trends in Lending and Outward Foreign Direct Investment from China into Latin America. China

Brazilian Insurance Sector

Rating Action: Moody's assigns Aaa.br rating to Duke's BRL479 million debentures; outlook stable

Global Markets Research COMMONWEALTH PROGRAMS. BUSINESS AS USUAL SCENARIO (% of GDP) UNDERLYING BUDGET BALANCE (% of GDP)

DAILY TECHNICAL REPORT

Petrobras. Equity Research. Mapping the production curve. BTG Pactual Global Research

Trends and Technology A Capital Markets Perspective

Closed-end fund update

Petrel Energy Ltd. This report is intended for Unauthorized redistribution of this report is prohibited.

DAILY TECHNICAL REPORT

BROOKFIELD RENEWABLE ANNOUNCES 7% DISTRIBUTION INCREASE AND FOURTH QUARTER RESULTS Distribution increased from $1.66 to $1.

Ituran Location & Control Ltd. In-line Quarter, Big Dividend, Maintain Outperform

Russia: Where to find new growth drivers?

Sberbank Group s IFRS Results for 6 Months August 2013

ING (US) ISSUANCE LLC REGISTRATION DOCUMENT

Commodities. Precious metals as an asset class. April What qualifies as an asset class? What makes commodities an asset class?

Strategic Research: Contracts For Difference

BRIARWOOD CAPITAL MANAGEMENT INC. MANAGED ACCOUNT AGREEMENT

FX & MIFID ECB FX Contact Group

SBERBANK GROUP S IFRS RESULTS. March 2015

DISCLAIMER. Any fact, assessment, analysis, forecasts, opinion and other information (collectively Information ) released by:

Companhia Energetica de Minas Gerais Upgraded To 'BB+' From 'BB' On Stronger Business Risk Profile, Outlook Stable

INVESTMENT CASE FULLY INTACT

A Financial Analysis of Energies and Gas Pipelines

Master Limited Partnerships (MLPs)

Estimated Going Concern Enterprise Valuation

BEST EXECUTION AND ORDER HANDLING POLICY

Economic Outlook: Poland

Jarus Wealth Advisors LLC

TD Private Client Wealth LLC. 444 Madison Avenue, 11 th Floor New York, NY Main Phone Number:

European Freight Forwarding Index

Seeking Alternatives. Senior loans an innovative asset class

AEG Power Solutions Downgraded To 'CCC+' On Weak Earnings And Delays In Customer Payments; Outlook Negative

ORION ENGINEERED CARBONS S.A. INSIDER TRADING POLICY. All defined terms shall have the meanings set forth in the Annex A.

OptimizeRx OPRX. Buy. Platform Potential Continues to Grow $0.87 $4.00. Refer to the last two pages of this report for Disclosures

CORTEXFX. For Professional Clients Only

Miller Financial Services, LLC Advisory Services Agreement

The Merchant Securities FTSE 100. Hindsight II Note PRIVATE CLIENT ADVISORY

Recommended Acquisition of Networkers International plc Presentation to Analysts & Investors

euromicron AG Corrections to financial statements Hold EUR

Myles Wealth Management, LLC. 59 North Main Street Florida, NY Form ADV Part 2A Firm Brochure.

INVESTMENT ADVISORY MANAGEMENT AGREEMENT

The Mortgage Brokerages and Mortgage Administrators Regulations

ST IVES PLC ST IVES LONG TERM INCENTIVE PLAN Approved by shareholders of the Company on. Adopted by the board of the Company on

Form ADV Part 2A Brochure March 30, 2015

Daily Income Fund Retail Class Shares ( Retail Shares )

FOMC review Less confident Fed likely to stay on hold in March as well

RESEARCH UPDATE. Global Ad Agency Publicis Groupe BBB+ Rating Still On CreditWatch Negative After Announcement Of Razorfish Acquisition.

INSIDER TRADING POLICY

Wells Fargo/BlackRock Short Term Investment Fund COLLECTIVE FUND DISCLOSURE

Rating Action: Moody's places MBIA Insurance Corporation's B3 IFS rating on review for upgrade Global Credit Research - 14 Feb 2014

Daily Report Global markets

State of New Jersey New Jersey Public Broadcasting System New Jersey Network Standard Terms and Conditions

RBC Money Market Funds Prospectus

Introducing the potential for equity powered return with principal protection

Dwelling prices, total. Apartment prices. House prices. Net wages

S&P 500 Composite (Adjusted for Inflation)

Research US Fed on hold: uncertainty set to keep Fed sidelined

QE, Credit Markets and Bubbles

STERIS Corporation to Contest U.S. Federal Trade Commission's Attempt to Block Synergy Health Acquisition

FREQUENTLY ASKED QUESTIONS ABOUT RULE 10b - 18 AND STOCK REPURCHASE PROGRAMS

BBIF Government Securities Fund BBIF Tax-Exempt Fund. Shareholders should retain this Supplement for future reference.

Robin Hood Online Financial Planning Development, LLC

M E M O R A N D U M. The Policy provides for blackout periods during which you are prohibited from buying or selling Company securities.

CLS Investments, LLC Instructions for the Solicitor Application and Agreement

Personal Loan Agreement

Research Commodities El Niño returns grains and soft commodities at risk

5 Year UK Growth Certificate

DISCRETIONARY INVESTMENT ADVISORY AGREEMENT

Tetragon Financial Group Limited ( TFG )

Investment Outlook. and The Attraction of Dividends CHB CONFERENCE CANACCORD GENUITY

CEWE Stiftung & Co. KGaA

Transcription:

Macroeconomic Research Brazil Public Finance 23 November 2015 Fiscal Scenario Review Is this the new normal? Surely it can t be.. Gabriel Barros gabriel.barros@btgpactual.com +55 21 3262 9637 The fiscal plans for this year and the next have been subject to several comings and goings in recent weeks, and remain mired in considerable uncertainty. In this context, we have decided to revise our forecasts for the consolidated primary fiscal balance for the two years: to -1.7% of GDP (from +0.5%) in 2015 and -0.9% (from +1.1%) in 2016. This year's result can still be even worse, reaching -2.1% of GDP (R$122bn), should, among other smaller factors, the full R$57bn still outstanding of the so-called "pedalling" operations (liabilities of the Treasury towards official banks and the workers' severance fund FGTS, the accumulation of which has been considered irregular by Federal Audit Court) be liquidated in full this year. The government is reportedly mulling over different timetables to complete the "backpedalling", which may or may not extend beyond YE15, while it awaits the Audit Court's ruling on an appeal on this issue. While we have been flagging the significant risk of another negative primary balance this year (after 2014's -0.6% of GDP result), we are now incorporating into our 2015 baseline estimates not only the prospect of a larger liquidation of "pedalling" operations than we had originally envisaged for the current fiscal year, but also the realization that certain measures on which the government has been racing against the clock in order to raise large chunks of extraordinary revenues before year-end will now, in all likelihood, only count towards 2016 results. Amongst those we cite the bill for the repatriation of undeclared funds (from which authorities had hoped to raise R$11.4bn in 2015) which has yet to pass Congress, besides sales of assets to the tune of R$7.8bn and R$10bn expected from renegotiation of tax debts. Naturally, not having arrived in time to improve the 2015 result, these same non-recurring revenues stand a better chance of contributing towards 2016's. On the other hand, we have seen expectations diminish regarding the yield of other fiscal adjustment measures. These include capturing for the general budget R$6bn worth of revenues of the "S System" (a collection of social and training institutions run by trade federations but funded by tax-like mandatory contributions from firms), which has unsurprisingly met with strong resistance from the interest groups involved, and saving another R$7bn by implementing the salary adjustment of federal government workers only later in the year. There is still great uncertainty on the proposal to redirect R$3.8bn from Congressmen's individual budget allocation proposals to finance expenditures of the Pro-Growth Plan (PAC), which is pending an agreement with legislators. And that is not to mention the most significant item in the list of 2016 hopefuls, the R$32bn that would presumably be raised by the reinstituted financial transactions tax CPMF, which runs a distinct risk of not playing out. Given such strong uncertainty, these measures are not incorporated into our revised fiscal scenario. Macroeconomic factors have also weighed heavily on the 2016 forecast revision, with large (and yet unchecked) downgrades to the outlook for economic activity in general, and, quite distinctly by comparison with recent business cycles, for employment and household income. Our assumptions for the such main macroeconomic drivers of the fiscal accounts as GDP, inflation and the wage bill were revised, respectively, to -3.1% (from -1.4%), +10% (from 8.3%) and -3% (from -0.5%) in 2015 and, in 2016, to -2% (from -0.5%), +6.4% (from 6%) and -1% (from 0%). Finally, our updated fiscal scenario also considers the results already out for 9M15. This report has been prepared by Banco BTG Pactual S.A. ANALYST CERTIFICATION AND REQUIRED DISCLOSURES BEGIN ON PAGE 4

The R$131.6bn reduction in this year s estimated primary result, from +R$32bn to -R$99.6bn (equivalent to -1.7% of GDP), is mainly explained by a R$125.6bn shortfall in the fiscal result of the central government (Treasury, INSS social security system and Central Bank), with the remaining R$6bn due to regional governments and governmentowned companies (revised to +R$5bn, from +R$11bn). While our central government spending forecast rose R$66.6bn, mainly influenced by +R$50.5bn in extended subsidies, that for net revenues fell R$62.2bn (the R$3.2bn leftover corresponds to discrepancies between the above-the-line and below-the-line results). Disappointing non-recurring revenues, mainly those mentioned above, and lower intake from the renewal of hydroelectric generation concessions, oil royalties and dividends from government-owned companies are, together with the sharp downturn in macroeconomic indicators, the main factors for the massive underperformance of tax revenues. Despite the renewal of the hydroelectric plant concessions being now scheduled for November 25, the congressional rapporteur for the revenues side of the 2016 budget bill has already declared that the corresponding revenues (+R$11bn) are only expected to come in next year. On the expenditures side, besides the incorporation of a larger amount of "backpedalling" payments, a Supreme Court decision to apply a different adjustment factor to court-ruled payment instruments known in Portuguese as "precatórios" (inflation index IPCA-E as opposed to the much lower TR "reference rate") is responsible for a large increase in that spending line. On the "backpedalling" payments more specifically, we were already making an allowance for R$18.8bn scheduled for payment this year. Our revised forecast now assumes that, of the R$57bn that would then remain outstanding, the government will pay before year-end another R$34.7bn. This would bring the total liquidation of "pedalling" liabilities in the current fiscal year to R$53.5bn (0.9% of GDP), corresponding to back subsidies owed on credit to agriculture (R$18.4bn) and to investment (R$35.1bn). Our assumption is that the remaining R$22.6bn, mainly formed by FGTS liabilities (R$20.7bn) and contractual service fees owed to Caixa, should be paid in a staggered fashion. This demarcation is admittedly a guess, based on our impression of what could amount to the least arbitrary criterion to split the bill into items that may be regarded as a more serious and continued breach of the Fiscal Responsibility Law and ought to be resolved immediately, and items that are less so and could in principle be deferred. It is worth noting that, even if we excluded the assumed "backpedalling" payments of R$53.5bn (or 0.9% of GDP), this year s estimated primary deficit would still be equivalent to 0.8% of GDP (or -R$46.1bn). That would already be worse than the -R$32.5bn (-0.6% of GDP) recorded in 2014. It would also exceed the R$17.7bn (-0.3% of GDP) deficit one would find once making, from this year's revised fiscal target of R$8.7bn (+0.15% of GDP), the allowed deduction of R$26.4bn (0.45% of GDP) for failed non-recurring revenues. While undoubtedly much worse than originally forecasted and quite distant from the fiscal target proposals being floated for next year, our revised 2016 forecast would still represent a non-negligible improvement compared to 2015's. For starters, in this regard, any multi-year effort in the direction of fiscal consolidation needs to overcome the headwinds of longer term expenditure growth trends. Just a core of such up trending expenditure lines, formed by those directly pegged to the minimum wage (notably lower pensions and certain labor benefits) and to past inflation (welfare benefits above the national floor), and further fueled by the increase in the number of beneficiaries (3.5 to 4% p.a.), are already projected to bring an expansion of around R$70 billion (1.2% of GDP) in mandatory spending in 2016, compared to 2015. Moreover, a key factor that helped improve the comparison of 2015 results with 2014's will not be able to contribute another similar step gain towards 2016: namely, the sharp fall in discretionary spending. Current discretionary spending (ex-bolsa Família) shrank by -10.5% in 9M15, while PAC investments (ex-housing programs) fell even more dramatically, by as much as -46.5%, in the same period. Further cuts of the same magnitude, on top of those already made, would hardly be conceivable - if there is any palpable room at all for additional cuts in the view of the authorities. Aside from the oft-remembered improvements in controls and supervision of welfare payments and of a plethora of untransparent fringe benefits in civil servants' paychecks, the only avenue left for spending cuts in the short run would seem to be tweaking or even eliminating flagship social programs that have so far been spared, or else changing the extent or the date of implementation of the yearly salary adjustments for government employees. 2

Contributing towards a better forecasted primary result in 2016 than in 2015 we can cite, among other smaller factors, the postponed revenues from capital repatriation and asset sales and the milder forecasted GDP decline (- 2% vs. -3.1% this year). Altogether, these should contribute about R$100bn, or 0.9p.p of GDP, in increased net revenues. If measures that we do not incorporate into our forecast also happened to materialize (including the CPMF tax), we could see the primary result getting very close to balance - but still a long way away from a target of +0.7% of GDP. On the other hand, we flag the risks surrounding new downward revisions to the main macro-fiscal drivers, in particular, economic growth and the labor market. New revisions to these indicators will increase the potential disappointment from recurring revenues and, consequently, the primary deficit. Table 1: Central Government Accounts (in R$ million and % of GDP) In R$ Millions 2014 2015 2016 Central Government Accounts R$ % GDP R$ % GDP R$ % GDP Gross Revenue 1,224,032 22.2 1,253,299 21.3 1,369,676 22.3 Tax Revenues 771,679 14.0 801,933 13.6 843,762 13.7 Social Security Revenues 337,503 6.1 344,378 5.9 367,442 6.0 Other Revenues 134,480 2.4 132,498 2.3 182,087 3.0 Central Bank Revenues 3,252 0.1 2,959 0.1 3,092 0.1 Returns and Incentives (-) (22,883) -0.4 (28,469) -0.4 (26,708) -0.4 Transfers to E&M 210,165 3.8 212,162 3.6 228,266 3.7 Net Revenue 1,013,867 18.4 1,041,137 17.7 1,141,410 18.6 Total Expenditures 1,031,086 18.7 1,146,647 19.5 1,204,375 19.6 Personnel 219,834 4.0 236,317 4.0 252,859 4.1 Income Transfer 513,821 9.3 555,839 9.4 634,831 10.3 Extended Subsidies 53,675 1.0 104,419 1.8 55,510 0.9 Discretionary (ex-family Program) 173,450 3.1 175,501 3.0 183,398 3.0 PAC (ex-housing Program) 40,267 0.7 26,811 0.5 28,017 0.5 Court-Ordered Debt 4,855 0.1 9,981 0.2 10,281 0.2 Other Current Expenditures 21,816 0.4 33,883 0.6 35,408 0.6 Central Bank Expenses 3,367 0.1 3,896 0.1 4,072 0.1 Central Govt.Primary Result (above-the-line) (17,219) -0.3 (105,510) -1.8 (62,966) -1.0 Treasury 39,594 0.7 (12,334) -0.2 67,642 1.1 Social Security/Welfare (56,698) -1.0 (92,239) -1.6 (129,629) -2.1 Central Bank (115) 0.0 (937) 0.0 (979) 0.0 Central Govt.Primary Result (under-the-line) (20,472) -0.4 (104,550) -1.8 (62,005) -1.0 Subnational Govt. Primary Result (7,790) -0.1 7,000 0.1 5,000 0.1 Govt. Owned Companies (4,274) -0.1 (2,000) 0.0 0 0.0 Consolidated Public Sector Primary Balance (32,536) -0.6 (99,550) -1.7 (57,005) -0.9 Source: Brazil s Treasury, Central Bank and BTG Pactual Chart 1: Breakdown of Fiscal Liabilities (R$ billion) Total 56.9 Caixa 1.5 BB 12.3 BNDES 22.4 FGTS 20.7 0.0 10.0 20.0 30.0 40.0 50.0 60.0 Source: Budget Committee Rapporteur and BTG Pactual Chart 2: Primary Result Expected by Government (% of GDP) Budget Guidelines for 2015 Third Edition of Budget Update for 2015 Budget Plan for 2016 Fifth Ed. Budget Update for 2015 Budget Committee Rappourteurs 2.5 2.0 2.0 1.5 1.2 1.0 0.7 0.7 0.7 0.5 0.15 0.15 0.0-0.5-0.34-1.0-0.85-1.5-2.0-2.0-2.5 2015 2016 Source: Planning Minister, Budget Committee Rapporteur and BTG Pactual 3

Analysts Eduardo Loyo Chief Economist eduardo.loyo@btgpactual.com +55 21 3262 9707 Claudio Ferraz Head Brazil, Mexico claudio.ferraz@btgpactual.com +55 21 3262 9758 Gabriel Barros gabriel.barros@btgpactual.com +55 21 3262 9637 André Batista andre.batista@btgpactual.com +55 21 3262 9843 Priscilla Burity priscilla.burity@btgpactual.com +55 21 3262 9278 Bernardo Mota bernardo.mota@btgpactual.com +55 21 3262 9660 Luis Oscar Herrera Head Argentina, Chile, Colombia, Peru luis.herrera@btgpactual.com +562 2587 5442 Mario Arend mario.arend@btgpactual.com +562 2587 5903 Andres Borenstein andres.borenstein@btgpactual.com +54911 3177 4355 Alex Müller-Jiskra alex.muller-jiskra@btgpactual.com +562 2587 5807 Sergio Olarte sergio.olarte@btgpactual.com +57 1 307 8090 316 Required Disclosure 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. Additional information will be made available upon request. 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. Global Disclaimer 4

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 5

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 6

(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. 7