Borrowings and financing | 17 Borrowings and financing Schedule of borrowings and financing outstanding Borrowings and financing outstanding balance December 31, 2021 December 31, 2020 Financial institution Current Noncurrent Total Current Noncurrent Total Local currency 12th issue debentures 45,450 113,049 158,499 45,450 158,425 203,875 14th issue debentures 25,388 — 25,388 51,873 24,205 76,078 17th issue debentures 102,252 101,982 204,234 91,850 183,335 275,185 18th issue debentures 48,479 92,677 141,156 45,918 135,105 181,023 21st issue debentures 174,849 — 174,849 175,000 174,769 349,769 22nd issue debentures 200,000 508,530 708,530 99,969 678,149 778,118 23rd issue debentures — 864,776 864,776 — 864,678 864,678 24th issue debentures — 461,350 461,350 — 414,994 414,994 25th issue debentures — — — 1,442,610 — 1,442,610 26th issue debentures — 1,168,317 1,168,317 — 1,047,767 1,047,767 27th issue debentures — 997,433 997,433 — 997,000 997,000 28th issue debentures — 1,197,395 1,197,395 — — — 29th issue debentures — 1,230,602 1,230,602 — — — Brazilian Federal Savings Bank 98,784 1,380,170 1,478,954 90,382 1,324,459 1,414,841 Brazilian Development Bank - BNDES PAC 13,394 6,665 20,059 13,185 20,247 33,432 Brazilian Development Bank - BNDES PAC II 9751 7,161 30,308 37,469 7,159 37,447 44,606 Brazilian Development Bank - BNDES PAC II 9752 4,851 20,619 25,470 4,851 25,470 30,321 Brazilian Development Bank - BNDES ONDA LIMPA 26,751 60,089 86,840 26,751 86,809 113,560 Brazilian Development Bank - BNDES TIETÊ III 117,593 617,251 734,844 86,823 542,519 629,342 Brazilian Development Bank - BNDES 2015 33,558 420,685 454,243 33,558 454,126 487,684 Brazilian Development Bank - BNDES 2014 6,524 22,874 29,398 5,143 23,017 28,160 Inter-American Development Bank - BID 2202 181,349 2,344,403 2,525,752 181,349 2,524,798 2,706,147 Inter-American Development Bank - BID INVEST 34,800 890,400 925,200 44,815 898,060 942,875 Leases (Concession Agreements, Program Contracts and Contract Assets) 36,640 360,671 397,311 28,847 399,896 428,743 Leases (Others) 69,306 56,663 125,969 36,576 9,300 45,876 Other 4,790 9,274 14,064 3,778 11,382 15,160 Interest and charges 239,581 — 239,581 158,918 — 158,918 Total in local currency 1,471,500 12,956,183 14,427,683 2,674,805 11,035,957 13,710,762 Borrowings and financing outstanding balance December 31, 2021 December 31, 2020 Financial institution Current Noncurrent Total Current Noncurrent Total Foreign currency Inter-American Development Bank - BID 1212 – US$41,112 thousand (US$51,390 thousand in December 2020) 57,357 172,071 229,428 53,412 213,649 267,061 Inter-American Development Bank - BID 4623 – US$30,329 thousand (US$ 10.220 thousand in December 2020) — 155,192 155,192 — 46,474 46,474 International Bank of Reconstruction and Development -BIRDs 7662 e 8906 – US$76,712 thousand (US$82,792 thousand in December 2020) 33,927 386,328 420,255 31,594 393,949 425,543 JICA 15 – ¥9,219,440 thousand (¥10,371,870 thousand in December 2020) 55,858 391,008 446,866 58,117 464,936 523,053 JICA 18 – ¥8,289,280 thousand (¥9,325,440 thousand in December 2020) 50,223 351,398 401,621 52,253 417,846 470,099 JICA 17 – ¥3,706,564 thousand (¥3,349,203 thousand in December 2020) 12,833 165,900 178,733 11,260 156,738 167,998 JICA 19 – ¥28,109,529 thousand (¥29,923,047 thousand in December 2020) 87,901 1,272,803 1,360,704 91,456 1,415,683 1,507,139 BID 1983AB – US$15,385 thousand (US$23,077 thousand in December 2020) 42,927 42,336 85,263 39,975 78,943 118,918 Interest and charges 18,091 — 18,091 21,577 — 21,577 Total in foreign currency 359,117 2,937,036 3,296,153 359,644 3,188,218 3,547,862 Total borrowings and financing 1,830,617 15,893,219 17,723,836 3,034,449 14,224,175 17,258,624 Exchange rate as of December 31, 2021: US$ 5.5805 0.04847 5.1967 0.05043 As of December 31, 2021, the Company did not have balances of borrowings and financing, raised during the year, to mature within 12 months. Schedule of borrowings terms Local currency Guarantees Maturity Annual interest rates Inflation adjustment 12th issue debentures Own funds 2025 TR + 9.5% 14th issue debentures Own funds 2022 TJLP +1.92% (Series 1 and 3) and 9.19% (Series 2) IPCA (Series 2) 17th issue debentures Own funds 2023 CDI +0.75% (Series 1) and 4.5% (Series 2) and 4.75% (Series 3) IPCA (Series 2 and 3) 18th issue debentures Own funds 2024 TJLP + 1.92 % (Series 1 and 3) and 8.25% (Series 2) IPCA (Series 2) 21st issue debentures Own funds 2022 CDI + 0.60% e CDI+ 0.90% 22nd issue debentures Own funds 2025 CDI +0.58% (Series 1) and CDI + 0.90% (Series 2) and 6.0% (Series 3) IPCA (Series 3) 23rd issue debentures Own funds 2027 CDI +0.49% (Series 1) and CDI + 0.63% (Series 2) 24th issue debentures Own funds 2029 3.20% (Series 1) and 3.37% (Series 2) IPCA (Series 1 and 2) 25th issue debentures Own funds 2021 CDI + 3.3% 26th issue debentures Own funds 2030 4.65% (series 1) and 4.95% (series 2) IPCA (series 1 and 2) 27th issue debentures Own funds 2027 CDI +1.60% (Series 1) and CDI + 1.80% (Series 2) and 2.25% (Series 3) 28th issue debentures Own funds 2028 CDI +1.20% (Series 1) and CDI + 1.44% (Series 2) and 1.60% (Series 3) 29th issue debentures Own funds 2036 CDI +1.29% (Series 1) and 5.3058% (Series 2) and 5.4478% (Series 3) IPCA (series 2 and 3) Brazilian Federal Savings Bank Own funds 2021/2042 5% to 9.5% TR Brazilian Development Bank - BNDES PAC Own funds 2023 TJLP+1.82% Brazilian Development Bank - BNDES PAC II 9751 Own funds 2027 TJLP+1.72% Brazilian Development Bank - BNDES PAC II 9752 Own funds 2027 TJLP+1.72% Brazilian Development Bank - BNDES ONDA LIMPA Own funds 2025 TJLP+1.92% Brazilian Development Bank - BNDES TIETÊ III Own funds 2028 TJLP+1.66% Brazilian Development Bank - BNDES 2015 Own funds 2035 TJLP+2.18% Brazilian Development Bank - BNDES 2014 Own funds 2026 TJLP+1.76% Inter-American Development Bank – BID 2202 Government 2035 CDI+0.86% Inter-American Development Bank – BID INVEST Own funds 2034 CDI+1.90% and CDI+2.70% Leases (Concession Agreements, Program Contracts and Contract Assets) 2035 7.73% to 10.12% IPC Leases (Others) 2023 4.25% to 12.34% Other Own funds 2025 3% (FEHIDRO) and TJLP + 1.5% (FINEP) Foreign currency Guarantees Maturity Annual interest rates Exchange rate changes Inter-American Development Bank - BID 1212 - US$41,112 thousand Government 2025 3.31% (*) US$ Inter-American Development Bank - BID 4623 - US$30,329 thousand Government 2044 1.12% (*) US$ International Bank for Reconstruction and Development – BIRDs 7662 and 8906 - US$76,712 thousand Government 2034 2.85% (*) US$ JICA 15 – ¥9,219,440 thousand Government 2029 1.8% and 2.5% Yen JICA 18 – ¥8,289,280 thousand Government 2029 1.8% and 2.5% Yen JICA 17– ¥3,706,564 thousand Government 2035 1.2% and 0.01% Yen JICA 19– ¥28,109,529 thousand Government 2037 1.7% and 0.01% Yen BID 1983AB – US$15,385 thousand - 2023 2.08% to 2.38% (*) US$ (*) Rates comprising LIBOR + contractually defined spread. (i) Payment schedule – book value as of December 31, 2021 Schedule of borrowings payment schedule 2022 2023 2024 2025 2026 2027 2028 to 2044 TOTAL LOCAL CURRENCY Debentures 596,418 694,806 1,062,558 1,194,424 1,074,178 1,153,648 1,556,497 7,332,529 Brazilian Federal Savings Bank 98,784 94,055 93,315 99,152 105,355 111,936 876,357 1,478,954 BNDES 209,832 203,103 196,438 176,274 166,466 154,029 282,181 1,388,323 BID 2202 181,349 181,349 181,349 181,349 181,349 181,349 1,437,658 2,525,752 BID INVEST 34,800 37,340 39,550 44,300 106,390 108,728 554,092 925,200 Leases (Concession Agreements, Program Contracts and Contract Assets) 36,640 39,132 40,228 44,322 30,846 30,481 175,662 397,311 Leases (Others) 69,306 40,094 9,640 5,656 1,273 — — 125,969 Other 4,790 4,719 2,393 2,162 — — — 14,064 Interest and charges 239,581 — — — — — — 239,581 TOTAL IN LOCAL CURRENCY 1,471,500 1,294,598 1,625,471 1,747,639 1,665,857 1,740,171 4,882,447 14,427,683 FOREIGN CURRENCY BID 57,357 57,357 57,357 61,811 8,908 8,908 132,922 384,620 BIRD 33,927 33,928 33,928 33,928 33,928 33,928 216,688 420,255 JICA 206,815 206,815 206,815 206,815 206,815 206,815 1,147,034 2,387,924 BID 1983AB 42,927 42,336 — — — — — 85,263 Interest and charges 18,091 — — — — — — 18,091 TOTAL IN FOREIGN CURRENCY 359,117 340,436 298,100 302,554 249,651 249,651 1,496,644 3,296,153 Overall Total 1,830,617 1,635,034 1,923,571 2,050,193 1,915,508 1,989,822 6,379,091 17,723,836 (ii) Changes Schedule of changes in borrowings December 31, 2020 Addition (lease) Funding Borrowing costs Monetary and exchange variation Inflation adjustment / exchange variation and incorporated interest – Capitalized Interest paid Amortization Accrued interest Provision for interest and fees – Capitalized Expenses with borrowing costs December 31, 2021 LOCAL CURRENCY Debentures 6,756,504 — 2,450,000 (25,717) 225,106 — (387,618) (1,963,282) 258,114 139,563 15,298 7,467,968 Brazilian Federal Savings Bank 1,418,832 — 156,488 — 685 — (113,030) (93,064) 79,966 33,236 — 1,483,113 BNDES 1,370,902 — 207,136 — — — (88,084) (186,179) 51,122 37,688 259 1,392,844 BID 2202 2,730,195 — — — — — (97,829) (181,349) 63,964 73,506 955 2,589,442 BID INVEST 944,513 — — — — — (33,276) (18,340) 63,380 — 665 956,942 Leases (Concession Agreements, Program Contracts and Contract Assets) 428,743 — — — — — (52,250) (31,432) 52,250 — — 397,311 Leases (Others) 45,876 140,187 — — — — (15,782) (76,013) 31,701 — — 125,969 Other 15,197 — 2,921 (32) — — (718) (3,986) 690 22 — 14,094 TOTAL IN LOCAL CURRENCY 13,710,762 140,187 2,816,545 (25,749) 225,791 — (788,587) (2,553,645) 601,187 284,015 17,177 14,427,683 FOREIGN CURRENCY BIDs 317,302 — 108,728 (7,620) 22,979 — (8,488) (53,197) 7,936 — 197 387,837 BIRD 426,860 — — (3,377) 30,814 — (2,481) (32,965) 1,789 — 241 420,881 Eurobonds 2,684,321 — 34,360 (76) (108,851) 10,198 (43,184) (216,190) 35,315 5,802 192 2,401,887 JICA 119,379 — — — 6,536 — (2,705) (40,607) 1,753 777 415 85,548 BID 1983AB 3,547,862 — 143,088 (11,073) (48,522) 10,198 (56,858) (342,959) 46,793 6,579 1,045 3,296,153 TOTAL IN FOREIGN CURRENCY 17,258,624 140,187 2,959,633 (36,822) 177,269 10,198 (845,445) (2,896,604) 647,980 290,594 18,222 17,723,836 December 31, 2019 Foreign/local currency translation Addition (lease) Funding Borrowing costs Monetary and exchange variation Inflation adjustment / exchange variation and incorporated interest – Capitalized Interest paid Amortization Accrued interest Provision for interest and fees – Capitalized Expenses with borrowing costs December 31, 2020 LOCAL CURRENCY Debentures 3,711,228 — — 3,507,640 (52,328) 86,939 — (161,494) (572,871) 201,150 26,073 10,167 6,756,504 Brazilian Federal Savings Bank 1,429,250 — — 74,485 — — — (111,601) (84,821) 73,067 38,452 — 1,418,832 BNDES 1,201,411 — — 213,514 — — — (47,164) (81,213) 47,668 36,427 259 1,370,902 BID 2202 — 2,807,371 — — — — — (37,613) (90,674) 22,668 27,886 557 2,730,195 BID INVEST — — — 950,000 (7,125) — — — — 1,638 — — 944,513 Leases (Concession Agreements, Program Contracts and Contract Assets) 459,671 — — — — — — (51,431) (30,928) 51,431 — — 428,743 Leases (Others) 74,453 — 28,549 — — — — (9,108) (56,571) 8,553 — — 45,876 Other 9,898 — — 7,250 — — — (671) (1,962) 651 31 — 15,197 TOTAL IN LOCAL CURRENCY 6,885,911 2,807,371 28,549 4,752,889 (59,453) 86,939 — (419,082) (919,040) 406,826 128,869 10,983 13,710,762 FOREIGN CURRENCY BIDs 2,316,190 (2,807,371) — 52,141 (6,635) 845,246 48,246 (45,010) (121,088) 10,490 24,695 398 317,302 BIRD 357,880 — — — (2,029) 102,029 1,217 (7,572) (31,216) 5,659 752 140 426,860 Eurobonds 1,413,956 — — — — 457,931 — (104,170) (1,868,676) 90,941 9,195 823 — JICA 2,106,908 — — 40,830 (117) 715,956 17,841 (43,758) (200,597) 40,172 6,897 189 2,684,321 BID 1983AB 163,864 — — — (152) 59,078 — (7,033) (103,482) 5,843 618 643 119,379 TOTAL IN FOREIGN CURRENCY 6,358,798 (2,807,371) — 92,971 (8,933) 2,180,240 67,304 (207,543) (2,325,059) 153,105 42,157 2,193 3,547,862 TOTAL 13,244,709 — 28,549 4,845,860 (68,386) 2,267,179 67,304 (626,625) (3,244,099) 559,931 171,026 13,176 17,258,624 December 31, 2018 Addition as per IFRS 16 Funding Borrowing costs Monetary variation and exchange rate changes Inflation adjustment / exchange rate changes - Capitalized Interest paid Amortization Accrued interest Provision for interest and fees - Capitalized Amortization of borrowing costs December 31, 2019 LOCAL CURRENCY Debentures 3,486,861 — 1,266,755 (11,814) 42,692 — (234,307) (1,055,623) 195,586 17,233 3,845 3,711,228 Brazilian Federal Savings Bank 1,345,684 — 162,767 — — — (109,128) (79,404) 74,421 34,910 — 1,429,250 BNDES 1,072,605 — 256,981 (628) 2,082 826 (83,419) (131,026) 60,644 23,112 234 1,201,411 Leases (Concession Agreements, Program Contracts and Contract Assets) 568,666 — — — 1,765 3,761 (47,663) (123,880) 49,160 7,862 — 459,671 Leases (Others) (*) — 113,233 — — — — (1,141) (42,646) 5,007 — — 74,453 Other 9,571 — 1,683 — 28 — (655) (1,383) 652 2 — 9,898 TOTAL IN LOCAL CURRENCY 6,483,387 113,233 1,688,186 (12,442) 46,567 4,587 (476,313) (1,433,962) 385,470 83,119 4,079 6,885,911 FOREIGN CURRENCY BID 2,399,985 — — — 40,594 49,387 (83,602) (171,892) 26,332 54,431 955 2,316,190 BIRD 356,420 — 2,540 (2,540) 12,575 1,657 (10,627) (12,273) 8,548 1,561 19 357,880 Deutsche Bank 292,872 — — — 13,255 — (18,562) (303,866) 12,929 1,240 2,132 — Eurobonds 1,358,412 — — — 54,565 — (102,883) — 94,095 8,943 824 1,413,956 JICA 2,036,128 — 117,861 (112) 104,027 3,675 (35,001) (155,064) 32,194 3,013 187 2,106,908 BID 1983AB 225,592 — — (105) 8,943 — (10,338) (71,141) 9,111 870 932 163,864 TOTAL IN FOREIGN CURRENCY 6,669,409 — 120,401 (2,757) 233,959 54,719 (261,013) (714,236) 183,209 70,058 5,049 6,358,798 Overall Total 13,152,796 113,233 1,808,587 (15,199) 280,526 59,306 (737,326) (2,148,198) 568,679 153,177 9,128 13,244,709 (*) The amount presented in Funding for Leasing (IFRS 16) includes R$ 64,955 referring to the initial adoption of the standard on January 1, 2019. (a) Main events in 2021 (i) Debentures In 2021, there were amortizations in the amounts of R$ 91.7 100.0 175.0 1,585.9 1,450.0 135.9 28th issue debentures In July 2021, the Company raised R$ 1.2 billion The 28th issue debentures was as follows: Schedule of funding Value Maturity Remuneration Series 1 R$ 127,800 07/2024 CDI + 1.20 p.a. Series 2 R$ 888,200 07/2026 CDI + 1.44 p.a. Series 3 R$ 184,000 07/2028 CDI + 1.60 p.a. 29th issue debentures On December 2021, the Company raised the amount of R$1.25 billion referring to the 29th issue of simple and unsecured type debentures, non-convertible into shares, in up three series, according to CVM Instruction 400. The funds raised of the first series will be used to refinance commitments maturing and to recompose the Company's cash. The funds raised of the second and the third series will be used for investment, related to the execution of the projects: (i) Expansion of the Water Supply and Sanitary Sewage Systems in the Metropolitan Region of São Paulo (RMSP) and (ii) Expansion of the Sanitary Sewage System in Baixada Santista. The 29th issue debentures was as follows: Value Maturity Remuneration Series 1 R$ 500,000 12/2026 CDI + 1.29% p.a. Series 2 R$ 600,000 12/2031 IPCA + 5.3058% p.a. Series 3 R$ 150,000 12/2036 IPCA + 5.4478% p.a. The total amount of the commission was R$ 21,250 • The covenants agreed for the 28 th th Calculated every quarter, when disclosing the quarterly information or annual financial statements: - Net debt/adjusted EBITDA lower than or equal to 3.50; - Adjusted EBITDA/paid financial expenses equal to or higher than 1.5; - Disposal of operating assets, termination of licenses, loss of concession or loss of the Issuer’s ability to execute and operate public sanitation services in areas of the São Paulo State which, individually or jointly during the term of the agreement, lead to a reduction of the Issuer’s net sales and/or service revenue of more than twenty- five percent ( 25 The failure to comply with the covenants for at least two consecutive quarters, or for two non-consecutive quarters within twelve months, will cause the early termination of the agreement (in which case the 30-day cure period does not apply). The contracts have a cross acceleration clause, i.e. the early maturity of any of the Company’s debts, in an individual or aggregate amount equal to or higher than R$ 166 th 175 th (b) Leases The Company has work service agreements which includes specific assets under lease terms. During the construction period, works are capitalized to intangible assets in progress and the lease amount is recorded at the same proportion. After startup, the lease payment period starts (240 monthly installments) The amounts payable for the right of use of assets are also recorded in this line (Note 15 (g)). (c) Financial commitments - Covenants The table below shows the more restrictive covenants ratios as of December 31, 2021. Schedule of restrictive covenants ratios Covenants Adjusted EBITDA / Adjusted Financial Expenses Equal to or higher than 2.80 EBITDA / Financial Expenses Paid Equal to or higher than 2.35 Adjusted Net Debt / Adjusted EBITDA Equal to or lower than 3.80 Net Debt / Adjusted EBITDA Equal to or lower than 3.50 Total Adjusted Debt / Adjusted EBITDA Lower than 3.65 Other Onerous Debt (1) Equal to or lower than 1.30 Adjusted Current Ratio Higher than 1.00 (1) The contractual definition of “Other Onerous Debts” corresponds to the sum of pension plan obligations and healthcare plan, installment payments of tax debts, and installments payments of debts with the electricity supplier. As of December 31, 2021 and 2020, the Company met the financial debt covenants as set forth by its borrowing and financing agreements. (d) Borrowings and financing – Credit Limits Schedule of borrowings and financing - Credit Limits Agent December 31, 2021 (in millions of reais (*)) Brazilian Federal Savings Bank 1,353 Brazilian Development Bank – BNDES 455 Japan International Cooperation Agency – JICA 48 Inter-American Development Bank – BID 1,505 International Bank for Reconstruction and Development - IBRD 1,392 Other 16 TOTAL 4,769 (*) Brazilian Central Bank’s exchange sell rate as of December 30, 2021 (US$ 1.00 = R$ 5.5805 0.04847 Financing resources contracted have specific purposes, which have been released for the execution of their respective investments, according to the progress of the works. |