ndice
Principais Indicadores
Receita
CPV G&A
EBITDA
Indicadores por unidade de negcio
DRE
Balano
Fluxo de Caixa
Capex por Unidade de negcio
ROIC
Menu
Mills - Principais indicadores financeiros
3T14
3T14
2T15
3T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
Receita lquida
191.5
147.9
136.5
-28.7%
-7.7%
EBITDA
66.7
52.1
35.1
-47.4%
-32.8%
34.8%
35.3%
25.7%
79.1
52.1
35.1
Lucro lquido
3.2
-8.2
-17.2
-634.2%
110.2%
9.4%
2.0%
0.8%
Capex bruto
19.5
9.7
9.5
-51.3%
-1.6%
em R$ milhes
em R$ milhes
3T14
2T15
3T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
161.4
125.9
116.0
-28.1%
-7.9%
Assistncia tcnica
1.3
1.8
2.6
104.6%
43.2%
Vendas
19.1
12.3
10.2
-46.7%
-17.5%
Locao
Outras
Receita Lquida Total
9.8
7.8
7.7
-21.1%
-1.8%
191.5
147.9
136.5
-28.7%
-7.7%
3T14
2T15
3T15
Infraestrutura
51.9
27.1%
41.8
28.3%
41.2
Edificaes
48.6
25.4%
31.6
21.3%
26.5
Rental
91.0
47.5%
74.5
50.4%
68.7
191.5
100.0%
147.9
100.0%
136.5
Menu
%
30.2%
19.4%
50.4%
100.0%
Menu
Mills - Custo de produtos e servios vendidos (CPV) e Despesas Operacionais, Gerais e Administrativas (G&A), ex-depre
em R$ milhes
3T14
2T15
3T15
23.3
18.6%
23.0
23.9%
24.5
24.1%
19.1
15.2%
8.2
8.6%
6.8
6.7%
Baixa de ativos
6.4
5.1%
3.2
3.3%
3.0
3.0%
Depsito (h)
14.9
11.8%
14.2
14.8%
14.9
14.7%
CPV
63.6
50.7%
48.5
50.6%
49.2
48.4%
G&A, ex-PDD
53.2
42.4%
45.5
47.5%
44.5
43.7%
PDD
CPV + SG&A Total
8.7
6.9%
1.8
1.9%
8.0
7.9%
125.5
100.0%
95.9
100.0%
101.7
100.0%
PDD
3T14
2T15
3T15
(C)/(A)
(C)/(B)
em R$ milhes
(A)
(B)
(C)
Infraestrutura
2.3
2.9
2.9
27.35%
-2.65%
4.34%
7.04%
6.96%
-116.09%
-146.23%
26.41%
-398.68%
-8.06%
343.62%
% Receita lquida
Edificaes
% Receita lquida
Rental
% Receita lquida
PDD Total
% Receita lquida
2.2
0.8
-0.3
4.46%
2.39%
-1.32%
4.3
-1.8
5.4
4.70%
-2.43%
7.87%
8.7
1.8
8.0
4.54%
1.22%
5.86%
3T14
2T15
3T15
(C)/(A)
(C)/(B)
em R$ milhes
(A)
(B)
(C)
Construo
22.4
22.2
22.2
-1.18%
-0.39%
21.11%
26.82%
27.29%
-3.58%
-3.17%
-2.34%
-1.74%
20.9
20.8
20.1
33.71%
37.22%
32.19%
43.3
43.0
42.3
25.64%
30.97%
29.36%
3T14
2T15
Construo
16.7
25.1%
12.7
24.4%
8.7
Rental
50.0
74.9%
39.4
75.6%
26.4
66.7
100.0%
52.1
100.0%
35.1
EBITDA Total
Margem EBITDA (%)
34.8%
35.3%
3T15
25.7%
Menu
em R$ milhes
3T14
2T15
3T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
3.2
-8.2
-17.2
-634.2%
110.2%
Resultado Financeiro
-17.8
-16.1
-15.2
-14.5%
-5.2%
-1.7
-1.1
5.5
-433.7%
-588.7%
22.7
9.0
-7.5
-133.1%
-183.4%
Depreciao
43.3
43.0
42.3
-2.3%
-1.7%
0.7
0.1
0.3
-59.8%
123.4%
EBITDA
66.7
52.1
35.1
-47.4%
-32.8%
3T14
2T15
3T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
em R$ milhes
Receitas financeiras
10.4
6.9
8.9
-14.6%
28.2%
Despesas financeiras
-28.2
-23.0
-24.1
-14.5%
4.9%
-17.8
-16.1
-15.2
-14.5%
-5.2%
%
24.8%
75.2%
100.0%
3T14
2T15
Orado
3T15
9M15
2015
(A)
(B)
10.5
10.0
10.8
5.1
4.2
3.0
0.0
0.0
0.0
0.0
13.8
5.1
4.2
10.5
10.0
5.7
4.3
5.3
14.9
24.0
Capex Total
19.5
9.5
9.5
25.4
34.0
Realizado
em R$ milhes
3T14
2T15
Orado
3T15
9M15
2015
(A)
(B)
10.8
5.1
4.2
10.5
10.0
Rental
3.0
0.0
0.0
0.0
0.0
13.8
5.1
4.2
10.5
10.0
5.7
4.3
5.3
14.9
24.0
Capex Total
19.5
9.5
9.5
25.4
34.0
Menu
(A)/(B)
%
4.7%
n.a.
4.8%
-38.0%
-25.4%
(A)/(B)
%
4.7%
n.a.
4.8%
-38.0%
-25.4%
Menu
Construo - Principais indicadores
3T14
2T15
3T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
81.7
60.6
56.2
-31.2%
-7.2%
Infraestrutura
44.4
35.6
33.4
-24.8%
-6.3%
Edificaes
37.3
25.0
22.9
-38.7%
-8.5%
18.8
12.7
11.5
-38.9%
-10.1%
Infraestrutura
7.5
6.2
7.8
4.3%
26.5%
Edificaes
11.3
6.6
3.7
-67.6%
-44.4%
100.5
73.4
67.7
-32.6%
-7.7%
CPV, ex-depreciao
40.1
28.0
27.1
-32.5%
-3.1%
39.2
29.0
29.4
-25.0%
1.3%
-31.9%
em R$ milhes
Receita Lquida
Locao
4.4
3.7
2.5
-43.0%
Infraestrutura
2.3
2.9
2.9
27.4%
-2.7%
Edificaes
2.2
0.8
-0.3
-116.1%
-146.2%
16.7
12.7
8.7
-48.1%
-31.7%
16.6%
17.3%
12.8%
ROIC (%)
6.7%
-2.2%
-3.1%
Capex bruto
11.7
5.1
5.8
-50.3%
13.2%
820.3
774.6
743.9
-9.3%
-4.0%
577.9
539.7
521.3
-9.8%
-3.4%
Outros
242.4
234.9
222.5
-8.2%
-5.3%
Depreciao
22.4
22.2
22.2
-1.2%
-0.4%
3T14
2T15
3T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
Locao
79.7
65.3
59.8
-25.0%
-8.4%
11.3
9.2
9.0
-20.8%
-2.6%
91.0
74.5
68.7
-24.5%
-7.7%
CPV, ex-depreciao
23.5
20.5
22.1
-5.9%
7.6%
13.3
16.3
14.9
12.1%
-8.9%
PDD
4.3
-1.8
5.4
n.a.
n.a.
EBITDA
50.0
39.4
26.4
-47.2%
-33.1%
54.9%
53.0%
38.4%
ROIC (%)
14.5%
7.4%
5.2%
3.6
0.4
0.2
-94.8%
-48.1%
683.8
698.7
679.1
-0.7%
-2.8%
584.3
570.2
545.2
-6.7%
-4.4%
PDD
EBITDA
Capital Investido(d)
em R$ milhes
Receita Lquida
Capex bruto
Capital Investido
(i)
Outros
99.6
128.5
134.0
34.5%
4.3%
Depreciao
20.9
20.8
20.1
-3.6%
-3.2%
Menu
Mills - DRE
em R$ milhes
Receita lquida de vendas e servios
Custo dos produtos vendidos e servios prestados
Lucro bruto
3T14
2T15
191.5
147.9
136.5
(102.7)
(87.1)
(87.0)
88.7
60.8
49.5
3T15
(66.1)
(51.8)
(57.0)
22.7
9.0
(7.5)
(28.2)
(23.0)
(24.1)
10.4
6.9
8.9
(17.8)
(16.1)
(15.2)
4.9
(7.1)
(22.7)
(1.7)
(1.1)
5.5
3.2
(8.2)
(17.2)
3.2
(8.2)
(17.2)
128,058
128,058
128,058
0.03
(0.06)
(0.14)
Resultado financeiro
Lucro antes do imposto de renda e contribuio social
Mills - Balano
em R$ milhes
Ativo
Circulante
Caixa e equivalentes de caixa
Contas a receber
Estoques
Tributos a recuperar
Adiantamento a fornecedores
Instrumentos financeiros derivativos
Outras contas a receber - venda da investida
Outros ativos
Ativos Mantidos para venda
Total Ativo Circulante
3T14
2T15
161.1
177.9
32.0
29.8
0.2
0.1
17.0
4.7
422.7
138.0
121.1
21.4
29.8
0.2
18.5
7.5
336.6
0.9
36.4
20.0
10.5
34.0
101.7
22.1
23.7
11.4
37.0
1.1
95.2
87.4
1,230.9
76.0
1,394.3
87.4
1,113.3
76.3
1,277.0
1,496.0
1,372.3
Total do Ativo
1,918.7
1,708.9
No Circulante
Contas a receber
Tributos a recuperar
Tributos diferidos
Depsitos judiciais
Outras contas a receber
Outros Ativos
Investimento
Imobilizado
Intangvel
em R$ milhes
Passivo
3T14
2T15
Circulante
Fornecedores
Emprstimos e financiamentos
Debntures
Salrios e encargos sociais
Imposto de renda e contribuio social
Programa de recuperao fiscal (REFIS)
Tributos a pagar
Participao nos lucros a pagar
Dividendos e juros sobre capital prprio a pagar
Instrumentos financeiros derivativos
Outros passivos
18.6
46.4
109.6
25.3
2.9
1.0
4.7
21.8
1.2
2.1
11.1
3.2
107.8
21.7
1.1
2.9
0.0
0.0
0.2
233.6
148.1
No Circulante
Emprstimos e financiamentos
Instrumentos financeiros derivativos
Debntures
Proviso para riscos tributrios, cveis e trabalhistas
15.7
573.3
12.81
13.5
493.7
12.00
Tributos diferidos
Programa de recuperao fiscal (REFIS)
9.2
8.9
611.0
528.1
Total Passivo
844.6
676.2
Patrimnio Lquido
Capital
Reservas de lucros
Reservas de capital
Ajuste avaliao patrimonial
Lucros acumulados
563.3
447.9
17.3
0.3
45.4
563.3
487.0
4.8
0.2
(22.7)
1,074.1
1,032.7
1,918.7
1,708.9
Menu
3T15
192.5
114.8
20.5
28.8
0.2
19.1
7.6
22.0
405.5
17.6
29.2
11.7
19.1
77.7
87.4
1,049.2
78.2
1,214.7
1,292.4
1,697.9
3T15
11.4
3.2
189.2
23.2
1.2
2.1
0.0
0.6
230.9
12.7
415.4
12.85
9.3
450.3
681.2
563.3
487.0
6.0
0.2
(39.9)
1,016.7
1,697.9
3T14
2T15
4.9
(7.1)
Ajustes
Depreciao e amortizao
43.3
43.0
1.5
(0.0)
2.4
2.2
(1.7)
(12.0)
(0.2)
18.9
19.7
8.7
1.8
12.3
0.8
73.3
67.3
12.9
2.1
Estoques
(2.0)
(2.3)
8.6
6.2
(0.1)
(0.6)
Outros ativos
3.4
(0.0)
Fornecedores
1.0
(3.7)
1.0
1.7
Tributos a recuperar
Depsitos judiciais
Tributos a pagar
(0.6)
0.0
Outros passivos
(3.2)
(1.1)
21.1
2.2
99.3
62.4
(0.2)
(0.8)
Juros pagos
(16.8)
(24.5)
(10.7)
71.6
37.2
(31.0)
(6.4)
16.8
5.8
16.6
2.4
(0.6)
0.3
0.0
(3.3)
(21.8)
Amortizao de emprstimos
(3.6)
(90.8)
(6.6)
(112.5)
67.3
(76.0)
93.7
214.0
161.1
138.0
Menu
3T15
(22.7)
42.3
0.4
1.2
(7.1)
20.5
8.0
2.7
(3.3)
64.684
(5.2)
0.9
5.9
(0.5)
0.5
1.6
1.5
(0.9)
0.8
4.6
46.5
(18.6)
28.0
(9.5)
18.2
18.6
27.3
(0.0)
(0.8)
(0.8)
54.5
138.0
192.5
Construo
Rental
Mills
-70 pbs
-229 pbs
-131 pbs
Imobilizado de locao
-5 pbs
27 pbs
6 pbs
Outros
-4 pbs
-6 pbs
2 pbs
Total
-82 pbs
-214 pbs
-128 pbs
-944 pbs
-933 pbs
-866 pbs
Imobilizado de locao
49 pbs
88 pbs
57 pbs
Outros
17 pbs
-70 pbs
2 pbs
-973 pbs
-929 pbs
-861 pbs
Total
Menu