Historical Data

Mills' Results
Menu
Main Indicators
Revenue
COGS G&A
EBITDA
Financial Indicators per Business Unit
Income Statement
Balance Sheet
Cash flow
Capex per Business Unit
Mills - Key financial indicators

In R$ million
1Q09
2Q09
3Q09
4Q09
1Q10
Net revenue
82.4
104.6
102.7
114.6
115.5
EBITDA
31.6
42.8
37.7
45.6
42.8
38.4%
40.9%
36.7%
39.8%
37.0%
EBITDA margin (%)

Net earnings
12.0
20.1
16.6
19.8
18.7
ROIC (%)
0.0%
0.0%
0.0%
0.0%
0.0%
9.0
14.2
30.5
22.7
58.7
387.4
Rental net PP&E
Others
Capex
Invested Capital
From 2013 onwards, the data does not consider the Industrial Services business unit.
From 1Q13, ROICs and Invested Capital are reported consedering the last twelve months
2Q10
3Q10
4Q10
1Q11
2Q11
3Q11
4Q11
1Q12
2Q12
131.3
148.9
154.2
145.0
164.0
175.1
193.5
199.1
211.1
50.5
55.9
45.4
52.8
58.0
50.8
76.4
87.4
84.8
38.4%
37.6%
29.4%
36.4%
35.4%
29.0%
39.5%
43.9%
40.2%
26.1
28.5
30.1
22.2
22.6
17.8
29.5
33.8
39.6
0.0%
0.0%
21.0%
0.0%
0.0%
0.0%
12.3%
0.0%
0.0%
90.0
121.0
78.8
184.6
105.2
121.6
114.4
58.4
83.5
458.4
556.7
645.3
749.6
894.2
1,002.3
1,092.9
1,143.7
1,195.0
591.7
686.9
784.1
867.6
924.8
976.4
158.0
207.3
218.2
225.3
218.9
218.5
3Q12
4Q12
1Q13,
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
222.2
246.8
188.4
211.8
222.0
210.1
207.8
213.0
191.5
96.7
96.3
95.7
98.9
106.1
110.6
107.5
105.9
66.7
43.5%
39.0%
50.8%
46.7%
47.8%
52.6%
51.7%
49.7%
34.8%
38.5
46.2
39.3
48.1
39.6
45.6
33.9
33.4
3.2
0.0%
14.7%
14.7%
14.8%
14.4%
14.1%
13.8%
12.3%
9.4%
79.4
76.3
127.5
150.3
127.7
93.9
102.3
54.7
19.5
1,218.0
1,268.5
1,254.3
1,318.9
1,391.3
1,471.4
1,482.4
1,573.9
1,662.5
1,003.1
1,059.5
869.3
926.2
985.0
1,045.1
1,101.5
1,142.8
1,162.2
214.9
209.0
385.0
392.8
406.3
426.3
380.9
431.1
500.3
Menu
4Q14
1Q15
2Q15
2009
2010
2011
2012
2013,
181.9
163.9
147.9
404.2
549.9
677.6
879.3
832.3
55.6
47.4
52.1
157.6
194.5
238.1
365.0
411.3
30.6%
28.9%
35.3%
39.0%
35.4%
35.1%
41.5%
49.4%
(6.2)
(14.5)
(8.2)
68.4
103.3
92.2
158.1
172.6
6.6%
4.0%
2.0%
0.0%
21.0%
12.3%
14.7%
14.1%
22.6
6.4
9.7
76.3
348.5
525.9
297.6
499.3
1,677.1
1,661.8
1,617.7
510.5
932.7
1,114.9
1,471.4
1,160.5
1,144.0
1,109.9
732.5
991.6
1,045.1
516.6
517.8
507.9
200.2
123.3
426.3
2014
794.2
335.7
42.3%
64.3
6.6%
199.1
1,677.1
1,160.5
516.6
Mills - Net revenue per type

In R$ million
1Q09
2Q09
3Q09
4Q09
1Q10
2Q10
Rental
63.8
68.5
70.5
80.0
74.6
84.6
Technical support services
16.0
32.2
27.1
28.6
29.6
35.6
Sales
0.6
2.5
4.0
5.5
9.6
6.0
Others
1.9
1.4
1.1
0.4
1.7
5.0
82.4
104.6
102.7
114.6
115.5
131.3
Total net revenue
* From 2013 onwards, the data does not consider the Industrial Services business unit.
Mills - Net revenue per business unit

In R$ million
1Q09
2Q09
3Q09
Heavy Construction
32.8
39.9%
37.1
35.4%
36.9
36.0%
Real Estate
14.1
17.2%
14.7
14.0%
15.1
14.7%
Industrial Services
23.4
28.4%
40.8
39.0%
36.1
35.1%
Rental
12.0
14.6%
12.1
11.6%
14.6
14.2%
82.4
100.0%
104.6
100.0%
102.7
100.0%
Total net revenue
** Pro-forma result, including results for Industrial Service business unit.
3Q10
4Q10
1Q11
2Q11
3Q11
4Q11
1Q12
2Q12
3Q12
91.8
91.1
96.8
105.4
119.3
132.4
137.9
147.9
155.8
42.6
43.6
37.6
43.3
41.3
37.6
42.3
44.5
41.4
8.7
12.7
5.6
7.3
8.5
19.2
13.0
13.5
19.0
5.9
6.8
5.0
8.0
6.0
4.3
6.0
5.2
6.0
148.9
154.2
145.0
164.0
175.1
193.5
199.1
211.1
222.2
4Q09
1Q10
2Q10
3Q10
4Q10
39.4
34.4%
35.7
30.9%
41.7
31.8%
42.7
28.7%
34.2
18.3
15.9%
22.7
19.6%
21.8
16.6%
27.9
18.7%
32.8
41.2
36.0%
40.0
34.6%
46.5
35.4%
52.5
35.2%
56.4
15.7
13.7%
17.2
14.9%
21.3
16.2%
25.8
17.4%
30.8
114.6
100.0%
115.5
100.0%
131.3
100.0%
148.9
100.0%
154.2
4Q12
1Q13*
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
166.7
160.1
166.9
170.5
176.6
176.7
175.7
161.4
149.4
45.9
4.3
8.0
4.3
4.8
2.5
3.0
1.3
1.3
28.6
17.2
26.6
35.1
22.5
17.1
25.8
19.1
18.6
5.6
6.8
10.3
12.1
6.1
11.5
8.4
9.8
12.7
246.8
188.4
211.8
222.0
210.1
207.8
213.0
191.5
181.9
1Q11
2Q11
3Q11
4Q11
22.2%
31.8
22.0%
30.6
18.6%
33.2
19.0%
36.1
18.6%
21.3%
29.2
20.1%
34.7
21.2%
39.4
22.5%
52.5
27.1%
36.6%
50.2
34.6%
57.5
35.1%
56.9
32.5%
50.2
25.9%
20.0%
33.7
23.3%
41.2
25.1%
45.6
26.1%
54.9
28.3%
100.0%
145.0
100.0%
164.0
100.0%
175.1
100.0%
193.5
100.0%
Menu
1Q15
2Q15
2009
2010
2011
2012
2013*
2014
132.4
125.9
282.9
342.1
453.9
608.2
674.2
663.3
1.7
1.8
103.9
151.4
159.8
174.1
21.4
8.1
17.9
12.3
12.6
37.0
40.6
74.1
101.3
80.5
11.9
7.8
4.8
19.4
23.3
22.8
35.3
42.3
163.9
147.9
404.2
549.9
677.6
879.3
832.3
794.2
1Q12
2Q12
3Q12
4Q12
1Q13*
39.3
19.7%
41.9
19.9%
45.5
20.5%
47.3
19.2%
47.5
52.5
26.4%
58.9
27.9%
60.5
27.2%
66.0
26.7%
64.9
50.9
25.5%
54.8
26.0%
48.8
22.0%
59.3
24.0%
51.5
56.5
28.4%
55.4
26.3%
67.4
30.3%
74.2
30.1%
76.1
199.1
100.0%
211.1
100.0%
222.2
100.0%
246.8
100.0%
239.9
2Q13*
3Q13*
4Q13*
1Q14
19.8%
55.1
20.3%
55.7
20.0%
58.6
23.5%
51.0
24.6%
27.0%
66.5
24.5%
72.4
25.9%
54.2
21.7%
59.5
28.6%
21.5%
59.8
22.0%
57.2
20.5%
39.9
16.0%
0.0%
31.7%
90.1
33.2%
93.9
33.6%
97.2
38.9%
97.3
46.8%
100.0%
271.5
100.0%
279.2
100.0%
249.9
100.0%
207.8
100.0%
2Q14
3Q14
4Q14
1Q15
55.5
26.1%
51.9
27.1%
52.5
28.9%
51.1
31.2%
58.8
27.6%
48.6
25.4%
45.4
25.0%
33.2
20.3%
0.0%
0.0%
0.0%
0.0%
98.6
46.3%
91.0
47.5%
83.9
46.1%
79.6
48.6%
213.0
100.0%
191.5
100.0%
181.9
100.0%
163.9
100.0%
2Q15
2009
2010
2011
41.8
28.3%
146.2
36.2%
154.3
28.1%
131.6
31.6
21.3%
62.2
15.4%
105.1
19.1%
155.8
0.0%
141.4
35.0%
195.4
35.5%
214.8
74.5
50.4%
54.4
13.5%
95.1
17.3%
175.4
147.9
100.0%
404.2
100.0%
549.9
100.0%
677.6
2012
2013*
2014
19.4%
174.1
19.8%
217.0
20.8%
211.0
26.6%
23.0%
238.0
27.1%
258.0
24.8%
212.4
26.7%
31.7%
213.8
24.3%
208.3
20.0%
25.9%
253.5
28.8%
100.0%
879.3
100.0%
0.0%
357.3
34.3%
370.8
46.7%
1,040.6
100.0%
794.2
100.0%
Mills - Cost of goods and services sold (COGS) and the general, administrative and operating expenses (G&A), ex-deprec
In R$ million
Costs of job execution
1Q09
2Q09
3Q09
25.9
51.0%
34.1
55.2%
33.8
Costs of sale of equipment
0.3
0.6%
1.5
2.4%
2.3
Costs of asset write-offs
0.1
0.2%
0.1
0.1%
0.1
Equipment storage
COGS
26.3
51.8%
35.7
57.7%
36.1
G&A
24.5
48.2%
26.2
42.3%
28.9
ADD
Total COGS + G&A
50.7
100.0%
Until 4Q11, ADD amounts are included in G&A expenses

From 2013 onwards, the data does not consider the Industrial Services business unit.
61.8
100.0%
65.0
penses (G&A), ex-depreciation

%
4Q09
1Q10
2Q10
3Q10
52.0%
37.7
54.7%
35.7
49.1%
44.1
54.6%
50.9
54.7%
3.5%
3.4
5.0%
5.4
7.4%
3.6
4.5%
6.2
6.7%
0.1%
0.1
0.1%
0.1
0.1%
0.4
0.4%
1.0
1.0%
55.6%
41.2
59.7%
41.1
56.6%
48.1
59.5%
58.1
62.5%
44.4%
27.8
40.3%
31.6
43.4%
32.7
40.5%
34.9
37.5%
100.0%
69.0
100.0%
72.7
100.0%
80.8
100.0%
93.0
100.0%
4Q10
1Q11
2Q11
3Q11
4Q11
51.9
47.7%
45.9
49.8%
52.2
49.3%
58.5
47.1%
53.3
8.0
7.4%
3.5
3.8%
4.5
4.3%
5.6
4.5%
11.8
2.6
2.4%
1.2
1.4%
1.3
1.2%
0.6
0.5%
1.4
5.4
5.8%
6.7
6.3%
8.1
6.6%
7.1
62.6
57.5%
56.0
60.8%
64.7
61.1%
72.9
58.7%
73.7
46.3
42.5%
36.1
39.2%
41.2
38.9%
51.3
41.3%
43.4
108.8
100.0%
92.1
100.0%
106.0
100.0%
124.2
100.0%
117.1
1Q121
2Q12
3Q12
4Q12
45.5%
48.6
43.5%
56.0
44.3%
56.5
45.0%
64.2
42.6%
10.1%
6.2
5.6%
7.2
5.7%
11.0
8.8%
16.5
11.0%
1.2%
1.2
1.1%
1.6
1.2%
1.9
1.5%
0.2
0.1%
6.1%
7.6
6.8%
8.1
6.4%
9.4
7.5%
10.5
7.0%
63.0%
63.6
56.9%
72.8
57.6%
78.9
62.8%
91.4
60.7%
37.0%
42.4
38.0%
50.4
39.9%
46.1
36.7%
54.6
36.2%
5.7
100.0%
111.8
5.1%
100.0%
3.1
126.3
2.4%
100.0%
0.5
125.5
0.4%
100.0%
4.6
150.5
3.1%
100.0%
1Q132
2Q13
3Q13
4Q13
1Q14
19.5
20.0%
24.5
20.6%
25.2
20.4%
23.7
22.5%
22.2
12.1
12.4%
20.9
17.5%
22.1
17.9%
13.0
12.3%
8.9
0.9
0.9%
2.3
1.9%
3.4
2.8%
2.3
2.2%
1.7
9.1
9.3%
10.3
8.7%
11.3
9.2%
11.9
11.3%
10.1
41.5
42.7%
57.9
48.7%
62.0
50.3%
50.9
48.3%
42.8
51.5
52.9%
58.2
49.0%
56.0
45.4%
50.5
48.0%
52.0
4.3
97.2
4.4%
100.0%
2.8
119.0
2.3%
100.0%
5.2
123.2
4.2%
100.0%
3.9
105.3
3.7%
100.0%
6.5
101.4
2Q14
3Q14
4Q14
1Q15
21.9%
24.1
21.1%
23.3
18.6%
22.4
17.7%
18.1
15.6%
8.7%
14.7
12.9%
19.1
15.2%
10.5
8.3%
10.9
9.3%
1.6%
1.7
1.5%
6.4
5.1%
3.9
3.1%
4.7
4.1%
10.0%
10.9
9.6%
14.9
11.8%
14.7
11.5%
13.3
11.4%
42.3%
51.5
45.1%
63.6
50.7%
51.5
40.6%
47.1
40.4%
51.3%
57.8
50.6%
53.2
42.4%
53.2
41.9%
48.5
41.6%
6.4%
100.0%
4.9
114.1
4.3%
100.0%
8.7
125.5
6.9%
100.0%
22.2
126.9
17.5%
100.0%
21.0
116.5
18.0%
100.0%
Menu
2Q15
2009
2010
2011
23.0
19.7%
131.5
53.3%
182.6
51.4%
210.0
47.8%
8.2
7.0%
7.5
3.0%
23.2
6.5%
25.5
5.8%
3.2
2.7%
0.3
0.1%
4.0
1.1%
4.6
1.0%
14.2
12.1%
0.0%
0.0%
27.3
6.2%
48.5
41.6%
139.3
56.5%
209.9
59.1%
267.4
60.8%
45.6
39.1%
107.3
43.5%
145.5
40.9%
172.1
39.2%
1.8
95.9
1.5%
100.0%
246.5
100.0%
355.4
100.0%
439.5
100.0%
2012
2013*
2014
225.2
45.0%
92.8
21.7%
92.1
21.6%
41.0
8.2%
68.0
15.9%
53.2
12.5%
4.9
1.0%
8.9
2.1%
13.7
3.2%
35.5
7.1%
42.6
9.9%
50.6
11.9%
306.7
61.3%
212.3
49.5%
209.5
49.2%
193.5
38.7%
216.2
50.5%
216.2
50.8%
13.9
500.2
16.2
100.0%
428.5
42.3
100.0%
425.7
100.0%
Mills - EBITDA per business unit

In R$ million
1Q09
2Q09
3Q09
17.1
54.0%
19.1
44.7%
17.2
45.5%
Real Estate
7.1
22.6%
7.7
18.0%
7.3
19.4%
Industrial Services
0.2
0.6%
9.0
21.1%
5.3
14.1%
Rental
7.3
22.9%
7.0
16.3%
7.9
21.0%
31.6
100.0%
42.8
100.0%
37.7
100.0%
Heavy Construction
Total EBITDA
EBITDA margin (%)
38.4%
40.9%
36.7%
Does not include the net profit from the sales of Industrial Services business unit and costs for legal and financial advice.
* Pro-forma result, including results for Industrial Service business unit.
cial advice.
4Q09
1Q10
2Q10
3Q10
4Q10
1Q11
20.3
44.6%
16.4
38.3%
21.6
42.9%
22.3
39.9%
13.3
29.2%
15.6
9.7
21.3%
10.3
24.0%
10.0
19.8%
11.9
21.4%
11.6
25.6%
12.3
6.3
13.8%
6.3
14.8%
6.9
13.8%
7.0
12.6%
5.8
12.8%
6.1
9.2
20.2%
9.8
22.9%
11.9
23.5%
14.6
26.2%
14.7
32.3%
18.9
45.6
100.0%
42.8
100.0%
50.5
100.0%
55.9
100.0%
45.4
100.0%
39.8%
37.0%
38.4%
37.6%
29.4%
52.8
36.4%
2Q11
3Q11
4Q11
1Q12
2Q12
29.4%
14.1
24.3%
8.6
17.0%
19.5
25.5%
18.9
21.6%
21.2
25.0%
23.2%
13.5
23.2%
16.4
32.2%
23.9
31.2%
26.3
30.1%
27.2
32.1%
11.6%
8.1
14.0%
4.1
8.1%
2.3
3.1%
6.2
7.1%
4.7
5.5%
35.8%
22.3
38.4%
21.7
42.7%
30.7
40.2%
30.3
34.7%
28.6
33.8%
58.0
100.0%
50.8
100.0%
76.4
100.0%
87.4
100.0%
84.8
100.0%
100.0%
35.4%
29.0%
39.5%
43.9%
40.2%
3Q12
4Q12
1Q13*
2Q13*
3Q13*
4Q13*e1
24.1
24.9%
20.2
21.0%
24.3
22.9%
25.1
22.7%
29.4
26.9%
29.3
33.8
35.0%
26.1
27.2%
27.7
26.1%
24.6
22.3%
24.4
22.3%
17.1
0.1
0.1%
8.4
8.8%
6.3
5.9%
8.5
7.7%
3.3
3.0%
1.4
38.0
39.3%
36.9
38.4%
43.6
41.0%
49.3
44.7%
52.3
47.8%
56.0
96.7
100.0%
96.3
100.0%
106.3
100.0%
110.3
100.0%
109.4
100.0%
43.5%
39.0%
44.3%
40.6%
41.0%
103.8
43.1%
1Q14
2Q14
3Q14
4Q14
28.2%
25.6
23.8%
25.6
24.2%
21.4
32.1%
16.3
29.3%
16.5%
23.5
21.8%
25.2
23.8%
(4.7)
-7.0%
6.1
11.0%
1.3%
0.0%
0.0%
0.0%
54.0%
58.4
54.3%
55.1
52.0%
50.0
74.9%
33.2
59.7%
107.5
100.0%
105.9
100.0%
66.7
100.0%
55.6
100.0%
100.0%
51.7%
49.7%
34.8%
30.6%
Menu
1Q15
2Q15
2009
2010
12.9
27.2%
12.5
23.9%
73.7
46.7%
73.6
37.8%
0.1
0.1%
0.2
0.4%
31.8
20.2%
43.9
22.6%
0.0%
20.8
13.2%
26.1
13.4%
39.4
75.6%
31.3
19.9%
51.0
26.2%
52.1
100.0%
157.6
100.0%
194.5
100.0%
34.4
72.6%
47.4
100.0%
28.9%
35.3%
39.0%
35.4%
2011
2012
2013*e1
2014
57.8
24.3%
85.5
23.4%
108.1
25.6%
88.9
26.5%
66.0
27.7%
119.3
32.7%
93.8
22.2%
50.1
14.9%
20.7
8.7%
19.4
5.3%
19.5
4.6%
0.0%
93.6
39.3%
140.8
38.6%
201.2
47.6%
238.1
100.0%
365.1
100.0%
422.6
100.0%
35.1%
41.5%
42.2%
196.7
58.6%
335.7
100.0%
46.4%
Mills - Capex per business unit

In R$ million
1Q09
2Q09
3Q09
4Q09
1Q10
Heavy Construction
2.6
1.4
9.3
8.9
21.6
Real Estate
0.3
1.8
6.6
7.1
11.2
Industrial Services
1.5
0.5
1.5
2.0
7.3
Rental
3.8
10.1
12.8
3.4
18.1
Corporate
0.8
0.5
0.3
1.3
0.5
9.0
14.2
30.5
22.7
58.7
Acquisition
Total capex
9.0
14.2
30.5
22.7
58.7
Organic growth
2Q10
3Q10
4Q10
1Q11
2Q11
3Q11
4Q11
1Q12
19.2
25.0
8.5
8.4
8.2
13.8
16.9
9.0
24.7
33.6
34.5
37.0
40.8
50.6
56.6
15.4
7.3
6.8
3.6
2.2
4.1
6.9
4.1
3.2
35.1
52.5
25.0
42.4
43.1
43.9
33.4
26.0
3.8
3.1
7.3
94.7
9.0
6.4
3.5
4.8
90.0
121.0
78.8
184.6
105.2
121.6
114.4
58.4
90.0
5.5
78.8
184.6
105.2
90.0
121.0
121.6
114.4
58.4
2Q12
3Q12
4Q12
1Q13
2Q13
3Q13
4Q13
1Q14
24.0
11.3
6.3
21.7
28.8
26.5
29.4
15.0
12.5
22.8
9.1
24.9
44.8
16.1
4.2
4.5
1.1
0.2
0.4
0.2
0.3
2.0
1.7
40.9
40.3
53.7
73.3
69.3
74.2
50.4
73.3
5.1
4.9
6.7
7.6
7.6
10.9
10.3
9.5
83.5
79.4
76.3
127.7
150.7
129.7
96.1
102.3
83.5
79.4
76.3
127.7
150.7
129.7
96.1
102.3
Menu
2Q14
3Q14
4Q14
1Q15
2Q15
2009
2010
2011
11.3
9.1
12.1
0.5
4.6
0.3
0.2
0.1
8.9
1.7
4.2
0.6
0.5
0.2
190.5
5.4
25.0
17.3
28.5
3.0
0.5
0.0
0.0
0.2
0.2
6.0
5.7
5.8
5.2
4.5
70.6
322.9
222.3
54.7
19.5
22.6
6.4
9.7
76.3
348.5
430.4
54.7
19.5
22.6
6.4
9.7
76.3
348.5
95.5
525.9
2012
2013
2014
0.2
107.6
47.5
0.2
92.1
19.3
4.9
4.2
0.2
270.5
105.3
292.2
36.5
27.1
297.6
510.9
199.1
297.6
510.9
199.1
Heavy Construction - Key financial indicators

In R$ million
1Q09
2Q09
3Q09
4Q09
1Q10
Net revenue
Rental
28.9
31.5
31.4
33.5
29.8
4.0
5.6
5.5
5.9
5.8
Total net revenue
32.8
37.1
36.9
39.4
35.7
EBITDA
17.1
19.1
17.2
20.3
16.4
52.0%
51.5%
46.5%
51.6%
45.9%
33%
36%
30%
32%
24%
2.6
1.4
9.3
8.9
21.6
113.2
119.2
126.5
130.7
138.4
Technical support services, sales and others
EBITDA margin (%)

ROIC (%)
Capex
Invested Capital
Rental net PP&E
Others
Invested Capital
Depreciation
113.2
119.2
126.5
130.7
138.4
2.9
3.0
3.2
4.3
3.6
Real Estate - Key financial indicators

In R$ million
1Q09
2Q09
3Q09
4Q09
1Q10
Net revenue
Rental
Total net revenue
EBITDA
14.0
14.2
14.6
15.3
16.5
0.2
0.5
0.5
2.9
6.2
14.1
14.7
15.1
18.3
22.7
7.1
7.7
7.3
9.7
10.3
EBITDA margin (%)
50.5%
52.4%
48.4%
53.3%
45.3%
ROIC (%)
27.4%
28.7%
25.6%
30.4%
29.2%
0.3
1.8
6.6
7.1
11.2
61.9
64.0
68.5
75.0
83.2
61.9
64.0
68.5
75.0
83.2
0.7
0.7
0.7
1.1
1.1
Capex
Invested Capital
Rental net PP&E
Others
Invested Capital
Depreciation
Rental - Key financial indicators
In R$ million
1T09
2T09
3T09
4T09
1T10
1Q09
2Q09
3Q09
4Q09
1Q10
Net revenue
Rental
11.7
11.2
13.1
15.1
16.0
0.3
0.9
1.5
0.6
1.2
12.0
12.1
14.6
15.7
17.2
7.3
7.0
7.9
9.2
9.8
EBITDA margin (%)
60.4%
57.7%
54.2%
58.6%
57.0%
ROIC (%)
22.9%
19.8%
18.6%
20.5%
23.5%
3.8
10.1
12.8
3.4
18.1
64.0
67.8
81.5
82.8
80.6
64.0
67.8
81.5
82.8
80.6
1.7
1.9
2.2
2.8
2.6
Total net revenue

EBITDA
Capex
Invested Capital
Rental net PP&E
Others
Invested Capital
Depreciation
Industrial Services - Key financial indicators
In R$ million
1T09
2T09
3T09
4T09
1T10
1Q09
2Q09
3Q09
4Q09
1Q10
Net revenue
Maintenance
10.1
15.0
12.3
12.5
12.4
New plants
23.4
40.8
36.1
41.2
40.0
Total net revenue
23.4
40.8
36.1
41.2
40.0
0.2
9.0
5.3
6.3
6.3
EBITDA
EBITDA margin (%)
ROIC (%)
Capex
Invested Capital
Depreciation
Business unit sold in 2Q13
0.8%
22.1%
14.7%
15.3%
15.8%
-6.5%
32.7%
16.4%
18.4%
17.7%
1.5
0.5
1.5
2.0
7.3
1.6
1.6
1.6
2.0
1.7
2Q10
3Q10
4Q10
1Q11
2Q11
3Q11
4Q11
1Q12
2Q12
32.4
32.7
26.8
25.0
24.3
27.3
32.5
33.1
36.9
9.3
10.0
7.4
6.8
6.2
5.9
3.5
6.3
5.0
41.7
42.7
34.2
31.8
30.6
33.2
36.1
39.3
41.9
21.6
22.3
13.3
15.6
14.1
8.6
19.5
18.9
21.2
51.9%
52.2%
38.8%
48.9%
46.2%
26.0%
54.0%
48.0%
50.6%
29%
25%
19%
14%
12%
4%
18%
17%
18%
19.2
25.0
8.5
8.4
8.2
13.8
16.9
9.0
24.0
162.2
184.4
200.6
160.2
160.5
166.9
177.9
181.9
190.1
43.7
49.2
48.9
44.1
44.2
49.3
162.2
184.4
200.6
203.9
209.7
215.8
222.0
226.1
239.4
3.9
4.5
4.8
5.1
5.1
5.2
5.6
5.5
6.0
2Q10
3Q10
4Q10
1Q11
2Q11
3Q11
4Q11
1Q12
2Q12
19.6
21.9
23.6
26.0
30.9
34.9
40.3
45.3
48.5
2.2
6.0
9.2
3.2
3.8
4.4
12.1
7.2
10.4
21.8
27.9
32.8
29.2
34.7
39.4
52.5
52.5
58.9
10.0
11.9
11.6
12.3
13.5
16.4
23.9
26.3
27.2
46.0%
42.8%
35.5%
42.0%
38.8%
41.6%
45.5%
50.1%
46.1%
23.6%
21.3%
22.3%
15.2%
13.0%
12.5%
16.3%
15.6%
14.8%
24.7
33.6
34.5
37.0
46.3
50.6
56.6
15.4
12.5
97.8
123.7
154.1
135.2
168.5
204.8
256.1
283.7
287.0
40.2
48.4
57.3
54.8
61.7
78.9
97.8
123.7
154.1
175.4
216.9
262.0
310.8
345.4
365.9
1.4
1.9
2.5
2.7
3.2
4.7
5.8
7.1
7.8
2T10
3T10
4T10
1T11
2T11
3T11
4T11
1T12
2T12
2Q10
3Q10
4Q10
1Q11
2Q11
3Q11
4Q11
1Q12
2Q12
19.3
23.9
25.7
30.8
36.7
42.3
47.2
50.5
50.6
2.0
1.9
5.1
2.9
4.5
3.3
7.7
6.0
4.8
21.3
25.8
30.8
33.7
41.2
45.6
54.9
56.5
55.4
11.9
14.6
14.7
18.9
22.3
21.7
30.7
30.3
28.6
55.8%
56.6%
47.6%
56.0%
54.1%
47.6%
56.0%
53.7%
51.7%
19.6%
17.3%
18.7%
17.3%
17.1%
12.9%
18.6%
20.3%
16.3%
35.1
52.5
25.0
42.4
43.1
43.9
33.4
26.0
40.9
114.0
154.5
187.8
202.0
231.8
267.0
294.8
315.7
325.5
10.3
28.5
39.3
39.9
37.6
45.7
114.0
154.5
187.8
212.4
260.3
306.3
334.8
353.2
371.2
3.4
4.5
5.0
5.8
6.4
7.6
8.5
9.3
9.7
2T10
3T10
4T10
1T11
2T11
3T11
4T11
1T12
2T12
2Q10
3Q10
4Q10
1Q11
2Q11
3Q11
4Q11
1Q12
2Q12
14.7
16.2
13.6
12.3
17.6
15.8
10.7
15.9
17.2
46.5
52.5
56.4
50.2
57.5
56.9
50.2
50.9
54.8
46.5
52.5
56.4
50.2
57.5
56.9
50.2
50.9
54.8
6.9
7.0
5.8
6.1
8.1
4.1
2.3
6.2
4.7
14.9%
13.4%
10.3%
12.2%
14.2%
7.2%
4.7%
12.1%
8.5%
17.3%
14.9%
14.8%
9.6%
14.2%
3.2%
-1.2%
7.5%
3.9%
7.3
6.8
3.6
2.2
4.1
6.9
4.1
3.2
1.1
1.8
2.1
2.2
2.4
2.5
2.7
2.9
2.8
2.9
3Q12
4Q12
1Q131
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
37.0
39.1
39.4
41.0
42.2
46.6
43.8
45.9
44.4
8.5
8.2
8.0
14.1
13.5
12.1
7.3
9.7
7.5
45.5
47.3
47.5
55.1
55.7
58.6
51.0
55.5
51.9
24.1
20.2
24.3
25.1
29.4
29.3
25.6
25.6
21.4
52.9%
42.7%
51.3%
45.5%
52.8%
49.9%
50.2%
46.2%
41.2%
20%
15%
18%
18%
18%
19%
18%
16%
13%
11.3
6.3
22.2
29.1
26.8
29.5
15.0
11.5
9.5
200.0
201.3
199.5
207.5
215.6
224.4
236.4
245.1
250.0
47.7
53.2
50.2
53.8
55.6
59.1
63.2
74.3
84.8
247.7
254.4
249.6
261.3
271.2
283.5
299.6
319.4
334.8
6.6
6.7
7.1
7.2
7.7
8.5
9.4
10.0
10.2
3Q12
4Q12
1Q131
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
49.2
49.9
53.3
52.0
47.8
44.0
44.8
45.5
37.3
11.4
16.1
11.5
14.5
24.5
10.3
14.7
13.4
11.3
60.5
66.0
64.9
66.5
72.4
54.2
59.5
58.8
48.6
33.8
26.1
27.7
24.6
24.4
17.1
23.5
25.2
(4.7)
55.9%
39.6%
42.8%
37.0%
33.7%
31.5%
39.4%
42.8%
-9.6%
20.2%
12.6%
15.0%
13.4%
10.6%
8.1%
6.7%
6.5%
2.1%
22.8
9.1
25.3
45.1
17.2
4.5
5.0
9.4
2.1
293.3
300.7
297.3
307.9
320.5
331.1
336.6
336.3
328.3
72.5
87.3
86.8
97.3
112.7
132.7
149.7
154.0
157.2
365.8
388.0
384.1
405.1
433.2
463.8
486.3
490.3
485.5
7.4
8.7
8.9
9.6
10.2
11.3
11.5
11.7
12.2
Colocar
3T12
4T12
1T13
2T13
3T13
4T13
1T14
2T14
3T14
3Q12
4Q12
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
57.0
64.3
67.3
73.8
80.5
86.1
88.1
84.4
79.7
10.4
9.9
8.8
16.3
13.4
11.1
9.1
14.2
11.3
67.4
74.2
76.1
90.1
93.9
97.2
97.3
98.6
91.0
38.0
36.9
43.6
49.3
52.3
56.0
58.4
55.1
50.0
56.5%
49.8%
57.3%
54.7%
55.7%
57.7%
60.1%
55.8%
54.9%
19.8%
16.9%
18.0%
18.5%
18.1%
18.2%
17.8%
16.2%
14.5%
40.3
53.7
73.6
69.6
75.4
51.9
73.7
29.5
3.6
354.5
385.3
372.5
410.7
448.8
489.6
528.5
561.4
584.3
35.1
31.7
37.3
38.0
43.0
50.7
60.1
82.6
99.6
389.7
417.1
409.9
448.7
491.8
540.3
588.6
644.0
683.8
10.6
11.8
12.6
14.4
15.8
17.7
18.7
20.3
20.9
3T12
4T12
1T13
2T13
3T13
4T13
3Q12
4Q12
1Q13
2Q13
3Q13
4Q13
2009
2010
2011
18.5
26.5
22.1
23.1
24.6
17.1
49.9
56.9
56.5
48.8
59.3
51.5
59.8
57.2
39.9
141.4
195.4
214.8
48.8
59.3
51.5
59.8
57.2
39.9
141.4
195.4
214.8
0.1
8.4
6.3
8.5
3.3
1.4
20.8
26.1
20.7
0.2%
14.2%
12.2%
14.3%
5.7%
3.5%
14.7%
13.4%
9.7%
-6.2%
13.3%
8.9%
16.4%
9.5%
5.7%
15.0%
16.0%
5.9%
0.2
0.4
0.3
0.4
2.0
2.2
5.4
25.0
17.3
2.9
2.8
2.7
2.7
0.2
0.2
6.7
7.8
10.5
Menu
4Q14
1Q15
2Q15
2009
2010
2011
2012
2013
2014
43.4
36.5
35.6
125.3
121.8
109.2
146.1
169.3
177.4
9.1
14.6
6.2
20.9
32.4
22.5
28.0
47.7
33.6
52.5
51.1
41.8
146.2
154.3
131.6
174.1
217.0
211.0
16.3
12.9
12.5
73.7
73.6
57.8
84.3
108.1
88.9
31.0%
25.3%
29.8%
50.4%
47.7%
43.9%
48.5%
49.8%
42.1%
10%
7%
4%
32.9%
24.1%
12.1%
17.2%
19.2%
9.9%
12.1
0.5
4.6
22.1
74.3
47.3
50.5
107.6
48.2
250.0
248.8
243.4
121.1
171.1
166.7
192.8
224.4
250.0
98.1
103.6
105.6
46.6
48.9
59.1
98.1
348.1
352.4
349.0
121.1
171.1
213.3
241.7
283.5
348.1
10.2
10.6
10.5
13.3
16.8
20.9
24.8
30.5
39.8
4Q14
1Q15
2Q15
2009
2010
2011
2012
2013
2014
34.2
26.7
25.0
58.1
81.6
132.2
192.9
197.2
161.8
11.2
6.6
6.6
4.0
23.5
23.6
45.1
60.8
50.5
45.4
33.2
31.6
62.2
105.1
155.8
238.0
258.0
212.4
6.1
0.1
0.2
31.8
43.9
66.0
113.4
93.8
50.1
13.5%
0.2%
0.7%
51.2%
41.7%
42.4%
47.7%
36.4%
23.6%
0.4%
-3.3%
-7.6%
26.9%
23.5%
14.3%
15.7%
8.1%
0.4%
4.2
0.7
0.5
15.8
104.0
190.5
59.8
92.1
20.7
317.1
307.0
296.2
70.1
114.7
191.7
291.1
331.1
317.1
152.4
141.6
129.3
49.8
75.6
132.7
152.4
469.5
448.6
425.5
70.1
114.7
241.4
366.7
463.8
469.5
12.2
11.9
11.7
3.3
6.8
16.5
31.0
40.1
47.5
4T14
1T15
2T15
4Q14
1Q15
2Q15
71.8
69.3
65.3
2009
51.1
2010
84.9
2011
157.0
2012
222.5
2013
307.7
2014
324.0
12.2
10.3
9.2
3.3
10.1
18.4
31.0
49.6
46.8
83.9
79.6
74.5
54.4
95.1
175.4
253.5
357.3
370.8
33.2
34.4
39.4
31.3
51.0
93.6
133.9
201.2
196.7
39.6%
43.3%
53.0%
57.6%
53.6%
53.4%
52.8%
56.3%
53.0%
11.5%
8.8%
7.4%
21.4%
19.2%
16.5%
18.2%
18.2%
11.5%
1.9
0.7
0.4
30.1
130.6
162.8
160.9
270.5
108.7
590.8
588.2
570.2
70.3
134.1
248.5
345.6
489.6
590.8
113.9
124.7
128.5
29.4
37.5
50.7
113.9
704.6
712.9
698.7
70.3
134.1
277.8
383.1
540.3
704.6
21.0
20.9
20.8
8.6
15.6
28.2
41.4
60.5
80.9
2012
2013
78.0
86.8
213.8
208.3
213.8
208.3
19.4
19.5
9.1%
9.4%
4.6%
10.9%
4.9
5.0
11.4
5.8
Mills - Income Statement

in R$ million
Net revenue from sales and services

Cost of products sold and services rendered
Gross profit
Other operational revenues
General and administrative expenses
1Q09
2Q09
3Q09
82.4
104.6
102.7
(32.8)
(42.4)
(43.4)
49.5
62.1
59.3
(24.8)
(26.5)
(29.3)
Operating profit
24.7
35.6
30.0
Financial expense
(7.0)
(6.1)
(5.7)
Financial income
0.2
0.3
0.2
Financial result
(6.8)
(5.9)
(5.5)
Profit before taxation
17.9
29.7
24.5
Income tax and social contribution expenses
(6.0)
(9.7)
(8.0)
Results of continued operations
12.0
20.1
16.6
12.0
20.1
16.6
87,220
87,220
87,220
0.14
0.23
0.19
Other operational revenues

Results of continued operations
Number of shares at the end of the period (in thousands)
Net income per shares at the end of the period (R$)
Reclassified, excluding Industrial Services business unit, for comparison.
4Q09
1Q10
2Q10
3Q10
4Q10
1Q11
2Q11
114.6
115.5
131.3
148.9
154.2
145.0
164.0
(51.0)
(49.6)
(58.2)
(70.5)
(76.5)
(71.3)
(81.2)
63.6
65.9
73.1
78.4
77.7
73.7
82.8
(28.2)
(32.1)
(33.2)
(35.5)
(46.9)
(36.8)
(42.0)
35.4
33.8
39.9
42.9
30.8
36.8
40.7
(6.5)
(6.2)
(6.6)
(7.2)
(4.4)
(5.1)
(12.3)
0.3
0.5
6.3
7.1
4.8
2.1
5.4
(6.2)
(5.8)
(0.3)
(0.1)
0.5
(3.1)
(7.0)
29.2
28.1
39.6
42.8
31.3
33.8
33.8
(9.5)
(9.4)
(13.5)
(14.4)
(1.2)
(11.6)
(11.2)
19.8
18.7
26.1
28.5
30.1
22.2
22.6
19.8
18.7
26.1
28.5
30.1
22.2
22.6
87,421
87,421
124,611
124,611
125,495
125,495
125,495
0.23
0.21
0.21
0.23
0.24
0.18
0.18
3Q11
4Q11
1Q12
2Q12
3Q12
4Q12
1Q131
2Q131
175.1
193.5
148.3
156.3
173.4
187.5
188.4
211.8
(92.3)
(95.6)
(48.5)
(54.3)
(61.7)
(73.7)
(68.4)
(87.3)
82.8
97.9
99.7
102.0
111.8
113.9
120.0
124.5
###
(52.1)
(44.2)
(40.4)
(45.4)
(40.3)
(57.9)
(48.6)
(54.0)
30.7
53.7
59.3
56.6
71.5
56.0
71.4
70.5
(16.6)
(12.5)
(10.8)
(9.9)
(9.8)
(14.4)
(11.3)
(16.8)
4.6
2.7
1.1
0.9
1.0
7.6
2.1
5.0
(12.0)
(9.9)
(9.7)
(9.0)
(8.8)
(6.7)
(9.2)
(11.8)
18.8
43.8
49.6
47.6
62.6
49.2
62.2
58.7
(0.9)
(14.3)
(17.0)
(8.5)
(22.2)
(11.0)
(20.2)
(11.3)
17.9
29.5
32.6
39.0
40.4
38.3
41.9
47.4
1.2
0.6
(2.4)
1.2
1.6
3.5
17.9
29.5
33.8
39.6
38.0
39.4
43.6
50.9
125,591
125,657
125,690
126,149
126,314
126,399
126,492
127,120
0.14
0.24
0.27
0.31
0.30
0.31
0.34
0.40
Menu
3Q131
4Q131
1Q14
2Q14
3Q14
4Q14
1Q15
2Q15
222.0
210.1
207.8
213.0
191.5
181.9
163.9
147.9
(93.5)
(85.7)
(79.0)
(89.9)
(102.7)
(90.7)
(86.1)
(87.1)
128.5
124.4
128.8
123.0
88.7
91.2
77.8
60.8
8.3
(50.8)
(71.9)
(61.9)
(66.3)
(66.1)
(79.6)
(73.8)
(51.8)
77.6
60.7
66.9
56.8
22.7
11.6
4.0
9.0
(14.8)
(17.0)
(20.6)
(25.9)
(28.2)
(18.1)
(26.1)
(23.0)
2.5
3.5
4.0
7.5
10.4
3.3
7.7
6.9
(12.3)
(13.5)
(16.5)
(18.4)
(17.8)
(14.8)
(18.4)
(16.1)
65.3
47.2
50.3
38.4
4.9
(3.2)
(14.4)
(7.1)
(21.5)
(12.7)
(16.5)
(5.0)
(1.7)
(3.0)
(0.1)
(1.1)
43.9
34.5
33.9
33.4
3.2
(6.2)
(14.5)
(8.2)
1.0
(1.2)
44.9
33.3
33.9
33.4
3.2
(6.2)
(14.5)
(8.2)
127,314
127,386
127,491
128,026
128,058
128,058
128,058
128,058
0.35
0.26
0.27
0.26
0.03
(0.05)
(0.11)
(0.06)
Mills - Balance Sheet

in R$ million
1Q09
2Q09
3Q09
Assets
Current Assets
Cash and cash equivalents
13.0
2.6
8.3
45.1
62.3
70.7
0.7
1.3
###
Marketable securities
Trade receivables
Inventories
20.0
20.5
20.9
Advances to suppliers
Recoverable taxes
Assets available for sale

Other current assets
Total Current Assets
2.3
###
3.9
81.1
89.0
105.1
Trade receivables
5.2
5.0
4.7
Recoverable taxes
0.1
0.2
###
17.0
16.5
16.6
6.5
6.6
6.0
28.8
28.3
27.5
Non-Current Assets
Deferred taxes
Deposits in court
Other current assets
Investment
Property, plant and equipment
Intangible assets
234.4
241.4
39.1
###
262.7
39.1
273.5
280.5
301.8
Total Non-Current Assets
302.3
308.8
329.3
Total Assets
383.4
397.8
434.4
in R$ million
1T09
2T09
3T09
1Q09
2Q09
3Q09
Liabilities
Current Liabilities
Suppliers
5.6
12.2
12.6
49.0
50.6
56.6
12.6
15.6
18.0
Income tax and social contribution
2.3
4.3
4.5
Tax refinancing program (REFIS)
2.7
4.1
4.6
Borrowings and financings

Debentures
Salrios e encargos sociais
Taxes payable
Profit sharing payable
12.0
6.6
9.2
7.5
Derivative financial instruments
Advances on assets held for sale
Liabilities associated with assets available for sale
0.3
0.2
0.9
92.0
93.6
106.4
139.4
130.4
135.3
Dividends and interest on equity payable
Other current liabilities

Total Current Liabilities
Non-Current Liabilities
Borrowings and financings
Derivative financial instruments
Debentures
Provision for tax, civil and labor risks
22.6
22.9
24.0
Taxes payable
0.6
###
2.7
Deferred taxes

Trades receivable - stock option plan
Other non-current liabilities
(2.1)
0.5
###
0.5
Total Non-Current Liabilities
163.1
154.4
160.4
Total Passivo
255.1
248.0
266.8
Capital
80.5
80.6
###
Earnings reserves
34.1
Stockholders' Equity
Capital reserves
###
34.1
2.7
3.8
4.8
12.0
32.1
48.6
Total Stockholders' Equity
129.3
150.6
168.1
Total Liabilities and Stockholders' Equity
384.4
398.6
434.9
Valuation adjustments to equity

Retained earnings
4Q09
1Q10
2Q10
3Q10
1.6
1.8
298.9
3.1
71.5
84.6
96.7
1.4
2.0
25.7
-
4Q10
196.9
1Q11
2Q11
3Q11
6.2
4.3
136.1
11.0
107.1
122.1
122.6
127.5
126.5
2.4
3.9
5.6
6.7
10.1
11.8
14.8
15.6
20.3
26.2
19.0
22.2
21.2
2.8
8.3
7.3
9.1
9.0
9.6
179.0
72.2
4.1
3.4
7.8
3.4
4.4
3.6
5.2
4.1
104.2
109.4
424.5
339.9
307.9
176.5
352.9
245.4
4.4
4.3
4.1
4.0
3.8
3.4
3.1
3.2
0.2
###
0.2
4.4
3.9
3.9
3.0
28.5
10.0
9.5
8.9
13.2
8.1
8.4
8.5
22.0
6.0
6.1
6.4
6.4
7.3
7.3
7.5
7.8
20.6
20.1
19.5
28.0
23.1
23.1
22.1
61.4
90.0
88.0
88.0
276.0
322.3
394.7
495.8
551.2
621.2
698.4
788.6
39.3
39.3
39.3
39.6
41.9
41.8
42.0
44.7
315.3
361.6
434.0
535.4
593.1
753.0
828.4
921.2
335.8
381.7
453.5
563.4
616.2
776.0
850.4
982.7
440.1
491.1
878.1
903.3
924.1
952.5
1,203.3
1,228.1
4T09
1T10
2T10
3T10
4T10
1T11
2T11
3T11
4Q09
1Q10
2Q10
3Q10
4Q10
1Q11
2Q11
3Q11
11.7
23.3
21.0
28.6
32.7
24.3
32.3
12.1
56.8
59.0
47.4
46.0
46.7
78.2
40.6
41.0
6.4
15.8
14.7
20.2
21.2
26.2
21.3
26.9
28.7
33.3
0.1
3.3
1.7
3.2
3.3
2.9
0.0
0.8
0.8
0.8
0.7
0.7
0.9
0.9
0.7
4.0
2.7
4.1
4.4
7.9
3.4
3.8
9.9
13.8
3.7
7.7
10.9
17.5
1.4
3.5
4.7
16.2
15.5
24.5
24.5
0.4
18.9
7.0
11.3
5.0
1.3
1.3
2.2
7.4
2.4
12.0
2.2
5.1
119.4
129.8
106.2
127.3
160.8
175.0
133.0
146.5
127.1
147.2
120.2
96.5
85.9
78.7
81.6
77.1
268.2
268.3
8.5
8.8
9.6
9.1
11.1
11.3
11.7
12.7
0.4
0.3
0.3
0.3
5.0
9.4
11.0
11.2
11.5
9.8
10.0
10.5
10.7
10.4
0.6
###
0.6
1.0
1.0
0.9
1.0
0.8
0.6
0.6
148.2
169.2
142.6
121.6
108.2
101.3
372.9
378.6
267.7
299.0
248.7
248.9
268.9
276.3
505.9
525.1
80.7
97.5
523.5
###
525.1
###
525.1
526.8
86.2
70.0
###
70.0
145.2
144.8
144.4
144.1
(8.4)
(8.1)
(8.2)
(7.7)
(6.9)
(6.5)
5.7
5.8
(0.5)
(4.2)
(7.0)
(8.6)
(10.7)
(3.1)
18.7
44.8
73.2
22.6
45.5
41.8
172.6
192.1
629.3
654.4
655.2
676.2
697.5
703.1
440.3
491.1
878.1
903.3
924.1
952.5
1,203.3
1,228.1
4Q11
1Q12
2Q12
3Q12
35.2
30.3
29.3
4Q12
299.4
-
1Q13
2Q13
3Q13
44.2
24.5
47.3
45.7
159.6
138.0
139.1
140.1
156.5
168.1
194.8
199.4
165.1
174.1
11.2
15.1
15.0
21.3
26.9
29.9
30.9
30.9
22.1
22.8
27.5
27.8
35.0
26.5
35.8
31.3
11.5
3.8
7.0
6.9
6.7
5.5
0.7
0.3
2.8
1.3
0.0
4.0
0.4
106.7
95.2
3.0
4.2
4.7
4.6
6.5
7.2
8.6
9.4
224.9
216.3
241.2
528.0
473.7
431.1
399.1
387.4
2.6
2.4
2.5
2.5
2.5
2.1
2.1
2.1
31.6
30.9
30.4
29.5
30.7
31.2
34.8
42.3
4.9
6.8
7.0
2.8
10.9
11.0
11.4
11.5
11.9
11.8
11.7
9.7
50.0
51.2
51.4
46.3
45.1
45.1
48.6
54.0
87.4
###
87.4
87.4
87.4
87.4
87.4
87.4
872.9
897.2
943.0
978.6
1,003.3
1,084.3
1,124.1
1,189.4
45.5
47.2
49.1
51.6
54.5
57.5
59.9
64.2
1,005.8
1,031.7
1,079.5
1,117.6
1,145.3
1,229.2
1,271.4
1,341.0
1,055.8
1,082.9
1,130.9
1,163.9
1,190.4
1,274.3
1,319.9
1,395.0
1,280.6
1,299.2
1,372.1
1,691.9
1,664.1
1,705.4
1,719.0
1,782.5
4T11
1T12
2T12
3T12
4T12
1T13
2T13
3T13
4Q11
1Q12
2Q12
3Q12
4Q12
1Q13
2Q13
3Q13
35.9
19.8
47.3
46.1
47.8
58.5
70.1
61.1
65.3
64.1
114.9
109.1
41.8
38.5
15.7
14.5
6.1
13.8
4.6
13.2
13.0
17.8
110.6
110.0
25.0
26.3
32.1
37.2
27.6
33.3
23.8
25.9
2.7
5.3
4.7
5.8
0.8
9.8
0.4
0.1
0.9
0.9
0.9
0.9
0.9
0.9
8.1
8.1
10.5
9.9
18.6
7.7
10.7
7.1
7.9
3.6
7.9
11.8
20.1
4.1
10.8
15.0
21.9
###
18.8
18.8
36.2
36.2
20.4
20.4
0.1
0.8
1.6
25.2
12.7
14.6
4.4
5.2
4.9
6.3
7.8
8.8
3.1
3.1
177.7
168.2
241.7
258.0
214.5
213.1
279.7
307.7
71.1
68.2
42.0
40.4
30.2
30.5
23.5
20.8
268.4
268.5
268.6
537.3
537.5
537.7
447.8
448.0
16.1
14.7
16.0
11.0
9.9
10.3
10.6
10.4
2.4
1.8
5.5
1.0
10.5
10.7
10.0
9.9
9.8
9.7
9.6
9.5
0.6
0.5
0.7
0.6
0.4
0.3
0.2
0.0
366.7
362.7
337.3
599.2
590.2
590.4
497.3
489.8
544.5
531.0
579.0
857.2
804.7
803.5
776.9
797.6
527.6
528.0
533.6
536.2
537.6
539.5
548.8
551.9
212.0
211.7
211.3
210.9
321.8
321.4
321.0
321.0
(5.6)
(4.7)
(3.8)
(1.9)
0.2
2.2
4.7
7.2
2.1
0.2
1.1
0.3
(0.3)
(0.8)
2.9
0.5
33.0
50.9
89.2
39.6
64.6
104.3
736.1
768.2
793.1
834.7
859.3
901.9
942.1
984.9
1,280.6
1,299.2
1,372.1
1,691.9
1,664.1
1,705.4
1,719.0
1,782.5
Menu
4Q13
1Q14
2Q14
3Q14
25.8
8.5
93.7
4Q14
161.1
1Q15
193.7
2Q15
214.0
138.0
177.4
192.2
199.1
177.9
156.8
126.4
121.1
36.3
36.6
37.8
32.0
21.8
19.9
21.4
38.7
33.6
32.6
29.8
28.7
28.6
29.8
0.5
0.2
0.3
0.2
0.2
0.1
0.2
7.5
0.1
1.2
26.8
27.4
16.5
17.0
17.5
18.0
18.5
6.5
9.8
8.0
4.7
5.6
6.6
7.5
319.5
308.2
388.2
422.7
425.3
413.7
336.6
1.4
1.4
1.3
0.9
1.4
1.2
42.8
44.2
41.6
36.4
32.0
26.8
22.1
5.0
10.4
20.0
24.9
27.1
23.7
10.1
10.4
10.3
10.5
10.4
10.9
11.4
47.3
48.4
49.6
34.0
34.9
35.9
37.0
101.5
109.5
113.1
101.7
103.7
101.9
94.2
87.4
87.4
87.4
87.4
87.4
87.4
87.4
1,224.5
1,264.8
1,265.5
1,230.9
1,200.1
1,154.4
1,113.3
68.4
73.8
75.0
76.0
76.1
76.5
76.3
1,380.3
1,426.1
1,427.9
1,394.3
1,363.7
1,318.4
1,277.0
1,481.8
1,535.6
1,541.1
1,496.0
1,467.4
1,420.3
1,371.2
1,801.2
1,843.8
1,929.2
1,918.7
1,892.7
1,833.9
1,707.9
4T13
1T14
2T14
3T14
3T14
3T14
3T14
4Q13
1Q14
2Q14
3Q14
3Q14
3Q14
3Q14
37.9
55.4
29.1
18.6
16.5
14.9
11.1
12.8
49.1
45.4
46.4
49.6
3.2
3.2
112.5
120.2
107.1
109.6
105.3
114.3
107.8
19.2
23.6
24.3
25.3
19.4
20.0
21.7
6.2
2.7
2.9
2.5
1.0
1.0
1.0
1.0
1.0
1.0
1.1
7.1
4.6
8.6
4.7
4.0
2.9
2.9
18.7
0.6
1.7
41.0
41.0
21.8
21.8
21.8
21.8
0.0
3.3
5.2
1.2
0.0
4.9
3.5
5.1
2.1
1.0
1.2
0.2
255.0
308.5
252.0
233.6
221.2
179.4
148.1
58.7
17.2
16.5
15.7
14.9
14.3
13.5
0.3
448.2
448.4
572.1
573.3
575.5
580.3
493.7
10.6
11.4
11.6
12.8
12.6
12.4
12.0
2.5
9.4
9.4
9.3
9.2
9.1
9.0
8.9
0.1
0.1
529.7
486.5
609.5
611.0
612.1
616.0
528.1
784.7
795.0
861.5
844.6
833.3
795.3
676.2
553.2
554.9
563.1
563.3
563.3
563.3
563.3
447.9
447.9
447.9
447.9
487.0
487.0
487.0
10.2
12.4
14.9
17.3
8.8
2.5
4.8
5.2
(0.2)
(0.2)
0.3
0.2
0.2
0.2
33.9
42.2
45.4
(14.5)
(22.7)
1,016.5
1,048.8
1,067.7
1,074.1
1,059.4
1,038.6
1,032.7
1,801.2
1,843.8
1,929.2
1,918.7
1,892.7
1,833.9
1,708.9
Mills - Cash flow

In R$ million
1Q09
Cash flow from operating activities

Net income before taxation
12.0
Adjustments
Depreciation and amortization
6.9
Provision for tax, civil and labor risks
Accrued expenses on stock options
1.0

Residual value of fixed and intangible assets
0.4
Gain on sale of property, plant and equipment and intangible assets
Marketable securities income

Interest, monetary and exchange rate variation on loans, contingencies and deposits in court
6.8
Allowance for doubtful debts
Others
Capital gain on disposal of investment
Income tax and social contribution deferred

15.1
Changes in assets and liabilities
Trade receivables
Inventories
6.5
(0.3)
Recoverable taxes
1.9
Deposits in court
0.0
Prepaid expenses
0.1
Prepaid suppliers
0.2
Other assets
(0.8)
Suppliers
(7.9)
Salaries and payroll charges
(0.5)
Income tax and social contribution
(0.3)
Tax recovery program - Law 11,941/2009

Taxes payable
(0.9)
3.4
Provision for contingencies
0.3
Other liabilities
0.2
1.9
Cash from operations

Interest paid
29.0
(3.3)
Income tax and social contribution paid
Profit sharing paid
Lawsuits settled
Net cash generated by operating activities
25.7
Cash flow from investment activities

Advances on assets held for sale
Acquisitions of investments
Purchases of property, plant and equipment and intangible assets
Proceeds from sale of property, plant and equipment and intangible assets
(9.0)
-
PIS and COFINS tax credits from acquisition of rental equipment

Asset write-off
Net cash generated by (used in) investing activities
(1.0)
(10.0)
Cash flow from financing activities

Capital contributions
Shares in treasury
Costs of issues of shares
Dividends and interest on capital invested paid

Repayment of borrowings
Borrowings raised
(8.4)
3.8
Net cash generated by (used in) financing activities
(4.6)
Increase (decrease) in cash and cash equivalents
11.0
Cash and cash equivalents at the beginning of the period

Cash and cash equivalents at the end of the period
1.8
13.0
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
4Q10
1Q11
20.1
16.6
29.2
28.1
39.6
42.8
31.3
33.8
7.1
9.0
10.1
8.9
10.6
13.0
14.5
16.0
0.2
0.6
0.8
0.2
1.0
1.7
1.1
0.1
(0.4)
0.5
0.3
0.4
6.1
3.8
4.0
3.2
6.6
1.4
0.1
0.3
(0.1)
0.1
0.0
(1.3)
0.3
(0.9)
(1.5)
(4.2)
(4.3)
(3.8)
(2.9)
(6.2)
(6.6)
8.0
(1.6)
5.8
5.5
2.9
6.0
4.8
5.3
5.9
4.3
0.8
0.5
14.1
16.4
19.6
17.3
8.7
10.2
33.4
18.3
(17.0)
(8.2)
(0.2)
(13.0)
(11.9)
(10.3)
(15.6)
(0.6)
(0.6)
0.1
(0.1)
(0.7)
(0.4)
(1.5)
(1.7)
(1.1)
(0.4)
(0.4)
(9.0)
14.4
5.8
(13.6)
4.1
4.2
(0.0)
0.6
(0.7)
0.0
(0.4)
0.0
(1.0)
0.0
0.2
0.3
(0.0)
0.1
(1.3)
(0.1)
(0.3)
(0.9)
(1.9)
(1.6)
(3.9)
(0.0)
(0.7)
6.6
0.4
(0.9)
11.6
(2.3)
7.6
4.1
(8.4)
2.9
2.4
(3.3)
5.5
1.0
4.9
(4.9)
5.6
2.0
0.2
(2.2)
1.4
2.6
(2.1)
(1.8)
3.2
(1.9)
(0.3)
(1.0)
(5.4)
2.7
0.3
1.1
(0.0)
0.1
6.8
0.5
1.3
0.2
(0.5)
5.1
(10.1)
(1.8)
(10.5)
14.6
(5.3)
(18.5)
(15.7)
3.0
24.1
31.2
38.3
60.0
43.1
34.6
49.0
55.1
(6.2)
(2.9)
(6.8)
(3.8)
(7.4)
(2.5)
(5.5)
(4.3)
(7.3)
(5.7)
(16.1)
(1.5)
(8.7)
(2.2)
(0.0)
(13.9)
(0.0)
0.0
(17.5)
17.8
28.3
24.2
36.6
19.5
30.6
34.8
31.1
(292.7)
113.4
48.0
126.7
(14.2)
-
(30.5)
-
(22.7)
(58.7)
(89.9)
(119.9)
(80.0)
(94.6)
1.0
1.6
4.5
5.4
6.5
4.2
(0.1)
(0.3)
0.0
(14.2)
(30.8)
(25.5)
(21.7)
(57.2)
(378.1)
(1.1)
36.2
(13.8)
425.9
1.7
0.1
0.1
14.5
(14.5)
(0.2)
(0.4)
(7.5)
(15.5)
(3.6)
(11.8)
(9.6)
(15.1)
(10.9)
(46.8)
(31.0)
(10.7)
(6.3)
4.8
17.5
5.8
31.0
10.8
3.3
1.5
30.7
(14.4)
7.9
(9.2)
20.7
359.9
(27.9)
(7.9)
20.8
(10.8)
5.3
(6.8)
0.2
1.3
1.7
1.4
88.1
13.0
2.6
8.3
1.6
1.8
3.1
4.8
6.2
2.6
8.3
1.6
1.8
3.1
4.8
6.2
4.3
2Q11
3Q11
4Q11
1Q12
2Q12
3Q12
4Q12
1Q13
33.8
18.8
43.8
50.3
47.8
58.6
54.0
60.4
17.2
20.2
22.8
24.7
26.4
27.4
30.1
31.3
0.4
1.0
0.2
1.0
1.0
(4.8)
(1.1)
0.5
0.8
0.9
0.9
0.9
0.9
1.9
2.1
2.0
2.1
1.2
3.2
3.6
4.3
3.9
8.4
4.0
###
0.9
(0.6)
0.9
(0.0)
(0.0)
(0.1)
(6.3)
(5.8)
(4.3)
(7.4)
(6.1)
(8.8)
(3.7)
1.6
(1.5)
11.3
13.5
9.9
11.5
8.9
(10.2)
###
0.1
12.1
14.4
12.6
1.9
9.2
(0.3)
6.4
3.8
2.0
3.9
5.0
(0.1)
0.1
(0.1)
(0.0)
###
29.8
39.8
31.7
40.8
39.0
33.7
54.0
45.3
(6.1)
(8.7)
(11.8)
(7.2)
(20.2)
(13.6)
(30.7)
(9.1)
(3.3)
(1.8)
0.6
(3.9)
0.1
(6.3)
(5.7)
(3.0)
7.2
(21.6)
4.2
3.4
3.9
5.6
0.6
14.9
(0.2)
(0.3)
0.1
(0.1)
(0.5)
(0.0)
(0.4)
0.0
###
###
(1.7)
0.5
(3.7)
9.3
(4.9)
1.5
(1.6)
0.4
4.2
(0.7)
6.0
(1.5)
(2.0)
(2.4)
(0.1)
2.4
1.8
4.6
(8.3)
1.3
5.8
5.1
(9.6)
5.7
###
###
0.3
3.0
(5.3)
(0.0)
(0.6)
2.5
8.6
###
###
(5.1)
4.2
(0.5)
(1.0)
1.0
1.8
1.4
1.6
(2.9)
(20.8)
(18.5)
0.3
(17.4)
(6.0)
(37.5)
2.1
60.7
37.8
57.0
91.4
69.4
86.4
70.5
107.7
(2.8)
(2.9)
(22.2)
(2.5)
(19.0)
(3.1)
(22.5)
(7.9)
(8.5)
(7.0)
(2.7)
(15.1)
(16.2)
(8.4)
(15.3)
(0.0)
(7.9)
###
(20.0)
(2.6)
###
(0.1)
49.4
27.9
32.1
63.3
34.2
74.9
32.6
70.8
9.4
1.5
###
(159.6)
21.6
###
###
(10.9)
-
(8.9)
(96.0)
(137.6)
(102.1)
(73.0)
(53.9)
(78.1)
(74.5)
(119.5)
8.1
7.3
6.6
9.7
9.5
8.5
14.6
8.3
###
###
(78.5)
(130.3)
(94.0)
(63.3)
(44.5)
(69.6)
(219.6)
(89.7)
1.7
0.8
0.4
5.6
2.6
1.4
1.9
(0.5)
(0.0)
(0.0)
###
(24.1)
(0.4)
3.6
(21.9)
(63.8)
(8.2)
(8.0)
(8.7)
(7.1)
(9.7)
295.1
3.0
27.8
3.4
32.7
272.0
207.3
(4.4)
24.2
(4.9)
9.3
264.8
(68.2)
(0.9)
178.1
(106.8)
(37.6)
(4.9)
(1.0)
270.1
(255.2)
(19.7)
4.3
179.0
72.2
35.2
30.3
29.3
299.4
44.2
179.0
72.2
35.2
30.3
29.3
299.4
44.2
24.5
(69.6)
-
(3.7)
1.0
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15
60.5
61.8
57.9
50.3
38.4
4.9
(3.2)
(14.4)
34.0
33.9
37.7
39.6
42.1
43.3
43.4
43.4
0.5
0.3
0.1
0.8
0.6
1.5
(1.9)
(0.5)
2.5
2.4
3.1
2.2
2.5
2.4
2.5
2.5
6.8
4.2
3.7
0.5
1.2
(1.7)
(11.5)
(16.5)
(8.5)
(10.1)
(11.4)
(12.0)
(10.4)
(14.4)
14.5
13.4
15.9
17.2
18.9
18.9
25.6
22.9
2.7
5.2
4.3
6.5
4.9
8.7
22.2
21.0
1.3
12.3
3.4
1.9
(8.3)
49.4
42.9
49.2
56.7
58.8
73.3
84.9
76.8
(21.1)
(1.0)
(13.3)
(21.4)
(11.5)
12.9
(2.2)
4.3
(0.9)
(0.1)
(5.3)
(0.3)
(1.2)
(2.0)
0.2
0.0
(1.4)
14.1
(0.0)
5.9
8.4
8.6
6.6
7.2
0.1
2.0
(0.4)
0.1
0.2
(0.1)
0.2
(0.4)
(0.7)
3.1
2.8
(2.9)
1.7
3.4
(0.4)
(1.0)
(2.5)
(0.2)
(1.1)
(1.8)
1.5
1.0
(0.3)
(1.7)
3.3
4.0
(6.6)
4.4
0.7
1.0
(5.8)
0.6
3.0
(3.6)
0.1
(0.0)
4.0
(0.6)
(0.7)
(1.1)
(7.6)
(0.1)
2.5
(1.3)
1.4
(3.2)
(1.2)
0.2
(27.8)
18.2
(21.4)
(17.3)
5.1
21.1
(3.7)
8.2
82.2
122.9
85.7
89.7
102.3
99.3
78.0
70.6
(12.8)
(14.4)
(13.7)
(9.7)
(20.2)
(16.8)
(23.0)
(15.0)
(17.7)
(9.6)
(29.3)
(7.1)
(13.4)
(10.7)
(7.6)
(6.3)
(0.1)
(0.0)
(18.6)
(0.2)
(0.5)
51.4
98.5
138.0
(0.4)
(0.2)
(0.0)
42.7
54.2
68.3
71.6
47.4
49.3
25.2
11.3
16.6
(136.7)
(139.6)
(118.7)
(82.9)
(82.5)
(31.0)
(18.3)
(6.4)
25.3
17.4
20.4
15.3
13.8
16.8
15.7
27.5
(2.6)
21.1
26.7
(96.9)
(98.3)
(67.7)
(57.4)
2.4
9.3
3.1
1.3
1.6
8.2
0.3
(11.0)
(8.8)
-
(36.2)
(3.0)
(2.6)
(2.5)
(41.0)
(3.3)
(28.6)
(3.2)
(3.1)
(3.0)
(292.8)
(3.6)
(1.2)
40.0
400.0
(55.4)
(3.1)
35.6
(3.9)
74.4
(6.6)
(12.2)
(50.0)
22.8
(1.6)
(19.9)
(17.3)
85.3
67.3
32.6
20.4
24.5
47.3
45.7
25.8
8.5
93.7
161.1
193.7
47.3
45.7
25.8
8.5
93.7
161.1
193.7
214.0
0.1
(41.2)
-
Menu
2Q15
(7.1)
43.0
(0.0)
2.2
(0.2)
19.7
1.8
0.8
67.3
2.1
(2.3)
6.2
(0.6)
(0.0)
(3.7)
1.7
0.0
(1.1)
2.2
62.4
(24.5)
(0.8)
37.2
(6.4)
5.8
(0.6)
0.0
(21.8)
(90.8)
(112.5)
(76.0)
214.0
138.0

Historical Data

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Historical Data

Загружено:

Авторское право:

Доступные форматы

Mills' Results

Mills - Key financial indicators

EBITDA margin (%)

Rental net PP&E

Mills - Net revenue per type

Technical support services

Total net revenue

Mills - Net revenue per business unit

Total net revenue

** Pro-forma result, including results for Industrial Service business unit.

Costs of job execution

Costs of sale of equipment

Costs of asset write-offs

Until 4Q11, ADD amounts are included in G&A expenses

penses (G&A), ex-depreciation

Mills - EBITDA per business unit

Mills - Capex per business unit

Heavy Construction - Key financial indicators

Total net revenue

Technical support services, sales and others

EBITDA margin (%)

Real Estate - Key financial indicators

EBITDA margin (%)

Rental - Key financial indicators

Technical support services, sales and others

EBITDA margin (%)

Total net revenue

Industrial Services - Key financial indicators

Total net revenue

Business unit sold in 2Q13

Mills - Income Statement

Net revenue from sales and services

Profit before taxation

Income tax and social contribution expenses

Results of continued operations

Other operational revenues

Mills - Balance Sheet

Assets available for sale

Total Non-Current Assets

Income tax and social contribution

Tax refinancing program (REFIS)

Borrowings and financings

Profit sharing payable

Derivative financial instruments

Advances on assets held for sale

Liabilities associated with assets available for sale

Dividends and interest on equity payable

Other current liabilities

Tax refinancing program (REFIS)

Total Non-Current Liabilities

Total Stockholders' Equity

Total Liabilities and Stockholders' Equity

Valuation adjustments to equity

Mills - Cash flow

Cash flow from operating activities

Provision for tax, civil and labor risks

Accrued expenses on stock options

Profit sharing payable

Tax refinancing program (REFIS)

Gain on sale of property, plant and equipment and intangible assets

Marketable securities income

Allowance for doubtful debts

Capital gain on disposal of investment