Académique Documents
Professionnel Documents
Culture Documents
Results
Financial Performance1
In R$ million
210.1
832.3
48.7%
794.2
213.0
207.8
51.7%
191.5
49.7%
47.0%
191.5
665.5
181.9
50.9%
794.2
48.4%
44.1%
42.3%
41.3%
462.8
34.8%
107.5
102.4
30.6%
105.9
403.1
339.0
335.7
350.2
7.0%
64.3
7.0%
81.7
2014
2014
79.0
66.7
14.1%
45.6
13.8%
33.9
12.3%
33.4
1Q14
2Q14
3Q14
Net revenue
217.4
12.3%
6.6%
92.2
9.9%
9.4%
14.7%
151.5
14.1%
172.6
11.3
3.2
4Q13
55.6
3Q14
EBITDA
4Q14
-6.2
Net earnings
2011
2012
EBITDA margin (%)
2013
ROIC
4Q14/4Q13
4Q14/3Q14
2014/2013
CAGR 11-14
Net revenue
-13%
-5%
-5%
20%
EBITDA
-46%
-30%
-13%
17%
Net earnings
-114%
-155%
-53%
-4%
Heavy
Construction
29%
Technical
assistence
1%
Rental
46%
Real Estate
25%
Sales
10%
Others
7%
Rental
82%
Heavy
Construction
Real Estate
Rental
Mills
% 2014 Revenue
29%
25%
46%
100%
# Clients
377
2,065
4,083
5,798
38%
20%
12%
16%
Indicators
Change in EBITDA
In R$ million
90
3.6
80
8.4
0.3
70
60
4.6
8.9
1.1
2.3
50
40
79
30
20
10
0
55.6
6.0%
5.3%
5.0%
4.2%
Excluding credit
downgrade
4.0%
3.0%
2010-2014 Average
2.1%
2.0%
2.0%
1.7%
1.0%
0.3%
0.0%
2010
2011
2012
2013
2014
100
74
45
11
2010
2011
2012
2013
(31)
1Q14
2Q14
3Q14
4Q14
2014
(13)
(100)
(154)
(200)
(219)
(300)
(340)
(400)
1 Net
cash generated by the operating activities minus net cash applied in investment activities
499
36
413
18
324
15
Rental
267
163
292
20
Real Estate
131
199
161
104
27
Heavy Construction
90
185
105
60
106
74
2010
47
51
2011
2012
19
48
2013
2014
Debt profile
Debt1
in R$ million
in R$ million
745
194
231
552
194
206
184
134
150
Net debt
Cash
position
144
137
106
106
65
31
38
27
2019
2020
174
72
57
34
38
2015
2016
2017
2018
Interest
Principal
R$ 64.5 million
R$ 505.6 million
As of December 31st ,2014
2 Unsecured overdraft account+ Secured bank credit lines
Debt indicators
EBITDA/Net fincancial results
Net Debt/EBITDA
8.9x
8.0x
7.1x
1.6x
1.5x
1.5x
1.5x
1.5x
4Q13
1Q14
2Q14
3Q14
6.1x
5.2x
4Q13
1Q14
2Q14
3Q14
4Q14
Debentures Covenants :
(1) EBITDA/net financial results higher than or equal to two; and
(2) Net Debt/EBITDA less than or equal to three.
10
4Q14
Heavy
Construction
Commercial
11
Real Estate
Commercial
Operations
Engineering
Maintenance
Projects
Inventory
handling and
control
Field Operation
Rental
60.1%
57.7%
55.8%
55.7%
56.3%
357.3
370.8
54.9%
98.6
97.3
97.2
53.4%
53.0%
91.0
83.9
253.5
39.6%
201.2
58.4
56.0
18.2%
55.1
50.0
17.8%
16.2%
14.5%
11.5%
33.2
4Q13
1Q14
2Q14
3Q14
Net revenue
196.7
175.4
16.5%
93.6
2011
4Q14
EBITDA
141.2
18.2%
18.2%
11.5%
2012
2013
2014
ROIC
4Q14/4Q13
4Q14/3Q14
2014/2013
CAGR 11-14
Net revenue
-14%
-8%
4%
28%
EBITDA
-41%
-34%
-2%
28%
13
Changes in revenue
Utilization Rate
in R$ million
100
3.8
90
100%
In %
11.7
0.8
80%
80
70
60%
60
50
91
83.9
40
40%
30
20%
20
10
0%
0
3Q14
Revenues
Rented
Volume
14
15
17%
17%
11%
4%
20%
16%
19%
16%
51%
17%
Others
Spot
64%
67%
73%
63%
Industry
45%
Construction
Brazilian market
Mills
Ramirent
Source: Brazilian Market 2014, estimated by Mills Mills 2014, United Rental - 2014 and Ramirent - 2014
16
40
100%
90%
34
35
80%
30
30
70%
25
60%
21
20
50%
16 45%
15
40%
38%
11
10
43%
31%
30%
20%
13%
5
0
10%
0%
2009
2010
2011
# Machines
2012
2013
2014
YoY (%)
Source: Mills
17
19%
Falls
35%
12%
Electric shock
10%
Crushing
USA
5%
Collision
Brazil
8%
8%
4%
Source: (1) EUA: Osha data of 2010 and (2) Brazil : BOLETIM SIRENA Accidents in work
analysis -N 2 - January to December, 2010, data of 2010
18
1,889
403
277
233
72
Mobile ladders
Fixed scaffolding
Mobile scaffolding
Aerial platform
19
20
30
26
16
17
14
21
2008
2009
2010
2011
2012
2013
2014
58.649.9%
50.2%
55.5
46.2%
51.0
48.5%
51.9
41.2%
52.5
42.1%
174.1
131.6
108.1
29.3
25.6
25.6
17.9%
84.3
21.4
16.3%
13.3%
16.3
57.8
12.1%
17.2%
2011
2012
88.9
19.2%
9.9%
9.9%
4Q13
211.0
43.9%
31.0%
19.2%
217.0
49.8%
1Q14
2Q14
3Q14
Net revenue
4Q14
EBITDA
2013
2014
ROIC
4Q14/4Q13
4Q14/3Q14
2014/2013
CAGR 11-14
Net revenue
-10%
1%
-3%
17%
EBITDA
-44%
-24%
-18%
15%
22
Change in revenue
Utilization Rate
in R$ million
100%
In %
60
2.6
1.6
1.6
80%
50
40
60%
30
52.5
51.9
40%
20
20%
10
0%
0
3Q14
Revenues
Rented
Volume
Price and
Others
4Q14
mix
Revenues Revenues
Source: Mills
23
Source of funds
Per sector
PPP
13%
Others
13%
Industry
32%
Public
40%
Private
46%
Heavy Construction
55%
24
6.0
5,4
5.0
4.0
0.46
2.13
3,6
Sewage and sanitation
0.24
3.0
1.47
0.80
0.15
2.0
0.43
1.0
2,3
2.03
0.76
2.4
2,2
0.21
0.19
0.67
0.74
0.64
0.63
0.62
1990-2000
2001-10
0.21
Energy
Telecom
0.8
Logistics
0.50
0.73
2.5
0.5
1.48
0.90
1.1
2011-12
2013
0.0
1971-80
1981-89
Source: Credit Suisse report about infraestructure in Brazil The Brazilian Infraestructure: Its now or
never from July 2013 and Inter.B (2013)
25
Infrastructure
643
Total
1,013
830
1,772
BNDES - 2015-2018
598
1,509
Source: BNDES December 2014, Sobratema 5 Edio 2014, Anurio Exame 2014-2015, data
from 1,565 construction works.
26
258.0
59.5
47.7%
238.0
58.8
54.2
42.4%
48.6
212.4
212.4
48.6
45.4
36.4%
42.8%
155.8
30.4%
39.4%
31.5%
23.5
17.1
15.7%
8.1%
6.7%
6.5%
2.1%
4Q13
1Q14
2Q14
23.6%
113.4
25.2
3Q14 -9.6%
-4.7
Net revenue
7.7
3.8%
3Q14
13.5%
14.3%
66.0
93.8
15.7%
64.6
8.1%
6.1
0.4%
4Q14
2.5%
0.4%
2011
EBITDA
50.1
2012
2013
2014
2014
ROIC
4Q14/4Q13
4Q14/3Q14
2014/2013
CAGR 11-14
Net Revenue
-16%
-6%
-18%
11%
EBITDA
-64%
-20%
-47%
-9%
Excluding non-recurring effects of R$ 14.5 million in 2014, of which R$ 12.3 million was in 3Q14.
ROIC: Return on Invested Capital.
27
Change in revenue
Utilization rate
in R$ million
100%
In %
60
4.8
50
1.7
80%
0.1
40
60%
30
40%
48.6
45.4
20
20%
10
0%
0
3Q14
Revenues
Rented
Volume
Price and
Others
4Q14
mix
Revenues Revenues
Fonte: Mills
28
Total launches1
Total sales1
in R$ billion
in R$ billion
27.9
32.1
80%
30
100%
35
100%
26.6
80%
29.8
25.0
30
25
21.3
Var. (%)
40%
19.1
20
20%
10.1%
7.6%
15
0%
60%
20.0
20
40%
15
20%
9.8%
4.7%
0%
25
23.4
Var. (%)
60%
22.7
10
10
-20%
-18.6%
-33.7%
-40%
-60%
2010
2011
2012
2013
-18.4%
-20%
-19.9%
-40%
-60%
2014
2010
1 Cyrela,
2011
2012
2013
2014
Direcional, Even, Eztech, Gafisa, Helbor, MRV, Tecnisa, Rodobens, and PDG
Source: Operational reports from companies and Mills
29
GDP
Yoy variation (%)
15%
10%
5%
0%
2009
2010
2011
2012
2013
2014*
2015*
-5%
-10%
Total GDP
30
System
Deck type
Flying table
Cycle between
concreting activities
15 days
7-10 days
6-8 days
4-7 days
Labor required1
30 people
20 people
12 people
10 people
Approximately 800 m2
Source: Tchne Magazine. June 2012 and Mills
31