Académique Documents
Professionnel Documents
Culture Documents
ndice
Principais Indicadores
Receita
CPV G&A
EBITDA
Indicadores por unidade de negcio
DRE
Balano
Fluxo de Caixa
Capex por Unidade de negcio
Menu
Mills - Principais indicadores financeiros
4T14
3T15
4T15
(C)/(A)
(C)/(B)
2014
2015
(E)/(D)
(A)
(B)
(C)
(D)
(E)
Receita lquida
181.9
136.5
127.9
-29.7%
-6.3%
794.2
576.1
-27.5%
EBITDA
55.6
35.1
30.2
-45.7%
-13.9%
335.7
164.8
-50.9%
30.6%
25.7%
23.6%
42.3%
28.6%
em R$ milhes
55.6
38.5
33.1
30.6%
28.2%
25.9%
Lucro lquido
-6.2
-17.2
-57.9
6.6%
0.8%
-2.9%
Capex bruto
22.6
9.5
2.6
-40.4%
831.6%
-88.3%
-13.9%
236.7%
-72.3%
350.2
186.7
44.1%
32.4%
-46.7%
64.3
-97.8
-252.2%
6.6%
-2.9%
-144.7%
199.1
28.2
-85.8%
em R$ milhes
4T14
3T15
4T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
149.4
116.0
110.0
-26.4%
-5.2%
Assistncia tcnica
1.3
2.6
1.8
47.1%
-28.2%
Vendas Novos
10.6
3.2
4.9
-53.7%
55.3%
Vendas Seminovos
8.0
7.0
8.6
8.1%
23.1%
Outras
12.7
7.7
2.5
-80.0%
-67.0%
181.9
136.5
127.9
-29.7%
-6.3%
Locao
4T14
3T15
4T15
Infraestrutura
52.5
28.9%
41.2
30.2%
31.6
Edificaes
45.4
25.0%
26.5
19.4%
25.9
Rental
83.9
46.1%
68.7
50.4%
70.3
181.9
100.0%
136.5
100.0%
127.9
Menu
2014
2015
(E)/(D)
(D)
(E)
663.3
484.4
-27.0%
8.1
7.9
-2.2%
45.7
24.8
-45.6%
34.8
29.1
-16.5%
42.3
29.9
-29.3%
794.2
576.1
-27.5%
2014
2015
24.7%
211.0
26.6%
165.7
28.8%
20.3%
212.4
26.7%
117.2
20.3%
55.0%
370.8
46.7%
293.2
50.9%
100.0%
794.2
100.0%
576.1
100.0%
Menu
Mills - Custo de produtos e servios vendidos (CPV) e Despesas Operacionais, Gerais e Administrativas (G&A), ex-depre
em R$ milhes
4T14
3T15
4T15
37.1
29.4%
39.4
38.8%
36.4
37.3%
6.9
5.5%
3.0
3.0%
3.1
3.2%
3.6
2.9%
3.8
3.7%
5.6
5.8%
Baixa de ativos
3.9
3.1%
3.0
3.0%
1.9
2.0%
51.5
40.8%
49.2
48.5%
47.1
48.2%
37.7
29.8%
31.2
30.8%
28.4
29.1%
Servios Gerais
9.9
7.8%
11.3
11.1%
10.7
10.9%
Outras despesas
5.0
4.0%
1.7
1.7%
4.1
4.2%
G&A, ex-PDD
52.6
41.6%
44.3
43.7%
43.2
44.2%
PDD
22.2
17.6%
7.9
7.8%
7.4
7.6%
126.3
100.0%
101.4
100.0%
97.7
100.0%
4T14
3T15
4T15
(C)/(A)
(C)/(B)
2014
(A)
(B)
(C)
(D)
-47.0%
77.1%
PDD
em R$ milhes
Infraestrutura
% Receita lquida
Edificaes
% Receita lquida
Rental
% Receita lquida
PDD Total
% Receita lquida
9.6
2.9
5.1
18.26%
6.96%
16.06%
4.9
-0.3
1.5
10.89%
-1.32%
5.78%
7.6
5.4
0.8
9.10%
7.87%
1.18%
22.2
7.9
7.4
12.19%
5.81%
5.79%
13.6
6.42%
-69.7%
-529.8%
10.7
5.04%
-89.1%
-84.7%
18.0
4.86%
-66.60%
-6.59%
42.3
5.33%
s (G&A), ex-depreciao
2014
2015
142.6
31.1%
144.3
38.0%
38.1
8.3%
18.3
4.8%
15.0
3.3%
16.4
4.3%
13.7
3.0%
12.8
3.4%
209.5
45.7%
191.9
50.4%
156.2
34.1%
125.6
33.0%
38.3
8.3%
42.9
11.3%
12.2
2.7%
-18.4
-4.8%
206.7
45.1%
150.1
39.5%
42.3
9.2%
38.4
10.1%
458.5
100.0%
380.4
100.0%
2015
(E)/(D)
(E)
19.7
45.6%
11.91%
5.9
-45.0%
5.03%
12.8
-29.2%
4.35%
38.4
6.66%
-9.21%
4T14
Construo
22.4
Rental
33.2
55.6
EBITDA Total
Margem EBITDA (%)
3T15
40.3%
8.7
24.8%
-2.1
59.7%
26.4
75.2%
32.3
100.0%
35.1
100.0%
30.2
30.6%
25.7%
4T15
23.6%
em R$ milhes
4T14
3T15
4T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
-6.2
-17.2
-57.9
831.6%
236.7%
Resultado Financeiro
-14.8
-15.2
-13.5
-9.2%
-11.4%
-3.0
5.5
26.6
-992.6%
382.3%
11.6
-7.5
-71.1
-712.1%
847.4%
Depreciao
43.4
42.3
41.0
-5.4%
-3.0%
EBITDA
55.0
34.8
-30.1
-154.7%
-186.5%
0.7
0.3
3.1
369.9%
982.5%
EBITDA
55.6
35.1
30.2
-45.7%
-13.9%
No recorrentes
2.3
3.4
2.9
26.8%
-14.2%
57.9
38.5
33.1
-42.8%
-13.9%
4T14
3T15
4T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
Receitas financeiras
9.3
8.9
13.5
44.3%
51.6%
Despesas financeiras
-24.2
-24.1
-26.9
11.5%
11.8%
-14.8
-15.2
-13.5
-9.2%
-11.4%
Impairment
em R$ milhes
57.1
Menu
2014
2015
-7.0%
139.0
41.4%
32.2
19.6%
107.0%
196.7
58.6%
132.6
80.4%
100.0%
335.7
100.0%
164.8
100.0%
42.3%
2014
2015
28.6%
(E)/(D)
(D)
(E)
64.3
-97.8
-252.2%
-67.6
-63.1
-6.6%
-26.1
30.9
-218.6%
157.9
-65.6
-141.5%
168.3
169.6
0.8%
326.2
104.1
-68.1%
9.5
3.7
-61.5%
335.7
164.8
-50.9%
14.6
21.9
50.1%
350.3
186.7
-46.7%
2014
2015
(E)/(D)
(D)
(E)
24.0
36.9
53.9%
-91.6
-100.1
9.2%
-67.6
-63.1
-6.6%
57.1
4T14
3T15
4T15
2014
2015
(A)
(B)
11.6
15.8
4.2
1.1
62.4
0.0
0.0
0.0
104.2
0.0
15.9
4.2
1.1
166.5
11.7
6.7
5.3
1.5
32.6
16.4
Capex Total
22.6
9.5
2.6
199.1
28.2
Menu
(B)/(A)
%
-81.5%
-100.0%
-92.9%
-49.5%
-85.8%
3T15
4T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
77.6
56.2
50.3
-35.2%
-10.6%
Infraestrutura
43.4
33.4
29.1
-32.8%
-12.7%
Edificaes
34.2
22.9
21.1
-38.3%
-7.6%
20.3
11.5
7.3
-64.2%
-36.5%
Infraestrutura
9.1
7.8
2.5
-72.9%
-68.3%
Edificaes
11.2
3.7
4.8
-57.1%
31.6%
-15.0%
em R$ milhes
Receita Lquida
Locao
98.0
67.7
57.5
-41.3%
CPV, ex-depreciao
26.0
27.1
25.3
-2.8%
-6.8%
35.0
29.4
27.8
-20.6%
-5.4%
PDD
14.5
2.5
6.6
-54.8%
161.1%
Infraestrutura
9.6
2.9
5.1
-47.0%
77.1%
Edificaes
4.9
-0.3
1.5
-69.7%
-529.8%
22.4
8.7
-2.1
-109.4%
-124.4%
22.9%
12.8%
-3.7%
ROIC (%)
4.4%
-3.1%
-8.6%
Capex bruto
16.5
5.8
1.8
-89.1%
-69.1%
Capital Investido(d)
817.6
743.9
716.6
-12.3%
-3.7%
569.7
521.3
502.4
-11.8%
-3.6%
Outros
247.9
222.5
214.2
-13.6%
-3.7%
Depreciao
22.4
22.2
22.0
-1.5%
-0.5%
4T14
3T15
4T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
Locao
43.4
33.4
29.1
-32.8%
-12.7%
9.1
7.8
2.5
-72.9%
-68.3%
52.5
41.2
31.6
-39.8%
-23.2%
4T14
3T15
4T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
Locao
34.2
22.9
21.1
-38.3%
-7.6%
11.2
3.7
4.8
-57.1%
31.6%
45.4
26.5
25.9
-42.9%
-2.2%
EBITDA
em R$ milhes
Receita Lquida
em R$ milhes
Receita Lquida
4T14
3T15
4T15
(C)/(A)
(C)/(B)
(A)
(B)
(C)
Locao
71.8
59.8
59.7
-16.8%
-0.1%
12.2
9.0
10.6
-12.8%
18.6%
83.9
68.7
70.3
-16.2%
2.3%
CPV, ex-depreciao
25.5
22.1
21.8
-14.5%
-1.3%
17.5
14.9
15.4
-12.3%
3.6%
PDD
7.6
5.4
0.8
-89.1%
-84.7%
EBITDA
33.2
26.4
32.3
-2.7%
22.5%
39.6%
38.4%
45.9%
ROIC (%)
11.5%
-3.1%
5.5%
0.0
0.0
0.0
-100.0%
-100.0%
704.6
679.1
654.7
-7.1%
-3.6%
590.8
545.2
518.3
-12.3%
-4.9%
Outros
113.9
134.0
136.4
19.8%
1.8%
Depreciao
21.0
20.8
19.0
-9.5%
-8.7%
em R$ milhes
Receita Lquida
Capex bruto
Capital Investido
(i)
Menu
2014
2015
(E)/(D)
(D)
(E)
339.3
230.3
-32.1%
177.4
134.6
-24.1%
161.8
95.6
-40.9%
84.1
52.7
-37.3%
33.6
31.1
-7.4%
50.5
21.6
-57.2%
423.4
283.0
-33.2%
117.8
106.8
-9.3%
142.2
149.2
4.9%
24.3
25.6
5.6%
13.6
19.7
45.6%
10.7
5.9
-45.0%
139.0
1.3
-99.0%
32.8%
0.5%
4.4%
-8.6%
69.0
14.0
-79.7%
817.6
716.6
-12.3%
569.7
502.4
-11.8%
247.9
214.2
-13.6%
87.3
88.9
1.8%
2014
2015
(E)/(D)
(D)
(E)
177.4
134.6
-24.1%
33.6
31.1
-7.4%
211.0
165.7
-21.5%
2014
2015
(E)/(D)
(D)
(E)
161.8
95.6
-40.9%
50.5
21.6
-57.2%
212.4
117.2
-44.8%
2014
2015
(E)/(D)
(D)
(E)
324.0
254.1
-21.6%
46.8
39.1
-16.6%
370.8
293.2
-20.9%
91.7
85.0
-7.2%
64.4
62.8
-2.6%
18.0
12.8
-29.2%
196.7
132.6
-32.6%
53.0%
45.2%
11.5%
5.5%
104.2
0.0
-100.0%
704.6
654.7
-7.1%
590.8
518.3
-12.3%
113.9
136.4
19.8%
80.9
80.7
-0.2%
Mills - DRE
em R$ milhes
4T14
3T15
4T15
181.9
136.5
127.9
(90.7)
(87.0)
(83.6)
91.2
49.5
44.3
Lucro bruto
Outras receitas operacionais
Despesas gerais e administrativas
(79.6)
(57.0)
(115.3)
11.6
(7.5)
(71.1)
(24.2)
(24.1)
(26.9)
9.3
8.9
13.5
(14.8)
(15.2)
(13.5)
(3.2)
(22.7)
(84.6)
(3.0)
5.5
26.6
(6.2)
(17.2)
(57.9)
(6.2)
(17.2)
(57.9)
128,058
128,058
128,058
(0.05)
(0.13)
(0.45)
Menu
2014
2015
794.2
576.1
(362.4)
(343.8)
431.8
232.3
(57.1)
(273.8)
(240.8)
157.9
(65.6)
(91.6)
(100.1)
24.0
36.9
(67.6)
(63.1)
90.3
(128.7)
(26.1)
30.9
64.3
(97.8)
64.3
(97.8)
128,058
128,058
0.50
(0.77)
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
4T14
3T15
193.7
156.8
21.8
28.7
0.2
1.2
17.5
5.6
425.3
192.5
114.8
20.5
28.8
0.2
19.1
7.6
22.0
405.5
1.4
32.0
24.9
10.4
34.9
103.7
17.6
29.2
11.7
19.1
77.7
87.4
1,200.1
76.1
1,363.7
87.4
1,049.2
78.2
1,214.7
1,467.4
1,292.4
Total do Ativo
1,892.7
1,697.9
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
4T14
3T15
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
16.5
49.6
105.3
19.4
2.5
1.0
4.0
21.8
1.0
11.4
3.2
189.2
23.2
1.2
2.1
0.0
0.6
221.2
230.9
No Circulante
Emprstimos e financiamentos
Instrumentos financeiros derivativos
Debntures
Proviso para riscos tributrios, cveis e trabalhistas
14.9
575.5
12.58
12.7
415.4
12.85
Tributos diferidos
Programa de recuperao fiscal (REFIS)
9.1
9.3
612.1
450.3
Total Passivo
833.3
681.2
Patrimnio Lquido
Capital
Reservas de lucros
Reservas de capital
Ajuste avaliao patrimonial
Lucros acumulados
563.3
487.0
8.8
0.2
-
563.3
487.0
6.0
0.2
(39.9)
1,059.4
1,016.7
1,892.7
1,697.9
Menu
4T15
232.0
99.7
18.4
39.4
0.2
19.8
5.3
20.7
435.5
12.3
47.2
11.0
19.8
90.4
61.2
1,004.1
46.8
1,112.0
1,202.4
1,638.0
4T15
6.8
3.2
186.6
18.2
1.2
2.7
0.0
0.2
218.9
11.9
419.1
16.61
9.2
456.8
675.7
563.3
389.2
9.7
962.2
1,638.0
4T14
2014
(3.2)
90.3
Depreciao e amortizao
43.4
168.3
(1.9)
1.0
2.5
9.5
(10.4)
(43.8)
Juros, variao monetria e variao cambial sobre emprstimos, contingncias e depsitos judiciais
25.6
80.6
22.2
42.3
3.4
15.8
Ajustes
84.9
273.6
39.4
(15.9)
(182.2)
Estoques
0.2
(3.3)
Tributos a recuperar
6.6
29.5
Contas a receber
Aquisies de bens do ativo imobilizado locao
0.2
0.4
Outros ativos
(0.4)
1.7
Fornecedores
(0.3)
0.4
(5.8)
0.2
Tributos a pagar
(0.7)
2.6
Outros passivos
(1.2)
(4.2)
(3.9)
(115.3)
77.8
248.6
Depsitos judiciais
(0.6)
(23.0)
(69.7)
(7.6)
(38.9)
(18.6)
47.2
120.9
(2.4)
(32.6)
27.9
(2.4)
(4.7)
10.1
(11.0)
(11.0)
(46.7)
(1.2)
(300.6)
400.0
(12.2)
51.7
32.6
167.9
161.1
25.8
193.7
193.7
Menu
3T15
4T15
2015
(22.7)
(84.6)
(128.7)
42.3
41.0
169.6
0.4
3.7
3.6
1.2
3.7
9.6
(7.1)
(0.8)
(22.6)
20.5
24.9
88.0
8.0
7.4
38.2
2.7
(4.6)
57.1
57.1
(3.3)
(2.4)
(4.9)
64.7
129.860
338.6
13.0
15.2
67.8
(4.2)
(1.1)
(8.5)
0.9
7.1
5.7
5.9
3.6
22.9
(0.5)
1.8
0.2
0.5
2.4
1.9
1.6
(5.8)
(9.7)
1.5
(5.0)
(1.2)
(0.9)
0.6
(1.3)
0.8
(0.5)
(0.5)
18.6
18.2
77.3
60.6
63.5
287.2
(0.4)
(1.1)
(21.3)
(79.4)
0.0
(6.3)
42.0
41.8
200.3
(5.3)
(1.6)
(16.5)
(18.6)
18.6
18.6
13.3
(1.6)
2.1
0.0
(8.7)
(0.0)
0.0
(21.8)
(0.8)
(0.8)
(133.5)
(0.8)
(0.8)
(164.1)
54.5
39.5
38.4
138.0
193.7
193.7
192.5
232.0
232.0