Mills' 4Q11 Result: Ebitda Financial Indicators Per Division

Mills' 4Q11 Result
Menu
Main Indicators
Revenue
COGS G&A
EBITDA
Financial Indicators per Division
Income Statement
Balance Sheet
Cash flow
Capex per division
Mills - Main financial figures
in R$ millions
Net revenue
EBITDA
EBITDA margin (%)
Net earnings
ROIC (%)
Capex
4Q10
(A)
154.2
3Q11
(B)
175.1
3Q11
(C)
175.1
4Q11
(D)
(D)/(A)
%
2010
(E)
10.6%
10.6%
25.5%
549.9
50.4%
27.6%
68.5%
194.5
45.4
50.8
59.9
76.4
29.0%
34.2%
39.5%
30.1
17.8
23.8
29.5
18.8%
8.6%
11.1%
13.8%
116.1
119.9
116.1
(D)/(C)
%
193.5
29.4%
78.8
(D)/(B)
%
35.4%
65.8%
24.1%
-1.7%
103.3
21.0%
3.2%
3.2%
52.1%
348.5
Menu
2011
(F)
(F)/(E)
%
677.6
23.2%
238.1
22.4%
35.1%
92.2
-10.8%
12.1%
525.9
50.9%
Mills - Net revenue per type
in R$ millions
4Q10
(A)
3Q11
(B)
4Q11
(C)
(C)/(B)
%
(C)/(A)
%
2010
(D)
2011
(E)
Rental
91.1
119.3
132.4
11.0%
45.4%
342.1
453.9
Technical support services
43.6
41.3
37.6
-8.8%
-13.8%
151.4
159.8
Sales
12.7
8.5
19.2
126.7%
50.6%
37.0
40.6
Others
6.8
6.0
4.3
-28.5%
-36.4%
19.4
23.3
154.2
175.1
193.5
10.6%
25.5%
549.9
677.6
4Q11
Total net revenue
Mills - Net revenue per division

in R$ millions
Heavy Construction
4Q10
34.2
32.8
Jahu - Residential and Commercial Construction
Industrial Services
Rental
Total net revenue
56.4
3Q11
2010
22.2%
33.2
19.0%
36.1
18.6%
154.3
21.3%
39.4
22.5%
52.5
27.1%
105.1
36.6%
56.9
32.5%
50.2
25.9%
195.4
30.8
20.0%
45.6
26.1%
54.9
28.3%
95.1
154.2
100.0%
175.1
100.0%
193.5
100.0%
549.9
Menu
(E)/(D)
%
32.7%
5.5%
9.7%
20.3%
23.2%
2011
28.1%
131.6
19.4%
19.1%
155.8
23.0%
35.5%
214.8
31.7%
17.3%
175.4
25.9%
100.0%
677.6
100.0%
Mills - Cost of goods and services sold (COGS) and the general, administrative and operating expenses (G&A)
in R$ millions
Costs of job execution
4Q10
3Q11
3Q11
4Q11
51.9
47.7%
58.5
47.1%
58.5
50.8%
53.3
Costs of sale of equipment
8.0
7.4%
5.6
4.5%
5.6
4.9%
11.8
Costs of asset write-offs
2.6
2.4%
0.6
0.5%
0.6
0.5%
1.4
8.1
7.5%
8.1
7.1%
7.1
62.6
57.5%
72.9
58.7%
72.9
63.3%
73.7
Equipment storage
COGS, ex-depreciation
G&A
Total COGS, ex-depreciation + G&A
46.3
108.8
42.5%
100.0%
51.3
124.2
41.3%
100.0%
42.2
115.1
36.7%
100.0%
43.4
117.1
Menu
2010
2011
45.5%
182.6
51.4%
210.0
47.8%
10.1%
23.2
6.5%
25.5
5.8%
1.2%
4.0
1.1%
4.6
1.0%
27.3
6.2%
63.0%
209.9
59.1%
267.4
60.8%
37.0%
145.5
40.9%
172.1
6.6%
100.0%
355.4
100.0%
439.5
39.2%
100.0%
Mills - EBITDA per division

in R$ millions
Heavy Construction
4Q10
13.3
Rental
Total EBITDA
EBITDA margin (%)
3Q11
3Q11
4Q11
29.2%
8.6
17.0%
14.4
24.1%
19.5
25.5%
25.6%
16.4
32.2%
16.4
27.3%
23.9
31.2%
5.8
12.8%
4.1
8.1%
4.1
6.9%
2.3
3.1%
14.7
32.3%
21.7
42.7%
25.0
41.7%
30.7
40.2%
45.4
100.0%
50.8
100.0%
59.9
100.0%
76.4
100.0%
11.6
Industrial Services
29.4%
29.0%
34.2%
39.5%
Menu
2010
2011
73.6
37.8%
57.8
24.3%
43.9
22.6%
66.0
27.7%
26.1
13.4%
20.7
8.7%
51.0
26.2%
93.6
39.3%
194.5
100.0%
238.1
100.0%
35.4%
35.1%
Menu
Mills - Capex per division
Actual
in R$ millions
Heavy Construction
4Q10
3Q11
4Q11
2010
2011
8.5
13.8
16.9
74.3
47.3

34.5
45.1
62.1
104.0
185.0
Industrial Services
Rental
Corporate
Organic Growth
Acquisition
Total Capex
3.6
6.9
4.1
25.0
17.3
25.0
43.9
33.4
130.6
162.8
7.3
6.4
3.4
14.6
18.0
78.8
116.1
119.9
348.5
430.4
95.5
116.1
119.9
348.5
525.9
78.8
Heavy Construction Division - financial indicators
in R$ millions
4Q10
3Q11
3Q11
4Q11
(D)/(B)
(D)/(C)
(D)/(A)
2010
(A)
(B)
(C)
(D)
(E)
Net revenue
Rental
26.8
27.3
27.3
32.5
19.0%
19.0%
21.3%
121.8
7.4
5.9
5.9
3.5
-39.6%
-39.6%
-52.1%
32.4
Total net revenue
34.2
33.2
33.2
36.1
8.6%
8.6%
5.5%
154.3
EBITDA
13.3
8.6
14.4
19.5
125.6%
35.0%
46.9%
73.6
Technical support services, sales and others
EBITDA margin (%)
38.8%
26.0%
43.5%
54.0%
47.7%
ROIC (%)
18.8%
4.5%
12.0%
17.5%
24.1%
8.5
13.8
13.8
16.9
22.0%
22.0%
97.5%
74.3
200.6
215.8
215.8
222.0
2.9%
2.9%
10.7%
171.1
4.8
5.2
5.2
5.6
7.7%
7.7%
15.5%
16.8
Capex
Invested Capital
Depreciation
Jahu - Residential and Commercial Construction Division - financial indicators
in R$ millions
4Q10
3Q11
4Q11
(C)/(B)
(C)/(A)
2010
2011
(E)/(D)
(A)
(B)
(C)
(D)
(E)
Net revenue
Rental
23.6
34.9
40.3
15.5%
70.9%
81.6
132.2
61.9%
9.2
4.4
12.1
172.3%
32.0%
23.5
23.6
0.3%
Total net revenue
32.8
39.4
52.5
33.3%
60.0%
105.1
155.8
48.1%
EBITDA
11.6
16.4
23.9
45.8%
105.3%
43.9
66.0
50.4%
EBITDA margin (%)
35.5%
41.6%
45.5%
41.7%
42.4%
ROIC (%)
22.3%
12.5%
16.3%
23.5%
14.3%
34.5
45.1
62.1
37.7%
80.2%
104.0
190.5
83.3%
154.1
262.0
310.8
18.6%
101.7%
114.7
241.4
110.5%
2.5
4.7
5.8
22.8%
137.7%
6.8
16.5
140.9%
Capex
Invested Capital
Depreciation
Industrial Services Division - financial indicators
in R$ millions
4Q10
3Q11
4Q11
(C)/(B)
(C)/(A)
2010
2011
(E)/(D)
(A)
(B)
(C)
(D)
(E)
138.5
158.3
14.3%
Net revenue
Maintenance
42.8
41.1
39.5
-3.8%
-7.8%
New plants
13.6
15.8
10.7
-32.5%
-21.4%
56.9
56.5
-0.7%
56.4
56.9
50.2
-11.8%
-11.1%
195.4
214.8
9.9%
5.8
4.1
2.3
-43.0%
-59.6%
26.1
20.7
-20.6%
Total net revenue

EBITDA
EBITDA margin (%)
10.3%
7.2%
4.7%
13.4%
9.7%
ROIC (%)
14.8%
3.2%
-1.2%
16.0%
5.9%
6.9
4.1
25.0
17.3
Capex
3.6
-40.8%
13.6%
-30.8%
Invested Capital
Depreciation
97.3
123.2
133.3
8.2%
36.9%
83.3
119.7
43.7%
2.2
2.7
2.9
7.9%
30.1%
7.8
10.5
34.4%
Rental Division - financial indicators
in R$ millions
4Q10
3Q11
3Q11
4Q11
(D)/(B)
(D)/(C)
(D)/(A)
2010
(A)
(B)
(C)
(D)
(E)
Net revenue
Rental
Total net revenue
EBITDA
25.7
42.3
42.3
47.2
11.4%
11.4%
83.2%
84.9
5.1
3.3
3.3
7.7
134.8%
134.8%
52.1%
10.1
30.8
45.6
45.6
54.9
20.2%
20.2%
78.1%
95.1
41.6%
22.9%
109.5%
14.7
21.7
25.0
30.7
EBITDA margin (%)
47.6%
47.6%
54.8%
56.0%
53.6%
ROIC (%)
18.7%
12.9%
16.0%
18.6%
19.2%
Capex
Invested Capital
Depreciation
51.0
25.0
43.9
43.9
33.4
-23.9%
-23.9%
33.7%
130.6
187.8
306.3
306.3
334.8
9.3%
9.3%
78.2%
134.1
5.0
7.6
7.6
8.5
11.9%
11.9%
68.1%
15.6
Menu
2011
(F)/(E)
(F)
109.2
-10.4%
22.5
-30.8%
131.6
-14.7%
57.8
-21.4%
43.9%
12.1%
47.3
-36.4%
213.3
24.6%
20.9
24.4%
2011
(F)/(E)
(F)
157.0
84.9%
18.4
81.4%
175.4
84.5%
93.6
83.8%
53.4%
16.5%
162.8
24.6%
277.8
107.1%
28.2
81.4%
Mills - Income Statement

in R$ millions
4Q10
3Q11
4Q11
2010
Net revenue from sales and services
154.2
175.1
193.5
549.9
Cost of products sold and services rendered
(76.5)
(92.3)
(95.6)
(254.8)
77.7
82.8
97.9
295.1
(46.9)
(52.1)
(44.2)
(147.6)
Operating profit before financial result
30.8
30.7
53.7
147.5
Financial expense
(4.4)
(16.6)
(12.5)
(24.3)
Financial income
4.8
4.6
2.7
18.7
Financial result
0.5
(12.0)
(9.9)
(5.6)
Profit before taxation
31.3
18.8
43.8
141.8
Income tax and social contribution expenses
(1.2)
(0.9)
(14.3)
(38.5)
Net income
30.1
17.9
29.5
103.3
125,495
125,591
125,657
125,495
0.24
0.14
0.24
0.82
Gross profit
General and administrative expenses
Number of shares at the end of the period (in thousands)

Net income per thousand shares at the end of the period - R$
Menu
2011
677.6
(340.4)
337.2
(175.2)
162.0
(46.6)
14.7
(31.8)
130.1
(38.0)
92.2
125,657
0.73
Menu
Mills - Balance Sheet
in R$ millions
4Q10
3Q11
4Q11
Assets
Current Assets
Cash and cash equivalents
6.2
72.2
35.2
Marketable securities
136.1
Trade receivables
122.1
126.5
139.1
5.6
11.8
11.2
26.2
21.2
22.1
7.3
9.6
11.5
Inventories
Recoverable taxes
Advances to suppliers
Derivative financial instruments
Other current assets
2.8
4.4
4.1
3.0
307.9
245.4
224.9
Trade receivables
3.8
3.2
2.6
Recoverable taxes
3.9
28.5
31.6
Deferred taxes
8.1
22.0
16.1
Deposits in court
7.3
7.8
7.7
23.1
61.4
58.0
88.0
87.4
551.2
788.6
872.9
41.9
44.7
45.5
593.1
921.2
1,005.8
Total Non-Current Assets
616.2
982.7
1,063.7
Total Assets
924.1
1,228.1
1,288.6
3Q11
4Q11
Total Current Assets

Non-Current Assets
Investment
Property, plant and equipment
Intangible assets
in R$ millions
4Q10
Liabilities
Current Liabilities
Suppliers
32.7
12.1
35.9
Borrowings and financings
46.7
41.0
65.3
Debentures
Salaries and payroll charges
21.3
15.8
6.1
33.3
25.0
Income tax and social contribution
0.0
2.7
Tax refinancing program (REFIS)
0.7
0.7
0.4
Taxes payable
7.9
9.9
8.1
Profit sharing payable
17.5
4.7
7.9
Dividends payable
21.9
24.5
18.9
Derivative financial instruments
7.0
5.0
Other current liabilities
2.4
5.1
4.4
Total Current Liabilities
160.8
146.5
177.7
Non-Current Liabilities
Borrowings and financings
Debentures
Provision for tax, civil and labor risks
Deferred taxes
Other non-current liabilities
85.9
11.1
10.0
77.1
71.1
268.3
268.4
12.7
12.8
9.4
11.2
10.4
10.5
1.0
0.6
0.6
Total Non-Current Liabilities
108.2
378.6
374.7
Total Liabilities
268.9
525.1
552.5
Capital
525.1
526.8
527.6
Earnings reserves
145.2
144.1
212.0
Stockholders' Equity
Capital reserves
(8.2)
(6.5)
(5.6)
Valuation adjustments to equity
(7.0)
(3.1)
2.1
41.8
Total Stockholders' Equity
Retained earnings
655.2
703.1
736.1
Total Liabilities and Stockholders' Equity
924.1
1,228.1
1,288.6
Mills - Cash flow

in R$ millions
4Q10
4Q11
2010
Cash flow from operating activities

Net income before taxation
31.3
43.8
141.8
Adjustments
Depreciation and amortization
14.5
22.8
47.1
Provision for tax, civil and labor risks
0.8
0.2
1.4
Expense on stock options
0.3
0.9
0.6
Profit sharing payable
6.6
3.2
17.5
(3.8)
(4.3)
(13.8)
Gain on sale of fixed and intangible assets

Marketable securities income
8.0
(4.8)
Interest, monetary and exchange rate variation on loans, contingencies and deposits in court
5.9
9.9
22.0
0.3
0.9
(1.0)
32.6
33.5
68.9
(15.6)
(11.8)
(51.5)
0.8
(0.3)
1.5
(1.7)
0.6
(4.2)
Changes in assets and liabilities

Trade receivables
Allowance for doubtful debts
Inventories
Recoverable taxes
4.1
4.2
10.6
Deposits in court
(1.0)
0.1
(1.4)
Other assets
(0.0)
(3.7)
(7.4)
4.1
6.0
21.0
Salaries and payroll charges
(4.9)
(8.3)
6.5
Taxes payable
(0.3)
(5.3)
(0.8)
Suppliers
Other liabilities
Cash from operations
(0.5)
(0.5)
1.6
(14.9)
(18.8)
(24.1)
49.0
58.6
186.7
Interest paid
(5.5)
(22.2)
(19.3)
Income tax and social contribution paid
(8.7)
(2.7)
(31.9)
Profit sharing paid
(13.8)
Net cash provided by operating activities
34.8
33.6
121.6
Cash flow from investment activities

Marketable securities
Acquisitions of investments
Acquisitions of fixed and intangible assets
Revenue from sale of non current and intangible assets
Cash used in investing activities
48.0
(80.0)
0.6
(102.1)
(131.3)
(348.5)
6.5
6.6
18.0
(25.5)
(94.9)
(461.8)
428.2
Cash flow from financing activities

Capital subscription
1.7
0.8
Shares in treasury
Costs of issues of shares
(0.4)
(15.1)
Dividends and interest on capital invested paid

Amortization of borrowings
New borrowings / debentures
Net cash provided by (used in) financing activities
Increase in cash and cash equivalents
3.6
(15.5)
(10.7)
(8.0)
(99.5)
1.5
27.8
46.6
(7.9)
24.2
344.8
1.4
(37.1)
4.6
Cash and cash equivalents at the beginning of the period
4.8
72.2
1.6
Cash and cash equivalents at the end of the period
6.2
35.2
6.2
Menu
2011
130.1
76.2
1.7
3.1
7.9
(19.3)
(1.5)
38.9
1.2
108.3
(27.2)
11.4
(5.6)
(6.0)
(0.3)
(5.7)
1.1
3.7
(2.9)
3.7
(27.8)
210.6
(32.2)
(20.3)
(17.5)
140.6
137.7
(92.9)
(430.3)
26.1
(359.4)
2.5
(0.5)
(24.5)
(86.3)
356.7
247.8
29.0
6.2
35.2

Mills' 4Q11 Result: Ebitda Financial Indicators Per Division

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Mills' 4Q11 Result: Ebitda Financial Indicators Per Division

Uploaded by

Copyright:

Available Formats

Mills' 4Q11 Result

Mills - Main financial figures

Mills - Net revenue per type

Technical support services

Total net revenue

Mills - Net revenue per division

Costs of job execution

Costs of sale of equipment

Costs of asset write-offs

Mills - EBITDA per division

Jahu - Residential and Commercial Construction

Heavy Construction Division - financial indicators

Total net revenue

Technical support services, sales and others

EBITDA margin (%)

Jahu - Residential and Commercial Construction Division - financial indicators

Total net revenue

EBITDA margin (%)

Technical support services, sales and others

Industrial Services Division - financial indicators

Total net revenue

Rental Division - financial indicators

EBITDA margin (%)

Mills - Income Statement

Net revenue from sales and services

Cost of products sold and services rendered

Operating profit before financial result

Profit before taxation

Income tax and social contribution expenses

Number of shares at the end of the period (in thousands)

Total Non-Current Assets

Total Current Assets

Borrowings and financings

Income tax and social contribution

Tax refinancing program (REFIS)

Profit sharing payable

Derivative financial instruments

Other current liabilities

Total Current Liabilities

Total Non-Current Liabilities

Valuation adjustments to equity

Total Stockholders' Equity

Total Liabilities and Stockholders' Equity

Mills - Cash flow

Cash flow from operating activities

Provision for tax, civil and labor risks

Expense on stock options

Profit sharing payable

Gain on sale of fixed and intangible assets

Tax refinancing program (REFIS)

Changes in assets and liabilities

Salaries and payroll charges

Cash from operations

Income tax and social contribution paid

Profit sharing paid

Net cash provided by operating activities

Cash flow from investment activities

Cash flow from financing activities

Costs of issues of shares

Dividends and interest on capital invested paid

Cash and cash equivalents at the beginning of the period

Cash and cash equivalents at the end of the period

You might also like