2Q13 Quarterly Financial Reports

(Convenience Translation into English from the Original Previously Issued in Portuguese)
Mills Estruturas e Servios de Engenharia S.A.

Presentation of Interim Financial Information for the Quarter Ended June 30, 2013 and Report on Review of Interim Financial Information
Deloitte Touche Tohmatsu Auditores Independentes
(Convenience Translation into English from the Original Previously Issued in Portuguese) REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION (Convenience Translation into English from the Original Previously Issued in Portuguese)
REPORT ON REVIEW OF INTERIM FINANCIAL INFORMATION To the Board of Directors and Shareholders of Mills Estruturas e Servios de Engenharia S.A. Rio de Janeiro RJ Introduction We have reviewed the accompanying interim financial information, of Mills Estruturas e Servios de Engenharia S.A. (Company) included in the Interim Financial Information Form (ITR), for the three month period ended June 30, 2013, which comprises the balance sheet as of June 30, 2013 and the related statements of income and comprehensive income, for the three and six-month periods then ended and the statement of changes in equity and statement of cash flows for the six month period then ended, including the explanatory notes. The companys management is responsible for the preparation of interim financial information in accordance with technical pronouncement CPC 21 (R1) - Interim Financial Reporting and IAS 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB), as well as for the presentation of such information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of Interim Financial Information (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review. Scope of review We conducted our review in accordance with Brazilian and international standards on review of interim financial information (NBCTR 2410 and ISRE 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the standards on auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion. Conclusion on the interim financial information Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial information included in the ITR referred to above was not prepared, in all material respects, in accordance with technical pronouncement CPC 21(R1) and international standard IAS 34, applicable to the preparation of Interim Financial Information (ITR), and presented in accordance with the standards issued by the CVM.
Deloitte Touche Tohmatsu
Emphasis of Matter Restatement of values corresponding to the three and six months periods ended June 30, 2012 As mentioned in Note 2.2, due to the adoption of the technical pronouncement CPC 31 - Noncurrent Assets Held For Sale and Discontinued Operations, the comparative values of the income statement, related to the periods of three and six months ended June 30, 2012, have been reclassified and are being restated as required by CPC 23 - Accounting Policies, changes in Accounting Estimates and Errors and CPC 26 (R1) - Presentation of Financial Statements. Our conclusion does not contain changes related to this subject. Other matters Statements of value added We have also reviewed the interim statement of value added (DVA), for the six month period ended June 30, 2013, prepared under the responsibility of the Company's management, the presentation of which is required by the standards issued by the CVM applicable to the preparation of Interim Financial Information (ITR), and considered as supplemental information for IFRS, which do not require the presentation of DVA. This statement was subject to the same review procedures described above, and, based on our review, nothing has come to our attention that causes us to believe that it was not prepared, in all material respects, consistently whith the interim financial information taken as a whole. The accompanying interim financial information has been translated into English for the convenience of readers outside Brazil. Rio de Janeiro, August 6, 2013
DELOITTE TOUCHE TOHMATSU Auditores Independentes
Antnio Carlos Brando de Sousa Engagement Partner
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. BALANCE SHEET AS AT JUNE 30, 2013 AND DECEMBER 31, 2012 (In thousands of Brazilian reais - R$) - Unaudited Note ASSETS CURRENT ASSETS Cash and cash equivalents Marketable securities Trade receivables Inventories Recoverable taxes Advances to suppliers Derivative financial instruments Available-for-sale assets Other assets NON-CURRENT ASSETS Trade receivables Recoverable taxes Judicial deposits 5 7 17 2,096 34,797 11,696 48,589 87,392 1,124,103 59,863 1,271,358 1,719,022 2,529 30,717 11,853 45,119 87,392 1,003,347 54,526 1,145,265 1,664,061 (continues) 6/30/2013 12/31/2012
3 4 5 6 7 25 8
47,289 165,057 30,852 35,839 706 4,026 106,712 8,594 399,075
44,200 159,606 194,778 26,938 35,021 6,682 6,452 473,677
Investments Property, plant and equipment Intangible assets
9 10 11
TOTAL ASSETS
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. BALANCE SHEET AS AT JUNE 30, 2013 AND DECEMBER 31, 2012 (In thousands of Brazilian reais - R$) - Unaudited Note LIABILITIES AND EQUITY CURRENT LIABILITIES Trade payables Borrowings, financing and finance leases Debentures Payroll and related taxes Income tax and social contribution Tax debt refinancing program (REFIS) Taxes payable Profit sharing payable Dividends and interest on capital payable Derivative financial instruments Liabilities associated with available-for-sale assets Other liabilities NON-CURRENT LIABILITIES Borrowings, financing and finance leases Debentures Tax debt refinancing program (REFIS) Deferred taxes Provision for tax, civil and labor claims Other liabilities 6/30/2013 12/31/2012
12 13 16
15 25 8
70,074 15,665 110,604 23,824 759 931 10,710 10,817 20,421 12,736 3,147 279,688 23,480 447,849 9,616 5,516 10,628 169 497,258 776,946
47,784 41,796 12,994 27,585 907 18,597 20,142 36,170 800 7,752 214,527 30,203 537,459 9,823 2,381 9,919 423 590,208 804,735
12 13 16 17
TOTAL LIABILITIES EQUITY Issued capital Capital reserves Earnings reserves Equity valuation adjustments Retained earnings Total equity TOTAL LIABILITIES AND EQUITY
18 18 18 18
548,808 4,730 321,009 2,884 64,645 942,076 1,719,022
537,625 233 321,768 (300) 859,326 1,664,061
The accompanying notes are an integral part of this interim financial information.
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. INCOME STATEMENT FOR THE PERIODS ENDED JUNE 30, 2013 AND 2012 (In thousands of Brazilian reais - R$) - Unaudited
Reclassified 6/30/2012 ThreeSixmonth month period period 156,286 (54,323) 101,963 (45,712) 56,251 872 (9,921) (9,049) 304,551 (102,862) 201,689 (87,292) 114,397 1,998 (20,753) (18,754)
Note
6/30/2013 ThreeSixmonth month period period 211,774 (87,275) 124,499 (56,844) 67,655 5,024 (16,810) (11,786) 400,202 (155,691) 244,511 (109,773) 134,738 7,157 (28,145) (20,988)
Net revenue from sales and services Cost of sales and services
21 22
GROSS PROFIT General and administrative expenses OPERATING PROFIT Finance income Finance costs FINANCE COSTS, NET PROFIT BEFORE INCOME TAX AND SOCIAL CONTRIBUTION Income tax and social contribution PROFIT FROM CONTINUING OPERATIONS PROFIT FROM DISCONTINUED OPERATIONS PROFIT FOR THE PERIOD Basic earnings per share - R$ Diluted earnings per share - R$ EARNINGS PER SHARE FROM CONTINUING OPERATIONS Basic earnings per share - R$ Diluted earnings per share - R$
22
23 23
16
55,869 (11,302)
113,750 (31,549)
47,202 (8,535)
95,642 (25,523)
44,569
82,201 5,133 87,334 0.69 0.68
38,667 577 39,244 0.31 0.31
70,119 1,790 71,909 0.57 0.56
8.2
3,504 48,073 0.38 0.38
20 (a) 20 (b)
20 (a) 20 (b)
0.35 0.35
0.65 0.64
0.31 0.31
0.56 0.55
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. STATEMENT OF COMPREHENSIVE INCOME FOR THE PERIODS ENDED JUNE 30, 2013 AND 2012 (In thousands of Brazilian reais - R$) - Unaudited
Note 6/30/2013 ThreeSixmonth month period period 48,073 87,334 6/30/2012 ThreeSixmonth month period period 39,244 71,909
PROFIT FOR THE PERIOD OTHER COMPREHENSIVE INCOME Cash flow hedge TOTAL COMPREHENSIVE INCOME FOR THE PERIOD
25
3,693
3,184
925
(1,001)
51,766
90,518
40,169
70,908
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. STATEMENT OF CHANGES IN EQUITY FOR THE PERIOD ENDED JUNE 30, 2012 (In thousands of Brazilian reais - R$) - Unaudited
Earnings reserves Retained Equity earnings Earnings valuation (accumulated Special retention adjustments losses) Total 2,329 135,268 (760) 2,102 (1,001) 1,101 760 736,140 6,021 (23) 1,842 -
Subscribed capital AT JANUARY 1, 2012 Capital contribution - share issue Purchase / cancelation of treasury shares Stock option plan Realization of special reserve - tax amortization of Itapo merged goodwill Comprehensive income for the period - cash flow hedge Profit for the period Interest on capital proposed AT JUNE 30, 2012 527,587 6,021 533,608
Capital reserve
Legal Expansion 61,243 61,243
(5,581) 13,192 (23) 1,842 -
(1,001) 71,909 71,909 (21,780) (21,780) 50,889 793,108
(3,762) 13,192
1,569 135,268
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. STATEMENT OF CHANGES IN EQUITY FOR THE PERIOD ENDED JUNE 30, 2013 (In thousands of Brazilian reais - R$) - Unaudited
Earnings reserves Retained Equity earnings Earnings valuation (accumulated retention adjustments losses) 238,949 238,949 (300) 3,184 2,884 759
Subscribed capital AT JANUARY 1, 2013 Capital contribution - share issue Stock option plan Realization of special reserve - tax amortization of Itapo merged goodwill Comprehensive income for the period - cash flow hedge Profit for the period Interest on capital proposed AT JUNE 30, 2013 537,625 11,183 548,808
Capital reserve 233 4,497 -
Legal Expansion 20,768 61,243 61,243
Special 808 (759) 49
Total 859,326 11,183 4,497 -
3,184 87,334 87,334 (23,448) (23,448) 64,645 942,076
4,730 20,768
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. STATEMENT OF CASH FLOWS FOR THE PERIODS ENDED JUNE 30, 2013 AND 2012 (In thousands of Brazilian reais - R$) - Unaudited 6/30/2013 CASH FLOWS FROM OPERATING ACTIVITIES PROFIT BEFORE INCOME TAX AND SOCIAL CONTRIBUTION Adjustments: Depreciation and amortization Provision for tax, civil and labor claims Accrued expenses on stock options Profit sharing payable Gain on sale of property, plant and equipment and intangible assets Interest, indexation and exchange differences on borrowings, contingencies and judicial deposits Allowance for doubtful debts Changes in assets and liabilities: Trade receivables Inventories Recoverable taxes Judicial deposits Other assets Trade payables Payroll and related taxes Taxes payable Other liabilities 6/30/2012
120,852
98,081
65,313 944 4,497 10,817 (21,630)
51,089 2,000 1,842 7,860 (13,496)
27,108 7,649
20,367 10,209
(30,215) (3,914) 13,591 157 (334) (35) 8,975 (7,887) (5,986)
(27,466) (3,788) 7,335 (532) 4,346 (3,534) 7,127 (640) (72)
Lawsuits settled Interest paid Income tax and social contribution paid Profit sharing paid NET CASH GENERATED BY OPERATING ACTIVITIES
(235) (20,698) (26,590) (20,102) 122,277
(2,585) (21,451) (31,340) (7,917) 97,435
(continues)
10
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. STATEMENT OF CASH FLOWS FOR THE PERIODS ENDED JUNE 30, 2013 AND 2012 (In thousands of Brazilian reais - R$) - Unaudited 6/30/2013 Cash flows from investing activities: Marketable securities Purchases of property, plant and equipment and intangible assets (*) Proceeds from sale of property, plant and equipment and intangible assets NET CASH USED IN INVESTING ACTIVITIES Cash flows from financing activities Capital contributions Purchase of treasury shares Dividends and interest on capital paid Repayment of borrowings Borrowings raised NET CASH GENERATED BY FINANCING ACTIVITIES INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS, NET CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD (NOTE 3) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (NOTE 3) 159,606 (256,185) 33,640 6/30/2012 (126,934) 19,194
(62,939)
(107,740)
11,183 (36,170) (32,300) 1,038
6,021 (23) (21,892) (15,835) 36,117
(56,249)
(4,388)
3,089
(5,917)
44,200
35,179
47,289
29,262
(*) PIS and COFINS credits are included in total purchases of property, plant and equipment and intangible assets.
11
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. STATEMENTS OF VALUE ADDED FOR THE PERIODS ENDED JUNE 30, 2013 AND 2012 (In thousands of Brazilian reais - R$) - Unaudited 6/30/2013 REVENUES: Sales of merchandise, products and services Cancelations and discounts Other revenues (sale of assets) Allowance for doubtful debts - Recognition INPUTS PURCHASED FROM THIRD PARTIES Cost of sales and services Materials, energy, outside services and other Write-off of leased assets Other 635,521 (69,334) 970 (7,649) 559,508 (21,440) (95,948) (15,032) (132,420) 427,088 (65,313) 361,775 6/30/2012 469,806 (18,772) 2,156 (10,209) 442,981 (10,793) (57,123) (8,515) (26) (76,457) 366,524 (51,089) 315,435
Gross value added Depreciation, amortization and depletion Wealth created by the Company Wealth received in transfer: Finance income Wealth for distribution DISTRIBUTION OF WEALTH Personnel and payroll taxes Salaries and wages Benefits Severance Pay Fund (FGTS) Taxes and contributions Federal State Municipal Lenders and lessors Interest and exchange differences Leases Shareholders Interest on capital and dividends Retained earnings/loss for the period Wealth distributed
7,688 369,463 125,145 96,032 22,253 6,860 113,608 104,633 3,616 5,359 43,376 31,094 12,282 87,334 23,448 63,886 369,463
2,410 317,845 123,762 97,706 20,124 5,932 91,529 84,192 2,209 5,128 30,645 21,127 9,518 71,909 21,780 50,129 317,845
12
(Convenience Translation into English from the Original Previously Issued in Portuguese) MILLS ESTRUTURAS E SERVIOS DE ENGENHARIA S.A. NOTES TO THE INTERIM FINANCIAL INFORMATION FOR THE QUARTER ENDED JUNE 30, 2013 (In thousands of Brazilian reais - R$, unless otherwise stated) - Unaudited 1. GENERAL INFORMATION Mills Estruturas e Servios de Engenharia S.A. ("Mills" or "Company") is a publicly-traded corporation with registered offices in the City of Rio de Janeiro, Brazil. The Company basically operates in the construction and industrial maintenance markets, engaging in the following principal activities: (a) Rental and sale, including export, of steel and aluminum structures for construction works, as well as reusable concrete forms, along with optional supply of related engineering projects, supervisory and assembly services. Rental, assembly, and dismantling of access tubular scaffolding in industrial areas. Performance of industrial painting, sand-blasting, heat insulation, boilermaker and refractory services, as well as other services inherent in such activities. Sale, lease and distribution of aerial work platforms and telescopic manipulators, as well as parts and components, and technical assistance and maintenance services for such equipment.
(b) (c) (d)
(e) Holding of interests in other companies, as partner of shareholder. The accounting information contained in this interim financial information was approved by the Companys Board of Directors and authorized for issue on August 2, 2013.
2.
PRESENTATION OF INTERIM FINANCIAL INFORMATION 2.1. Basis of presentation The Companys interim financial information comprises the interim financial statements and has been prepared in accordance with Accounting Pronouncement CPC 21, which addresses interim financial reporting, and in accordance with International Accounting Standard (IAS) 34. This interim financial information does not include all the information and disclosures required in annual financial statements and should, therefore, be read in conjunction with the financial statements of Mills for the year ended December 31, 2012, which have been prepared in accordance with accounting practices adopted in Brazil and International Financial Reporting Standards (IFRSs) issued by the International Accounting Standards Boards (IASB).
13
In compliance with Brazilian Securities Commission (CVM) Circular 003/2011, of April 28, 2011, we present below the notes to the most recent annual financial statements (for the year ended December 31, 2012), which, in view of the lack of significant changes this quarter, are not being reproduced in full in this interim financial information: The notes not included in the period ended June 30, 2013 are the Summary of significant accounting policies, Critical accounting judgments and key estimates and assumptions, Financial risk management, Capital management and Tax debt refinancing program (REFIS), represented, in the financial statements for 2012, by notes 2, 3, 4, 5 and 19, respectively.
14
2.2. Restatement of the income statement for the period ended June 30, 2012 In conformity with CPC 31, the Company is restating the income statement for the period ended June 30, 2012 to classify separately the profit from discontinued operations.
6/30/2012 Three-month period Original Balance Net revenue from sales and services Cost of sales and services GROSS PROFIT General and administrative expenses OPERATING PROFIT Finance income Finance costs FINANCE COSTS, NET PROFIT BEFORE INCOME TAX AND SOCIAL CONTRIBUTION Income tax and social contribution PROFIT FOR THE PERIOD CONTINUED OPERATIONS PROFIT FOR THE PERIOD DISCONTINUED OPERATIONS 211,098 (98,197) 112,901 (54,890) 58,011 1,046 (11,287) (10,241) 47,770 Reclassifications 54,812 (43,874) 10,938 (9,178) 1,760 174 (1,366) (1,192) 568 Reclassified Balance 156,286 (54,323) 101,963 (45,712) 56,251 872 (9,921) (9,049) 47,202 Original Balance 410,238 (185,577) 224,661 (105,084) 119,577 2,410 (23,906) (21,496) 98,081 Six-month period Reclassifications Reclassified Balance 304,551 (102,861) 201,690 (87,293) 114,397 1,998 (20,753) (18,755) 95,642
105,687 (82,715) 22,971 (17,791) 5,180 412 (3,153) (2,741) 2,439
(8,526) 39,244 -
9 577 577
(8,535) 38,667 577
(26,172) 71,909 -
(649) 1,790 1,790
(25,523) 70,119 1,790
PROFIT FOR THE PERIOD
39,244
39,244
71,909
71,909
15
2.3. Basis of preparation The accounting policies, calculation methods, significant accounting judgments, estimates and assumptions used in this interim financial information are the same used in the financial statements for the year ended December 31, 2012, disclosed in Notes 2 and 3. These financial statements were published on March 13, 2013 on the newspapers Valor Econmico and the Official Gazette of the State of Rio de Janeiro. Adoption of the new and revised International Financial Reporting Standards (IFRSs) without material impacts on the interim financial information The information related to the Accounting Pronouncements and Interpretations Recently Issued did not suffer significant changes in relation to that disclosed in Note 2.4 to the Financial Statements for the Year Ended December 31, 2012. Below is the list of new and revised standards and interpretations already issued but not yet adopted:
Amendments to IAS 32 IFRS 9 Offsetting Financial Assets and Financial Liabilities (1); Financial Instruments (2);
(1) Effective for annual periods beginning on or after January 1, 2014. (2) Effective for annual periods beginning on or after January 1, 2015.
3.
CASH AND CASH EQUIVALENTS 6/30/2013 12/31/2012 Cash and banks Short-term investments 2,029 45,260 47,289 6,682 37,518 44,200
The balances recorded as cash and cash equivalents refer to deposits and highly liquid shortterm investments, readily convertible into a known amount of cash and subject to an insignificant risk of change in value. As at June 30, 2013, short-term investments refer to bank deposit certificates (CDBs) issued by Banco Santander, bearing interest at the rate of 103.5% of the interbank deposit certificate (CDI) (103.5% as at December 31, 2012). 4. MARKETABLE SECURITIES The balance held as marketable securities refers to short-term investments with Banco Santander, through bank deposits, yielding 103.5% of the interbank deposit certificate (CDI).
16
5.
TRADE RECEIVABLES 6/30/2013 12/31/2012 Construction Division Jahu Division Industrial Services Division (*) Mills Rental Division Events Division (**) Allowance for doubtful debts (***) 62,543 82,099 4,602 58,544 3,717 211,505 (44,352) 167,153 165,057 2,096 52,867 66,585 59,041 51,290 4,247 234,030 (36,703) 197,327 194,778 2,549
Current Non-current (*)
As at June 30, 2013, the balance of R$52,740, of the Industrial Services Division, was reclassified to available-for-sale assets (Note 8).
(**) Amount receivable from sale of property, plant and equipment of the Events Division, which was discontinued in 2008. (***)The allowance for doubtful debts is calculated based on the amount considered sufficient to cover potential losses on the realization of receivables, considering an individual analysis of the Companys major customers..
As at June 30, 2012, trade receivables totaling R$44,352 (2012 - R$36,703) were accrued. The increase in the amount of this allowance refers basically to the accrual of the balance receivable from specific customers that during the first half of 2013 were having difficulties to discharge their obligations. Mills holds receivables corresponding to assets of the Events Division, whose activities have been discontinued. Part of these assets was sold in the course of 2008 and 2009 under agreements for sale of chattels with reserve of title entered into on May 20, 2008 and February 18, 2009. The total amount will be received over a period not exceeding eight years, and the installments are adjusted using the percentage fluctuation of the Extended Consumer Price Index (IPCA). As at June 30, 2013, the asset is adjusted at present value and management, based on the collaterals provided for in the agreement, believes that the amount will be fully realized by the due date of the last installment. To determine whether or not trade receivables are recoverable, the Company takes into consideration any change in the customers creditworthiness from the date the credit was originally granted to the end of the reporting period. The credit risk concentration is limited because the customer base is comprehensive and there is no relationship between customers. The Company does not have any customer concentration in its revenue or trade receivables as no single customer or corporate group represents 10% or more of its trade receivables in any of its segments.
The aging list of the Companys trade receivables is as follows: 17
6/30/2013 Current Current (bills with original due dates extended) 1 to 60 days past due (*) 61 to 120 days past due (*) More than 120 days past due (*) Total 94,151 8,422 47,202 16,933 44,797 211,505
12/31/2012 130,420 11,688 40,577 15,359 35,986 234,030
(*) The analysis above was conducted considering the extended due dates of the bills. The receivables of the Jahu Division as at June 30, 2013 include R$14,852 (R$ 10,228 as at December 31, 2012) related to sales of raw materials to manufacturers of the Easyset, whose collection term, due to their characteristics, is above than 120 days, longer, therefore, than the average of the other customers of such Division.
6.
INVENTORIES 6/30/2013 Raw materials Finished goods Replacement parts and supplies Advances for inventories Other Total 8,531 8,530 7,998 5,246 547 30,852 12/31/2012 7,327 8,170 7,763 3,202 476 26,938
Inventories of raw materials, finished goods and advances for inventories are linked to madeto-order manufacturing processes to meet the demand of the Company and its customers. Inventories of spare parts are intended mainly for the access equipment. All inventories are stated at average cost.
7.
RECOVERABLE TAXES 6/30/2013 Taxes on revenue (PIS and COFINS) (*) Income tax (IRPJ) and social contribution (CSLL) State VAT (ICMS) Other 61,611 6,673 654 1,698 70,636 12/31/2012 54,724 6,453 3,618 943 65,738
Current Non-current
35,839 34,797
35,021 30,717
18
(*) PIS and COFINS credits refer basically to the amounts recoverable on purchases of property, plant and equipment and that will be offset against non-cumulative PIS and COFINS federal tax obligations. Mills expects that these credits will be realized by 2016.
8.
ASSETS AND LIABILITIES HELD FOR SALE The Company entered into an agreement for sale of assets and liabilities of its Industrial Services business unit (note 27). Based on technical pronouncement CPC 31, at June 30, 2013 the Company measured these assets and liabilities held for sale at book value.
8.1 Assets and liabilities held for sale
Industrial Services Division Current assets Trade receivables Other Non-current assets Property, plant and equipment Intangible assets Total available-for-sale assets
6/30/2013 52,740 143 52,883 53,754 75 53,829 106.712
Current liabilities Accrued vacation Accrued 13th month salary Total liabilities associated with available-for-sale assets
(9,593) (3,143) (12,736)
8.2 Income statement of the discontinued operations The Company's best estimate for the statement of income from discontinued operations is described in Note 24 - Income by Business Segment, in the column for the Industrial Services segment.
8.3 Statement of cash flows of the discontinued operations 6/30/2013 Net cash from operational activities Net cash from investment activities 13.344 2.265
19
9.
INVESTMENTS On February 8, 2011, the Company acquired 25% of the capital of Rohr S.A. Estruturas Tubulares (Rohr) for R$ 90,000. Rohr is a privately-held company specialized in access engineering and supplying construction solutions, which operates mainly in the heavy construction and industrial maintenance sectors. In 2011, the Company received R$2,608 (net of taxes) in interest on capital related to prior years. This amount was recognized reducing the amount of the investment, as it referred to dividends derived from profits or reserves already existing at the time the shares were purchased. In the fourth quarter of 2011, there was an increase in the stake in Rohr S.A. Estrutura Tubulares (Rohr) from 25% to 27.47%, resulting from a buyback by Rohr of 9% of its shares, which are currently in its treasury and will be cancelled or proportionally distributed to its shareholders. The Company assessed its influence over the management of Rohr and concluded that, even though it holds 27.47% of the investees capital, such investment should be carried at acquisition cost, due to the following facts: Mills does not have power to influence Rohrs financial, operational and strategic policies, it does not control, either individually or jointly, such policies, and it is not represented in the investees management. Furthermore, there is no shareholders agreement that might give Mills the right to have influence over the investees management. Based on these factors, the Company concluded that it does not have significant influence in the investee and will keep the investment carried at acquisition cost. In December 2012 the Company recognized finance income of R$3,214 related to interest on capital of Rohr for the years 2011 and 2012.
20
10. PROPERTY, PLANT AND EQUIPMENT

Equipment for rental and operational use Gross cost of PP&E Balances at December 31, 2012 Purchases Write-offs/disposals Adjustment for PIS and COFINS credits Reclassification to assets held for asset Transfers Balances at June 30, 2013 Accumulated depreciation Balances at December 31, 2012 Depreciation Write-offs/disposals Reclassification to assets held for asset Reclassification Balances at June 30, 2013 Annual depreciation rates - % Property, plant and equipment, net Balance at December 31, 2012 Balance at June 30, 2013 1,123,154 180,308 (20,754) (18,271) (100,772) 26,935 1,190,600 Rental equipment in progress 46,566 83,704 (26,935) 103,335 Total leased equipment 1,265,902 264,012 (27,145) (18,271) (100,772) 1,383,726 Leasehold Buildings Computers improvements and land and peripherals Vehicles 12,767 2,570 (665) (886) 13,786 25,156 (21) (1,005) 24,130 9,501 2,944 (5) (1,165) 11,275 4,274 384 (853) 3,805 Furniture Construction and in Total assets fixtures progress in use 7,174 885 (5) (734) 7,320 1,691 910 2,601 62,020 8,014 (31) (4,608) 65,395 Total PP&E 1,327,922 272,026 (27,176) (18,271) (105,380) 1,449,121
Leasing 96,182 (6,391) 89,791
Facilities 1,457 321 (186) 886 2,478
(295,534) (58,079) 9,214 49,421 23,560 (271,418) 10
(12,890) (3,665) 2,926 (23,560) (37,189) 10
(308,424) (61,743) 12,140 49,421 (308,606) -
(3,104) (710) 222 (3,592) 20
(1,080) (354)
(5,718) (788) 4 858 (5,644) 20
(2,522) (271) 496 (2,297) 20
(654) (65)
(3,073) (283) 265 (3,091) 10
(16,151) (2,470) 4 2,205 (16,412) -
(324,575) (64,213) 12,144 51,626 (325,018) -
307 (1,127) 4
57 (662) 10
827,620 919,182
83,292 52,602
46,566 103,335
957,478 1,075,120
9,663 10,194
24,076 23,003
3,783 5,631
1,752 1,508
803 1,816
4,101 4,229
1,691 2,601
45,869 48,983
1,003,347 1,124,103
21
Rental equipment can be summarized as follows: access scaffolding (Mills and Elite tubular scaffolding), forms (Noe and Aluma forms), props (MillsTour and Aluma), aerial platforms (JLG and Genie) and telescopic manipulators. We highlight below the main purchases in the first six-month period of 2013, by group of assets: Props Platforms Reusable concrete forms Suspended scaffolding and access structures Other Total purchases 59,928 147,045 25,127 26,652 13,274 272,026
As at June 30, 2013, depreciation for the period, allocated to direct costs of construction works and rentals and to general and administrative expenses, amounts to R$60,698 and R$3,515 (R$49,145and R$1,475 as at June 30, 2012), respectively. Certain items of the Companys property, plant and equipment are pledged as collateral of borrowing and financing transactions (Note 11). Property, plant and equipment are measured at historical cost, less accumulated depreciation. Historical cost includes costs directly attributable to the acquisition of items and may also include transfers from equity of any gains/losses on cash flow hedges qualifying as referring to the purchase of property, plant and equipment in foreign currency. Review of estimated useful life Based on a valuation conducted by technical experts, the Company issued an internal report on the estimated useful life, dated December 31, 2012, which was approved at an executive boards meeting. In order to prepare the report, the technical experts also considered the Companys operational planning for the coming fiscal years, past experience, such as the level of maintenance and use of the items, external elements for benchmarking, such as available technologies, manufacturers recommendations and technical manuals, and the asset useful life rates. There was no change in the remaining estimated useful lives of property, plant and equipment items for 2012 and there were no events during the period ended June 30, 2013 that would affect the valuation undertaken in 2012. The Company concluded that there were no events or changes in circumstances that would indicate that such assets may be impaired.
22
11. INTANGIBLE ASSETS Trademarks and patents 932 (37) 895 Total intangible assets 62,691 6,512 (273) 68,930
Software Gross cost of intangible assets Balances at December 31, 2012 Purchases Reclassification to assets held for sale Balances at June 30, 2013 Accumulated amortization Balances at December 31, 2012 Amortization Reclassification to assets held for sale Balances at June 30, 2013 Annual amortization rates - % Intangible assets, net Balance at December 31, 2012 Balance at June 30, 2013 Allowance for impairment of goodwill 17,465 6,512 (236) 23,741
Goodwill on investments 44,294 44,294
(3,811) (1,014) 198 (4,627) 20
(122) (86) (208) 10
(4,232) (4,232) -
(8,165) (1,100) 198 (9,067) -
13,654 19,114
810 687
40,062 40,062
54,526 59,863
Goodwill arose on the acquisition of Jahu in 2008 and the acquisition of GP Sul in 2011, which are considered business segments and cash-generating units (CGU) to which the entire goodwill is allocated. The recoverable amount of the Jahu CGU was determined based on the actual cash flow of this segment in 2011, before income tax and social contribution, projected for a 10-year period by the Company according to financial forecasts approved by management, at a discount rate of around 12% per year and without taking into consideration any growth rate. The recoverable amount of the GP Sul CGU was determined based on a report at market value issued by a specialized firm in August 2011. The recoverable amount of this asset was determined based on economic projections to determine the market value of GP Sul using the income approach by projecting discounted cash flows, in order to support the amount paid. The discount rate used to measure the recoverable amount was around 12% per year. Both projections were updated in 2012 and no need to recognize an allowance for impairment losses of this goodwill was identified. Management understands that any type of change reasonably possible in key assumptions, on which the recoverable amount is based, would not lead the total carrying amount to exceed the total recoverable amount of the cashgenerating unit.
23
12. BORROWINGS, FINANCING AND FINANCE LEASES Borrowings were contracted by Mills for purchase of equipment and are being indexed to the Interbank Deposit Certificate (CDI) rate or at the Long-term Interest Rate (TJLP). Borrowings indexed to the CDI rate also bear interest of between 1.70% and 4.5% per year, and principal and interest are amortized on a monthly basis. The financing agreements for rental equipment have been contracted at TJLP charges plus interest of 0.2% to 0.9% per year, with amortization on a monthly basis through June 2021. Borrowings, financing and finance leases are as follows: 6/30/2013 Current: Borrowings and financing Finance leases Non-current: Borrowings and financing Finance leases Total Borrowings and financing Current liabilities 6/30/2013 12/31/2012 Financing from financial institutions: Indexed to CDI plus interest of 1.70% to 4.5% per year Indexed to TJLP plus interest of 0.2% to 3.3% per year 8,495 8,495 27.323 4,349 31,672 4,962 10,703 15,665 20,867 2,613 23,480 12/31/2012 31,672 10,124 41,796 22,314 7,889 30,203
Non-current liabilities 6/30/2013 12/31/2012 Financing from financial institutions: Indexed to TJLP plus interest of 0.2% to 0.9% per year 20,867 22,314
The financial institutions with which the Company has borrowing and financing transactions as at June 30, 2013 are as follows: Santander Banco do Brasil Ita BBA HSBC Banco Alfa
24
On May 27, 2011 the Company entered into a borrowing agreement with the Nassau Branch of Banco Ita BBA S.A. totaling US$15.8 million (equivalent to R$25.4 million). The borrowing will be settled in a bullet payment on May 28, 2013 and interest will be paid semiannually. In order to eliminate the foreign exchange risk on this borrowing, on the same date a swap was contracted with Banco Ita BBA S.A. in the amount of R$25.4 million so that the obligations (principal and interest) are fully converted into local currency and carried out on the same maturity dates. Accordingly, the financial instruments and related charges are considered in the Companys balance sheet and income statement as a single financial instrument, thus reflecting in the most appropriate manner the amounts and indication of future cash flows, as well as the risks to which such cash flows were exposed. The table below shows a breakdown of the contractual guarantees outstanding on the indicated dates: 6/30/2013 12/31/2012 Guarantees provided: Receivables Collateral sale (*) Total collaterals Promissory notes 66,775 66,775 20,777 904 66,775 67,679 20,777
(*) Refer to equipment acquired under the Federal Equipment Financing Program (FINAME) and leases. The promissory notes are enforceable guarantees and serve as additional guarantees in relation to the borrowings and financing. The maturities of the non-current portions at June 30, 2013 are as follows: 2014 2015 2016 2017 2018 to 2021 2,257 3,541 3,138 3,138 8,793 20,867
25
Finance leases Refer basically to agreements for purchase of property, plant and equipment for rental for periods between 36 and 60 months, with maturities through 2015 and indexed to the CDI plus interest of 2.5% to 3.80% per year. These obligations are collateralized by the leased assets. The Company is not presenting the undiscounted debt payment cash outflows since payments are calculated at a floating rate basis according to CDI fluctuation. 6/30/2013 2013 2014 2015 Present value of minimum lease payments Current portion Non-current portion 6,014 6,623 679 13,316 13,316 10,703 2,613 12/31/2012 10,124 6,773 1,116 18,013 18,013 10,124 7,889
There are no significant differences between the present value of minimum lease payments and the market value of such financial liabilities. Interest charges are at floating rates and are recognized on a prorated basis. The Company has finance lease agreements with purchase option at the end of the contractual term. The purchase option is based on the guaranteed residual value that can be paid at the beginning of, end of or during the contractual term. There is also an option to renew the lease agreement for the period and under the terms agreed by the parties. The Companys current finance leases do not contain any restrictive covenants , related to financial indexes.
13. DEBENTURES 1st of debentures The first issue by the Company of a total of 27,000 unsecure, nonconvertible registered debentures in single series was approved on April 8, 2011, totaling R$270,000 and unit face value of R$10.00. These debentures mature on April 18, 2016 and pay interest equivalent to 112.5% of the CDI, payable semiannually, and will be amortized in three annual, consecutive installments, commencing on April 18, 2014. The transaction costs associated with this issue, in the amount of R$2,358, are being recognized as borrowing costs, in accordance with the contractual terms of the issue.
26
2nd issue of debentures The second issue by the Company of a total of 27,000 unsecure, nonconvertible registered debentures in two series was approved on August 3, 2012, totaling R$270,000 and unit face value of R$10.00. The transaction costs associated with this issue, in the amount of R$1,810, are being recognized as borrowing costs, in accordance with the contractual terms of the issue. The debentures have their maturities according to the issue of each series, as follows: 1st series - 16,094 debentures of the first series, totaling R$160,940, with maturity on August 15, 2017, not subject to adjustment for inflation. The nominal amount of the debentures of the first series will be amortized in two annual installments as from the fourth year of their issue and interest paid semiannually will correspond to a surcharge of 0.88% p.a. levied on 100% of the accumulated variation of the DI rate; 2nd series - 10,906 debentures of the second series, totaling R$109,060, with maturity on August 15, 2017, subject to adjustment for inflation based on the accumulated variation of the IPCA index. The nominal amount of the debentures of the second series will be amortized in three annual installments as from the sixth year of their issue and interest paid semiannually will correspond to 5.50% p.a. of the amount adjusted for inflation as indicated above. As at June 30, 2013 the balance of debentures including transaction costs is R$111,343 in current liabilities and R$450,000 in non-current liabilities, and R$110,604 and R$447,849, net of transaction costs, respectively. (As at December 31, 2012 the balance of debentures is R$13,733 in current liabilities and R$540,000 in non-current liabilities, and R$12,994 and R$537,459, net of transaction costs, respectively.) Covenants The indentures of the debentures require the compliance of debt and interest coverage ratios under preset parameters, as follows: (1) (2) Net debt-to-EBITDA ratio equal to three (3) or less; and EBITDA-to-net financial expenses equal to two (2) or higher.
On the closing of the interim financial information for the quarter ended June 30, 2013 the Company was compliant with all ratios.
27
14. RELATED PARTIES a) Transactions and balances There were no loans between the Company and any of its officers during the period. As at June 30, 2013 the Company had no service agreements with members of its Board of Directors. b) Management compensation The amounts relating to compensation paid to the members of the Companys management are as follows: 6/30/2013 ThreeSixmonth month period period 1,135 2,977 428 888 316 766 2,645 636 1,191 5,692 6/30/2012 ThreeSixmonth month period period 1,072 2,086 356 712 54 327 1,809 583 654 4,035
Salaries and payroll charges - officers Profit sharing Directors' Fees Share-based payments Total
15. EMPLOYEE BENEFITS a) Employee profit sharing The provision for profit sharing of employees and executives is set up on an accrual basis and is accounted for as an expense. The determination of the amount, which is paid in the year following the year the provision is set up, takes into consideration the targets established together with the employees union under a collective labor agreement, in accordance with Law 10,101/00 and the Companys Bylaws. The Companys Board of Directors decided on March 27, 2012 that the amount of the profit sharing will no longer be set at 25% of profit and can vary between 20% and 30% (*) of the economic value added (EVA), which is calculated based on operating profit deducted from or added to non-recurring profits, less taxes and interest on capital. The metrics for this calculation is approved by the Companys management. The profit sharing is recognized over the year and paid in the following year. The amount recorded in current liabilities and profit as at June 30, 2012 is R$10,817 (December 2012 - R$20,412 in current liabilities and June 2012 - R$7,860 in profit).
28
(*) The precise percentage within this band will be set by the last business day on the relevant year to generate the basis for the payment in the following year. b) Stock option plan The Company has stock option plans approved by the shareholders meeting aimed at integrating its executives in the Company development process over the medium and long terms. These plans are managed by the Company and the options granted are approved by the board of directors. The information related to the Company's stock option programs is summarized below:
Shares in thousands Plans Grant date Top Mills Special Plan 2010 Plan 2010 Program 2011 Program 2012 Program 2013 Program Plan pricing and accounting In order to price the cost of the portions of the plans relating to their equity component, the volatilities applicable to each one were determined at the risk-free rates and stock prices based on valuations of 6.6 times the EBITDA, less the net debt in the period of each plan, and the Company used the Black-Sholes model to calculate the fair values. The plans granted as from 2010 were classified as equity instruments and the weighted average fair value of the options granted was determined based on the Black-Scholes valuation model, considering the following assumptions:
Weighted average Weighted fair value average of the fair value share at by option - the grant R$ date - R$ 3.86 5.49 6.57 21.75 12.57 24.78 11.95 14.10 19.15 27.60 27.60 31.72
Final exercise date 7/10/2015 5/31/2016 4/16/2017 5/31/2018 4/30/2017
Shares granted 782 1,475 1,184 1,258 352
Shares Outstandin exercised g shares (782) (941) (400) (177) 534 784 1,081 352
1/01/2008 5/31/2010 4/16/2011 6/30/2012 4/30/2013
Program 2010 2010 2011 2012 2012 2013
Grant First Second Single Basic Discretionary Basic
Exercise price - R$ 11.50 11.50 19.28 5.86 19.22 6.81
Volatility 31.00% 31.00% 35.79% 37.41% 37.41% 35.34%
Dividend yield 1.52% 1.28% 1.08% 0.81% 0.81% 0.82%
Annual risk-free interest rate 6.60% 6.37% 6.53% 3.92% 3.92% 3.37%
Maximum exercise period 6 years 6 years 6 years 6 years 6 years 6 years
29
The table below shows the accumulated balances of the plans in balance sheet accounts and the effects on profit for the period. 6/30/2013 2002 Plan Capital reserve Number of shares exercised (thousands) Top Mills, Special CEO and EX-CEO plans Capital reserve Number of exercisable options (thousands) Number of shares exercised (thousands) Mills Rental Executives Plan Capital reserve Number of shares exercised (thousands) 2010 Plan Capital reserve Number of exercisable options (thousands) Number of shares exercised (thousands) 2011 Program (2010 Plan) Capital reserve Number of exercisable options (thousands) Number of shares exercised (thousands) 2012 Program (2010 Plan) Capital reserve Number of exercisable options (thousands) Number of shares exercised (thousands) 2013 Program (2010 Plan) Capital reserve Number of exercisable options (thousands) Total recognized as equity (accumulated) Effect on profit (*) As at June 30, 2012, the effect on profit was an expense of R$ 1,842. 1,446 3,920 1,148 1,055 4,007 391 4,672 534 941 4,239 784 400 4,307 1,081 177 537 352 20,356 (4,497) 12/31/2012 1,446 3,920 1,148 95 960 4,007 391 3,825 768 670 3,280 1,011 125 2,153 1,258 15,859 (5,837)
30
16. INCOME TAX AND SOCIAL CONTRIBUTION a) Reconciliation of the income tax and social contribution benefit (expense) Reconciliation between the income tax and social contribution expense at the statutory and effective rates is as follows:
6/30/2013 ThreeSixmonth month period period Profit before income tax and social contribution Statutory income tax and social contribution Income tax and social contribution at statutory rate Non-deductible provisions (*) and permanent differences Interest on capital - declared Other Total current and deferred income tax and social contribution Effective tax rate Current income tax Deferred income tax 55,869 34% (18,995) (1,195) 7,366 1,365 (11,300) 20% (9,828) (1,632) 113,750 34% (38,675) (2,036) 7,503 1,660 (31,549) 28% (30,143) (1,406) 6/30/2012 ThreeSixmonth month period period 47,202 34% (16,049) (281) 7,317 478 (8,535) 18% (9,146) 611 95,642 34% (32,518) (723) 7,220 498 (25,523) 27% (27,045) 1,522
(*)
Non-deductible provisions consist of stock option expenses, gifts, debt waivers, and fines for tax infractions.
b) Income tax and social contribution recognized in other comprehensive income The deferred tax recognized in other comprehensive income is a result of the provision for gains/losses on cash flow hedging instruments transferred to the opening carrying amounts of the hedged items. The total income tax and social contribution recognized in comprehensive income as at June 30, 2013 is R$1,486.
31
c) Breakdown of deferred income tax and social contribution Deferred income tax and social contribution is broken down as follows: December 31, Write2012 Additions offs 681 129 1,252 470 6,059 (745) 3,415 155 (190) (11,510) (987) (1,110) (2,381) (3,220) 315 638 3,678 240 (1,486) (376) (68) (1,439) (85) (1,763) (681) (53) (1,252) 642 June 30, 2013 76 (3,220) 785 6,697 (103) 3,678 3,655
Description Itapo goodwill Discount to present value Hedge on property, plant and equipment Other provisions Allowance for doubtful debts Finance leases Profit sharing Provision for tax, civil and labor claims Swap derivatives Accelerated depreciation GP Andaimes Sul Locadora Jahu goodwill Adjustment for inflation of judicial deposits Debentures
(155) (1,486) (376) (258) - (12,949) - (1,072) 87 (943) (1,372) (5,516)
The rationale and expectations for realization of the deferred income tax and social contribution are shown below: Nature Provision for tax, civil and labor claims Allowance for receivables impairment losses Finance leases Profit sharing Discount to present value Other provisions Accelerated depreciation Itapo goodwill Jahu goodwill/GP Sul goodwill Adjustment for inflation of judicial deposits Debentures Derivatives Cash flow hedge Realization rationale Tax realization of loss Filing of lawsuits and past-due credits Realization over straight-line depreciation period of assets Payment Tax realization of loss/gain Payment Tax amortization over 5 years Tax amortization Asset disposal/impairment Deposit withdrawal Amortization of borrowing cost Depreciation
32
The table below shows the expected realization of deferred income tax and social contribution as at June 30, 2013: Deferred IR and CSLL assets 2013 2014 2015 2016 2017 Beginning 2018 Total Transition Tax Regime The Transition Tax Regime (RTT) shall remain in effective until the enactment of a law governing the tax impacts of the new accounting methods to ensure tax neutrality. 4,799 2,243 2,243 2,243 2,243 1,123 14,894 Deferred IR and CSLL liabilities (561) (1,122) (1,122) (1,122) (1,122) (15,361) (20,410)
17. PROVISION FOR TAX, CIVIL AND LABOR CLAIMS AND JUDICIAL DEPOSITS The Company is a party to tax, civil and labor lawsuits that have arisen in the normal course of business, and is discussing these matters in both the administrative and legal spheres, which, when applicable, are backed by judicial deposits. Based on the opinion of its outside legal counsel, management understands that the proper legal steps and measures already taken in each situation are sufficient to cover potential losses and preserve the Companys net assets, being reassessed periodically. The Company does not have any contingent assets recorded. 6/30/2013 Tax (i) Civil (ii) Labor (iii) Success fees (iv) Total a) Breakdown of the provision for tax, civil and labor claims: (i) Refers basically to a writ of mandamus filed by the Company when challenging the increase in the PIS and COFINS rates (established by the non-cumulative regime of these contributions, with the enactment of Laws 10,637/2002 and 10,833/2003). The Company maintains a judicial deposit for this provision, related to the differences in rates. 4,556 416 2,988 2,668 10,628 12/31/2012 4,425 444 2,462 2,588 9,919
33
(ii)
The Company is a party to lawsuits filed against it relating to civil liability and compensation claims.
(iii) The Company is a defendant in several labor lawsuits. Most of the lawsuits involve claims for compensation due to occupational diseases, overtime, hazardous duty premium and salary equalization. (iv) The success fees are generally set in up to 10% of the amount pledged in each claim, payable to outside legal counsel depending on the success of the demand of each case. Payment is contingent upon favorable outcome in the lawsuits. (v) The Company does not have contingent assets accounted for.
(vi) There were no significant variances in the balances of provisions for tax, civil and labor claims in relation to the balances presented as at December 31, 2012. b) Breakdown of judicial deposits: 6/30/2013 Tax (i) Labor (ii) Civil Total (i) 8,369 3,050 277 11,696 12/31/2012 8,440 2,858 555 11,853
In October 2001 the Company filed a lawsuit in the different cities where it operates aimed at recovering the ISS paid since 1991 on the rental of its chattels. The lawsuits are in progress, awaiting court decisions. After the enactment of Supplementary Law 116/2003 in August 2003, Mills discontinued the payment of ISS on such rentals, although it continues taxing the assignment of its scaffolding and other structures for temporary use. The judicial deposits are linked to various labor lawsuits in which the Company is the defendant. Most of the lawsuits involve claims for compensation due to occupational diseases, overtime, hazardous duty premium and salary equalization.
(ii)
18. EQUITY a) Subscribed capital The Companys fully subscribed and paid-in capital stock as at June 30, 2013 is R$548,808 (December 31, 2012 - R$537,625) represented by 127,120,000 registered common shares without par value (December 31, 2012 - 126,399,000). Each common share corresponds to the right to one vote in decisions made by the shareholders. Under the Companys bylaws, the Board of Directors may increase the capital up to a ceiling of 200,000,000 shares, regardless of amendment to the bylaws or approval by the shareholders, as well as stipulate the terms, issue price and form of payment of new shares to be issued. 34
(a.2)
Share issue The Company's share issue has occurred as approved by the Companys Board of Directors due to the exercise of stock options by beneficiaries. The shares issued in the period were fully subscribed and paid up by their respective beneficiaries and are as follows: Capital increase (in thousands) 8 38 1,819 169 2,973 2,920 143 3,073 40 11,183
Stock option plan 2010 Program 2010 Program 2011 Program Top Mills Plan 2010 Program 2011 Program 2012 Program 2012 Program Top Mills Plan
Approval by the Board of Directors 2/08/2013 2/08/2013 2/08/2013 4/10/2013 5/09/2013 5/09/2013 5/09/2013 5/09/2013 5/22/2013
Number of shares issued 600 3,050 88,574 66,903 230,481 138,185 24,372 153,265 15,512 720,942
Issue price 12,49 12,40 20,54 2,53 12,90 21,13 5,88 20,05 2,55
The table below shows the shareholding structure at the reporting dates:
6/30/2013
Number of shares (in thousands) Shareholders Andres Cristian Nacht Snow Petrel S.L. HSBC Bank Brasil S.A. (*) Capital Group International, Inc (**) Other signatories of the Company's Shareholders' Agreement (***) Other 15,596 17,728 6,323 6,362 11,826 69,285 127,120 12.27% 13.95% 4.97% 5.00% 9.30% 54.51% 100.00% %
12/31/2012
Number of shares (in thousands) 15,596 17,728 6,323 11,826 74,926 126,399 % 12.34% 14.03% 5.00% 9.36% 59.27% 100.00%
(*) On October 2, 2012, according to information officially received by the Company and disclosed to CVM. (**) On June 19, 2013, according to information officially received by the Company and disclosed to CVM. (***) The other signatories of the Company's Shareholders' Agreement, all holders of individual interests of less than 5% of the Company's capital, are represented in the capacity as shareholders, including for voting right exercise purposes, by Andres 35
Cristian Nacht. b) Earnings reserves (b.1) Legal reserve The legal reserve is set up annually by allocating 5% of profit for the year until it reaches a ceiling of 20% of the share capital. The purpose of the legal reserve is to ensure the integrity of share capital and it can only be used to offset losses and increase capital. (b.2) Expansion reserve The purpose of the expansion reserve is to provide funding to finance additional investments in fixed and working capital and expand corporate activities. Under the Companys bylaws, the ceiling of the expansion reserve is 80% of total subscribed capital. (b.3) Special reserve The Companys special reserve refers to the tax benefit generated by the corporate restructuring undertaken in 2009. c) Capital reserve The capital reserve incorporates the transaction costs incurred in capital funding, amounting to R$15,068, net of taxes, related to the distribution of shares under the IPO, the premium reserve of the stock options amounting to R$20,356 related to the employees stock option plans, and the cost of the cancelled shares amounting to R$558, totaling R$4,730 as at June 30, 2013 (December 31, 2012 - R$233). d) Earnings retention This earnings retention reserve refers to the remaining balance of retained earnings used to fund the business growth project set out in the Companys investment plan, according to the capital budget proposed by management, to be submitted to and approved at a Shareholders Meeting, pursuant to Article 196 of the Brazilian Corporate Law. e) Equity valuation adjustment cash flow hedge The cash flow hedge reserve incorporates the effective portion of the cash flow hedges through June 30, 2013, amounting to R$2,884, net of taxes (December 31, 2012 R$300). f) Mandatory minimum dividends The Company's bylaws provide for the payment of mandatory minimum dividends equivalent to 25% of the profit for the year, after the respective allocations, pursuant to article 202 of the Brazilian Corporation Law (Law 6,404).
36
19. DIVIDENDS AND INTEREST ON CAPITAL PROPOSED In a Board of Directors' meeting on June 21, 2013, the declaration of interest on capital was approved, as part of the minimum mandatory dividend in the amount of R$23,448 (R$20,421 net of taxes), equivalent to R$0.18 per share. The interest on capital proposed will be part of the compensation to be distributed at the end of 2013. 20. EARNINGS PER SHARE a) Basic Basic earnings per share are calculated by dividing the profit attributable to owners of the Company by the weighted average number of common shares issued during the period. 6/30/2013 ThreeSixmonth month period period Profit attributable to owners of the Company 48,073 Weighted average number of common shares issued (thousands) 126,869 Basic earnings per share from continued and discontinued operations 0.38 Basic earnings per share from continued operations 0.35 87,334 126,869 0.69 0.65 6/30/2012 ThreeSixmonth month period period 39,244 125,997 0.31 0.31 71,909 125,994 0.57 0.56
b) Diluted Diluted earnings per share are calculated by adjusting the weighted average number of common shares outstanding to assume conversion of all dilutive potential common shares. The Company has one category of dilutive potential common shares: stock options. A calculation is made for the stock options to determine the number of shares that would be acquired at fair value (determined as the annual average market price of the Companys share), based on the monetary amount of the subscription rights linked to the outstanding stock options. The number of shares calculated as described above is compared with the number of shares issued, assuming exercise of the stock options.
37
6/30/2013 ThreeSixmonth month period period Profit Profit used to determine diluted earnings per share 48,073 Weighted average number of common shares issued (thousands) 126,933 Adjustments for: Stock options (thousands) 1,309 Weighted average number of common shares for diluted earnings per share (thousands) 128,242 Diluted earnings per share from continued and discontinued operations 0.37 Diluted earnings per share from continued and discontinued operations 0.35 21. NET REVENUE FROM SALES AND SERVICES 87,334 126,869 1,304 128,173 0.68 0.648
6/30/2012 ThreeSixmonth month period period 39,244 125,997 (463) 125,534 0.31 0.31 0.31 71,909 125,994 2,112 128,106 0.56 0.55 0.56
The information on net revenue from sales and services below refers only to the nature of the revenue per type of service:
6/30/2013 ThreeSixmonth month period period Rentals Sales Technical assistance Indemnities and recoveries Total gross revenue Taxes on sales and services Cancelations and discounts Total net revenue 204,594 24,119 10,821 21,305 260,839 (20,995) (28,070) 211,774 397,085 37,363 16,129 36,972 487,549 (39,775) (47,572) 400,202
6/30/2012 ThreeSixmonth month period period 156,573 9,007 3,963 11,153 180,696 (14,884) (9,526) 156,286 304,222 15,813 7,662 22,743 350,440 (29,179) (16,710) 304,551
38
22. COST OF SALES AND SERVICES AND GENERAL AND ADMINISTRATIVE EXPENSES (BY NATURE) The costs refer mainly to personnel expenses for assembly and dismantling of Company-owned leased assets, when such assembly is carried out by Mills itself, the equipment sublet from third parties when the Companys inventory is insu fficient to meet demand, freight for transportation of equipment between branches and occasionally to customers, and expenses on supplies consumed in the projects, from personal protective equipment (PPE) to wood, paint and thermal insulation. General and administrative expenses refer to the management of each Company contract, encompassing the project teams and sales function engineers, which correspond basically to salaries, payroll taxes and benefits, and other expenses on travel, representations and communications, as well as the administrative function overheads.
June 30, 2013 - Three-month period Direct General and project and administrative rental costs expenses Total (14,304) (1,375) (4,000) (12,263) (1,380) (1,255) (20,868) (29,350) (2,266) (216) (87,275) (26727) (5,462) (198) (1,426) (3,475) (2,847) (1,375) (543) (2,795) (2,119) (75) (6,355) (3,447) (56,844) (41,029) (6,837) (4,198) (13,689) (4,855) (4,102) (20,868) (30,725) (543) (2,266) (2,795) (2,119) (75) (6,355) (3,663) (144,119) June 30, 2013 - Six-month period Direct General and project and administrative rental costs expenses Total (26,828) (2,426) (6,904) (21,110) (2,853) (2,696) (32,955) (56,284) (3,125) (510) (155,691) (52,014) (9,863) (266) (2,945) (6,809) (5,688) (2,467) (1,100) (7,097) (3,808) (160) (10,619) (6,937) (109,773) (78,842) (12,289) (7,170) (24,055) (9,662) (8,384) (32,955) (58,751) (1,100) (3,125) (7,097) (3,808) (160) (10,619) (7,447) (265,464) Reclassified June 30, 2012 - Three-month period Direct General and project and administrative rental costs expenses Total (10,548) (697) (2,845) (6,960) (1,072) (625) (7.102) (22,740) (1,553) (181) (54,323) (21,788) (3,779) (202) (985) (2,722) (2,543) (398) (352) (3,073) (720) (278) (4,950) (3,922) (45,712) (32,336) (4,476) (3,047) (7,945) (3,794) (3,168) (7,102) (23,138) (352) (1,553) (3,073) (720) (278) (4,950) (4,103) (100,035) Reclassified June 30, 2012 - Six-month period Direct General and project and administrative rental costs expenses Total (19,919) (1,466) (5,391) (12,173) (1,920) (1,394) (13,249) (43,998) (2,910) (442) (102,862) (40,985) (7,627) (453) (1,607) (4,889) (4,468) (858) (558) (8,792) (1,441) (1,060) (9,037) (5,517) ,(87.292) (60,904) (9.093) (5,844) (13,780) (6,809) (5,862) (13,249) (44,856) (558) (2,910) (8,792) (1,441) (1,060) (9,037) (5,959) (190,154)
Nature Personnel Third parties Freight Construction/maintenance material and repair Equipment and other rentals Travel Cost of sales Depreciation Amortization of intangible assets Write-off of assets Allowance for doubtful debts Stock option plan Adjustment of provisions Profit sharing Other Total
39
23. FINANCE INCOME (COSTS) a) Finance income 6/30/2013 ThreeSixmonth month period period Interest income on past-due bills Income from short-term investments Discounts obtained Foreign exchange and inflation gains Other 1,405 3,018 71 501 29 5,024 1,918 4,437 85 575 142 7,157 Reclassified 6/30/2012 ThreeSixmonth month period period 204 552 116 872 511 1,240 244 3 1,998
b) Finance costs 6/30/2013 ThreeSixmonth month period period Borrowing costs Inflation losses Interest on finance leases Interest - debentures Bank fees Tax on financial transactions (IOF) Other (1,428) (683) (400) (13,046) (81) (5) (1,167) (16,810) (2,719) (774) (731) (21,894) (140) (8) (1,879) (28,145) Reclassified 6/30/2012 ThreeSixmonth month period period (1,946) (254) (1,163) (6,400) (59) (10) (89) (9,921) (2,926) (456) (2,569) (14,066) (109) (12) (615) (20,753)
24. SEGMENT REPORTING Information by operating segment is being presented in accordance with CPC 22 Operating Segments (IFRS 8). The Companys reportable segments are business units that offer different products and services and are managed separately since each business requires different technologies and market strategies. The main information used by management to assess the performance of each segment is as follows: total property, plant and equipment since these are the assets that generate the Companys revenue and the profit of each segment to evaluate the return on these investments. The information on liabilities by segment is not being reported since it is not used by the Companys chief decision makers to manage the segments. Management does not use analyses by geographic area to manage its businesses. 40
The Companys segments involve completely different activities, as described below, and thus their assets are specific for each segment. The assets have been allocated into each reportable segment according to the nature of each item. The Companys operations are segmented according to the organization and management model approved by the Board of Directors, containing the following divisions: Construction Division This division provides specific engineering and equipment solutions, specifically in relation to concrete forms and props used in the construction of large structures, planning, design, technical supervision, equipment and related services. Jahu Division This division supplies forms and concrete, props and scaffolding in the context of the services performed, involving specialized engineering construction solutions, with emphasis on the residential and commercial construction sector, by supplying planning, design, technical supervision, equipment and related services. Industrial Services Division This division supplies structures developed to permit access of personnel and supplies during the equipment and tubular scaffolding assembling phases, as well as for preventive and corrective maintenance in large plants, including industrial painting, surface treatment and insulation services. Rental Division This division supplies motorized access equipment (aerial working platforms) and telescopic manipulators for lifting personnel and carrying loads at considerable heights. The accounting policies for the operating segments are the same described in the summary of significant accounting policies. The Company assesses the performance by segment based on pretax profit or loss as well as on other operating and financial indicators.
41
Income statement by business segment - Six-month period

Construction 6/30/2013 6/30/2012 Net revenue (-) Costs and expenses (-) Depreciation and amortization Operating profit Finance income Finance costs Profit before IRPJ/CSL (-) IRPJ/CSL Profit for the period 102,603 (53,193) (14,294) 35,116 1,591 (6,319) 30,388 (8,429) 21,959 81,257 (41,175) (11,468) 28,614 435 (5,283) 23,766 (6,343) 17,423 Jahu 6/30/2013 6/30/2012 131,348 (79,025) (18,533) 33,790 2,770 (10,620) 25,940 (7,194) 18,746 111,403 (57,927) (14,906) 38,570 693 (7,485) 31,778 (8,480) 23,298 Industrial Services 6/30/2013 6/30/2012 111,230 (96,388) (5,462) 9,380 687 (2,965) 7,102 (1,969) 5,133 105,687 (94,832) (5,675) 5,180 412 (3,153) 2,439 (649) 1,790 Rental 6/30/2013 6/30/2012 166,251 (73,395) (27,024) 65,832 2,796 (11,206) 57,422 (15,926) 41,496 111,891 (45,638) (19,040) 47,213 870 (7,985) 40,098 (10,700) 29,398 Total 6/30/2013 6/30/2012 511,432 (302,001) (65,313) 144,118 7,844 (31,110) 120,852 (33,518) 87,334 410,238 (239,572) (51,089) 119,577 2,410 (23,906) 98,081 (26,172) 71,909
42
Income statement by business segment - Three-month period

Construction 6/30/2013 6/30/2012 Net revenue (-) Costs and expenses (-) Depreciation and amortization Operating profit Finance income Finance costs Profit before IRPJ/CSL (-) IRPJ/CSL Profit for the period 55,136 (30,073) (7,186) 17,877 445 (3,012) 15,310 (3,154) 12,156 41,938 (20,738) (5,975) 15,225 182 (2,427) 12,980 (2,566) 10,414 Jahu 6/30/2013 6/30/2012 66,491 (41,917) (9,638) 14,936 2,250 (6,593) 10,593 (1,826) 8,767 58,922 (31,752) (7,806) 19,364 306 (3,648) 16,022 (2,946) 13,076 Industrial Services 6/30/2013 6/30/2012 59,769 (51,224) (2,724) 5,821 (1,088) (136) 4,597 (1,093) 3,504 54,812 (50,129) (2,923) 1,760 174 (1,366) 568 9 577 Rental 6/30/2013 6/30/2012 90,147 (40,862) (14,443) 34,842 2,329 (7,205) 29,966 (6,320) 23,646 55,426 (24,054) (9,710) 21,662 384 (3,846) 18,200 (3,023) 15,177 Total 6/30/2013 6/30/2012 271,543 (164,076) (33,991) 73,476 3,936 (16,946) 60,466 (12,393) 48,073 211,098 (126,673) (26,414) 58,011 1,046 (11,287) 47,770 (8,526) 39,244
Assets by business segment

Construction Jahu Industrial Services Rental Other Total 6/30/2013 12/31/2012 6/30/2013 12/31/2012 6/30/2013 12/31/2012 6/30/2013 12/31/2012 6/30/2013 12/31/2012 6/30/2013 12/31/2012 PP&E Other assets Total assets 245,059 103,927 349,006 214,221 117,365 331,586 367,174 175,666 542,857 309,293 195,548 504,841 106,712 106,712 73,162 133,393 206,555 511,870 121,222 629,338 406,671 127,016 533,687 87,392 87,392 - 1,124,103 1,003,347 87,392 594,919 660,714 87,392 1,719,022 1,664,061
43
25. FINANCIAL INSTRUMENTS 25.1. Category of financial instruments The classification of financial instruments, by category, can be summarized as shown in the table below: Carrying amount 6/30/2013 12/31/2012 Cash and cash equivalents Loans and receivables: Trade receivables Judicial deposits Financial liabilities measured at amortized cost Borrowings and financing Finance leases Debentures Trade payables Financial liabilities at fair value Derivatives Financial assets at fair value Marketable securities Derivatives Equity financial instruments Stock option plans 25.2. Fair value of financial instruments Several Company policies and accounting disclosures require the determination of the fair value both for financial assets and liabilities and for non-financial assets and liabilities. The fair values have been determined for the purpose of measurement and/or disclosure based on the methods below. When applicable, additional information on the assumptions used in calculating the fair values are disclosed in specific notes applicable to such asset or liability. The Company applies CPC 40/IFRS 7 for financial instruments measured in the balance sheet at fair value, which requires disclosure of fair value measurements at the level of the following fair value measurement hierarchy: Quoted (unadjusted) prices on active markets for identical assets and liabilities (Level 1). In addition to the quoted prices, included in Level 1, inputs used by the market for assets or liabilities, whether directly (e.g. prices) or indirectly (e.g., derived from prices) (Level 2). 47,289 167,153 11,696 25,829 13,316 558,453 70,074 4,026 20,356 44,200 197,327 11,853 53,986 18,013 550,453 47,784 800 159,606 15,859
44
The Company does not have financial instruments measured at fair value that are classified as Level 3, i.e., obtained based on valuation techniques that include variables for the asset or liability, but which are not based on observable market inputs. The table below shows the Companys assets and liabilities measured at their fair values as at June 30, 2013. Level 2 balances 6/30/2013 12/31/2012 Assets Marketable securities Derivatives used for hedging Financial liabilities Derivatives used for hedging (a) Fair value of securities Available-for-sale securities consist of short-term investments made with prime financial institutions that are indexed to the CDI fluctuation. Considering that the CDI rate already reflects the interbank market position, it is assumed that the carrying amounts of securities approximate their fair values. (b) Fair value of trade receivables and payables The fair value of trade and other receivables is estimated according to the present value of future cash flows, discounted at the market interest rate determined at the end of the reporting period. The fair values of trade receivables and trade payables, considering as the criterion for calculation the discounted cash flow method, are substantially similar to their carrying amounts. (c) Fair value of borrowings and financing Fair value determined for disclosure purposes is calculated based on the present value of principal and future cash flows, discounted at the market interest rate determined at the end of the reporting period. For finance leases, the interest rate is determined by reference to similar lease agreements. The Companys management believes that the carrying amounts of borrowings and financing, which are stated in the interim financial information, are substantially similar to their fair values. 4,026 159,606 -
800
45
Borrowings and financing

Debt BNDES Working capital Leasing 1st issue of debentures 2nd issue of debentures 1st series 2nd series Indicator TJLP CDI CDI CDI CDI IPCA Fair value Carrying amount 6/30/2013 12/31/2012 6/30/2013 12/31/2012 25,798 26,211 25,829 26,664 27,134 27,322 13,300 17,796 13,316 18,013 274,216 275,283 274,266 274,067 165,022 120,262 162,395 113,783 165,619 121,458 165,674 113,992
(d)
Fair value of share-based payments The fair values of the employees stock options and rights to Company share appreciation are measured using the Black-Scholes approach. Changes in measurement include share prices on measurement date, the strike price of the related instrument, the expected volatility (based on the historical weighted average volatility adjusted for expected changes based on publicly available information), the average weighted life of the instruments (based on historical experience and the overall behavior of option holders), expected dividends and risk-free interest rate (based on government bonds). Service conditions and performance conditions outside the market, which are inherent to the transactions, are not taken into account in determining the fair value.
(e)
Derivatives The fair value of exchange forwards is calculated at present value, using market rates that are accrued on each measurement date. The fair value of interest rate swaps is based on quotations obtained with brokers. These quotations are tested as to their reasonableness by discounting the estimated future cash flows based on the terms and maturity of each contract and using market interest rates for a similar instrument calculated on the measurement date. The fair values reflect the credit risk of the instrument and include adjustments to consider the credit risk of the entity and the counterparty, when appropriate.
25.3. Derivative financial instruments - hedging (a) Derivative policy In order to protect its assets from the exposure to commitments assumed denominated in a foreign currency, the Company has developed its own strategy to mitigate such market risk. When applied, the strategy is carried out to reduce the volatility of cash flows to the desirable level, i.e., to maintain the planned disbursements.
46
Mills believes that the management of such risks is key to support its growth strategy without potential financial losses that reduce its operating profits, as the Company does not aim at obtaining financial gains through the use of derivatives. Foreign currency risks are managed by the Finance Manager and the CFO, who evaluate possible exposures to risks and set guidelines to measure, monitor and manage the risk related to the Companys activities. Based on this objective, the Company contracts derivative transactions, usually NDFs (non-deliverable forwards) with prime financial institutions (with credit ratings of brAAA - national scale, Standard & Poors or similar), in order to guarantee the agreed trading value at the time the imported goods are ordered. Likewise, swaps or NDFs are entered into to guarantee the flow of payments (amortization of principal and interest) for foreign currency-denominated financing. Pursuant to the Companys bylaws, any contract or obligation assumed in amounts exceeding R$10,000 (ten million reais) has to be approved by the Board of Directors, unless it is already set out in the Business Plan. For amounts under R$100 (one hundred thousand reais) for periods of less than 90 days, it is not necessary to contract hedge transactions. Other commitments should be hedged against foreign exchange exposure. The swap and NDF transactions are carried out to convert into reais future financial commitments in foreign currency. At the time such transactions are entered into, the Company mitigates the foreign exchange risk by matching the commitment amount and the exposure period. The derivative cost is pegged to the interest rate, usually a percentage of the CDI rate. The swaps and NDFs with maturities shorter or longer than the final maturity of the commitments may, over time, be renegotiated so that their final maturities match or approximate the final maturity of the commitment. Accordingly, on settlement date, the gain or loss on the swap or NDF can offset part of the impact of the exchange fluctuation in relation to the real, thus helping to stabilize cash flows. As these transactions involve derivatives, the calculation of the monthly position is carried out using the fair value method and they are valued by calculating their present value using market rates that are impacted on the date of each calculation. This widely used methodology can present monthly distortions in relation to the curve of the contracted derivative; however, the Company believes that this is the best applicable method since it measures the financial risk should an early settlement of the derivative be required. Monitoring the commitments assumed and the monthly valuation of the fair value of the derivatives permits following up on the financial results and the impact on cash flows, and ensure that the initially planned objectives are achieved. The calculation of the fair value of positions is made available on a monthly basis for management monitoring purposes.
47
The derivatives contracted by the Company are intended to hedge its equipment import transactions against exchange rate fluctuation risks during the period between the time an order is placed and the time the equipment is delivered in Brazil. (b) Derivatives can be summarized as follows:
6/30/2013 Notional amount 92,360 651 93,011 Fair value 3,964 62 4,026 12/31/2012 Notional amount 152,868 Fair value (800) Amounts receivable/ payable (800) Amounts receivable/ payable 3,964 62 4,026
Type NDF Forward US dollar purchase contracted 2.00 to 2.21 rate (USD) NDF Forward euro purchase contracted 2.67 rate (EURO)
Type NDF Forward US dollar purchase contracted 2.05 to 2.15 rate (USD)
(c)
Derivatives fair value calculation method Derivatives are measured at present value at the market rate, on the base date of the future flow calculated using the contractual rates through maturity. For capped or double-index contracts, the Company also takes into consideration the option embedded in the swap contract.
(d)
Hedge effectiveness calculation method The Companys hedges (swaps) are aimed at hedging against the impact of foreign exchange fluctuations on its machinery and equipment imports. These transactions are classified as hedge accounting. The Company evidences the effectiveness of these instruments using the Dollar offset method, which is commonly used by derivatives market players. This method consists of comparing the present value, net of future exposures in foreign currency, of commitments assumed by the Company with the derivatives contracted for such foreign exchange hedging. As at June 30, 2013, no ineffectiveness was recognized in profit or loss as a result of the Companys hedging transactions.
48
(e)
Gains and losses for the period Since the Company evidences the effectiveness of the conducted hedge accounting swap transactions, the losses and gains on these derivative transactions are recognized as a balancing item to the hedged assets (property, plant and equipment) as part of the initial cost of the asset at the same time the asset is accounted for. As at June 30, 2013 the amount of R$3,090 was transferred from equity and deducted from the initial cost of the equipment. The allowance for unrealized losses/gains is recognized in other liabilities/assets, in the balance sheet, as a balancing item to Equity valuation adjustments, in equity. As at June 30, 2013, total unrealized gains on currency futures, recognized in Other comprehensive income, accumulated in equity, in line item 'Equity valuation adjustments' and related to such future purchases scheduled, amounted to R$2.884 (unrealized losses of R$300 in 2012). The Company expects that the purchases will occur in the next period, when the amount then deferred in equity will be included in the carrying amount of the imported equipment.
(f)
Embedded derivatives All contracts with potential derivative instrument clauses or securities are assessed by the Companys Finance Manager together with the legal counsel team before their execution, for guidance regarding any effectiveness testing, the definition of the accounting policy to be adopted, and the fair value calculation method. Currently, the Company is not party to any contracts with embedded derivatives.
(g)
Value and type of margins pledged as guarantees The current foreign currency-denominated derivative transactions do not require the deposit of any margin calls.
24..4 Sensitivity analysis The following table shows a sensitivity analysis of financial instruments, including derivatives, describing the risks that could lead to material losses for the Company, with the most probable scenario (scenario I) according to management's assessment, considering a three-month horizon, when the next financial information containing such analysis should be disclosed. In addition, two other scenarios are provided, as established by the Brazilian Securities Commission (CVM), by means of Instruction 475/2008, in order to present a 25% and 50% stress of the risk variable considered, respectively (scenarios II and III)
49
Debt BNDES Leasing Debentures 1st issue of debentures 2nd issue of debentures 1st series 2nd series
Indicator TJPL CDI CDI CDI IPCA Change
Scenario I (probable) 25,829 13,316 274,266 165,619 121,458 600,488
6/30/2013 Scenario II Scenario III 25% 50% 26,152 13,572 279,559 168,816 123,432 611,531 1.84% Scenario II 25% 9.65% 6.25% 8.13% 2.77 3.60 26,475 13,829 284,852 172,012 125,405 622, 3.68% Scenario III 50% 11.58% 7.50% 9.75% 3.32 4.32
Scenario I Notional CDI TJLP IPCA US$ Euro Rate maintenance 7.72% 5.00% 6.50% 2.22 2.88
The sensitivity analysis presented above takes into account changes in a certain risk, keeping the other variables, associated with other risks, constant. 26. INSURANCE It is the Companys policy to constantly monitor the risks inherent in its operations. Accordingly, the Company takes out insurance, whose nature and coverage are indicated below as at June 30, 2013. Nature of the insurance Rental equipment Property Civil liability Civil liability of officers Vehicles Insured amounts (in thousands of reais) 606,429 279,830 50,600 30,000 2,497
50
27. NON-CASH TRANSACTIONS As at June 30, 2013, the Company made an installment purchase of equipment amounting to R$63,691 as part of its non-cash investing activities. Accordingly, this investment is not reflected in the statement of cash flows (December 31, 2012 - R$41,366). During the period ended June 30, 2013, the Company declared interest on capital in the amount of R $ 20,421, net of income tax. As described on Note 8, on June 30, 2013, certain assets and liabilities were reclassified as a result of the Technical Pronouncement CPC 31. 28. EVENTS AFTER THE REPORTING PERIOD On July 10, 2013, the Company entered into an agreement for the sale of its Industrial Services business unit to FIP Leblon Equities Partners V, a fund managed by Leblon Equities Gesto de Recursos Ltda. The sale price set on May 31, 2013, was R$ 102.000, to be paid in local currency. On the same date, the net assets to be transferred totaled R$ 88,449. As defined in the contract, both sale price as the net assets will be adjusted on the closing date. The sale is subject to compliance with certain precedent conditions, among them the obtainment of governmental approvals.
51

2Q13 Quarterly Financial Reports

Uploaded by

Document Information

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

2Q13 Quarterly Financial Reports

Uploaded by

Copyright:

Available Formats

(Convenience Translation into English from the Original Previously Issued in Portuguese)

Mills Estruturas e Servios de Engenharia S.A.

Deloitte Touche Tohmatsu

DELOITTE TOUCHE TOHMATSU Auditores Independentes

Antnio Carlos Brando de Sousa Engagement Partner

47,289 165,057 30,852 35,839 706 4,026 106,712 8,594 399,075

44,200 159,606 194,778 26,938 35,021 6,682 6,452 473,677

Investments Property, plant and equipment Intangible assets

548,808 4,730 321,009 2,884 64,645 942,076 1,719,022

537,625 233 321,768 (300) 859,326 1,664,061

82,201 5,133 87,334 0.69 0.68

38,667 577 39,244 0.31 0.31

70,119 1,790 71,909 0.57 0.56

3,504 48,073 0.38 0.38

Legal Expansion 61,243 61,243

(5,581) 13,192 (23) 1,842 -

(1,001) 71,909 71,909 (21,780) (21,780) 50,889 793,108

Capital reserve 233 4,497 -

Legal Expansion 20,768 61,243 61,243

Special 808 (759) 49

Total 859,326 11,183 4,497 -

3,184 87,334 87,334 (23,448) (23,448) 64,645 942,076

65,313 944 4,497 10,817 (21,630)

51,089 2,000 1,842 7,860 (13,496)

(30,215) (3,914) 13,591 157 (334) (35) 8,975 (7,887) (5,986)

(27,466) (3,788) 7,335 (532) 4,346 (3,534) 7,127 (640) (72)

(235) (20,698) (26,590) (20,102) 122,277

(2,585) (21,451) (31,340) (7,917) 97,435

11,183 (36,170) (32,300) 1,038

6,021 (23) (21,892) (15,835) 36,117

(b) (c) (d)

Mills Estruturas e Servios de Engenharia S.A.

105,687 (82,715) 22,971 (17,791) 5,180 412 (3,153) (2,741) 2,439

(8,535) 38,667 577

(649) 1,790 1,790

(25,523) 70,119 1,790

PROFIT FOR THE PERIOD

Mills Estruturas e Servios de Engenharia S.A.

Current Non-current (*)

The aging list of the Companys trade receivables is as follows: 17

Mills Estruturas e Servios de Engenharia S.A.

12/31/2012 130,420 11,688 40,577 15,359 35,986 234,030

Mills Estruturas e Servios de Engenharia S.A.

8.1 Assets and liabilities held for sale

6/30/2013 52,740 143 52,883 53,754 75 53,829 106.712

(9,593) (3,143) (12,736)

Mills Estruturas e Servios de Engenharia S.A.

Mills Estruturas e Servios de Engenharia S.A.

10. PROPERTY, PLANT AND EQUIPMENT

Leasing 96,182 (6,391) 89,791

Facilities 1,457 321 (186) 886 2,478

(295,534) (58,079) 9,214 49,421 23,560 (271,418) 10

(12,890) (3,665) 2,926 (23,560) (37,189) 10

(308,424) (61,743) 12,140 49,421 (308,606) -

(3,104) (710) 222 (3,592) 20

(5,718) (788) 4 858 (5,644) 20

(2,522) (271) 496 (2,297) 20

(3,073) (283) 265 (3,091) 10

(16,151) (2,470) 4 2,205 (16,412) -

(324,575) (64,213) 12,144 51,626 (325,018) -

Mills Estruturas e Servios de Engenharia S.A.

Mills Estruturas e Servios de Engenharia S.A.

Goodwill on investments 44,294 44,294

(3,811) (1,014) 198 (4,627) 20