Contacts

Similar documents
Cremer S.A. On September 30 th, 2018

A free translation from Portuguese into English of financial statements in accordance with accounting practices adopted in Brazil

Selling, general and administrative expenses 35,645 33,787. Net other operating income (292) (270) Operating profit 44,202 17,756

Earnings Release 4Q17. March 16 th, 2018

Earnings Release 1Q18. May 11 th, 2018

Earnings Release 2Q18. August 15 th, 2018

Consolidated Income Statement - (R$ MM) Balance Sheet 1Q Equity 2, , % Net Debt¹ % O ther 1Q

Cyrela Brazil Realty S.A. Empreendimentos e Participações

Qualicorp Consultoria e Corretora de

Individual and Consolidated Interim Financial Information. Natura Cosméticos S.A. For the quarter ended September 30, 2017

Qualicorp Consultoria e Corretora de Seguros S.A.

Individual and Consolidated Financial Statements for the Year Ended December 31, 2012 and Report of Independent Auditors on Financial Statements

Rodobens Negócios Imobiliários S.A.

Consolidated Balance Sheets (U.S. Dollars in thousands) December 31, 2014

EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) Unaudited

Natura Cosméticos S.A.

Positivo Informática S.A. Quarterly information (ITR) at June 30, 2013 and report on review of quarterly information

Digital River, Inc. Second Quarter Results (Unaudited, in thousands) Subject to reclassification

Consolidated Income Statement - Balance Sheet 1Q Equity 2, , % Net Debt¹ % Other 1Q

UNISYS CORPORATION CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Millions, except per share data)

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Mar. 31, Jun. 30, 2017

CETIP S.A. Mercados Organizados

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (Unaudited)

EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) Unaudited

Q Financial Supplement

Fiscal 2019 First Quarter Results. October 30, 2018

Qualicorp Consultoria e Corretora de Seguros S.A.

Raia Drogasil S.A. Quarterly Information (ITR) at March 31, 2018 and report on review of quarterly information

Highlights of the third quarter of 2017

ITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of June 30, 2017

Usinas Siderúrgicas de Minas Gerais S.A. - USIMINAS Quarterly Information (ITR) at September 30, 2018 and report on review of quarterly information

CONSOLIDATED US GAAP FINANCIAL STATEMENTS FOR MARCH 31, 2017

CONSOLIDATED US GAAP FINANCIAL STATEMENTS FOR SEPTEMBER 30, 2016

HSBC Bank Brasil S.A. - Banco Múltiplo

São Paulo Alpargatas S.A.

Celulose Irani S.A. Quarterly Information (ITR) at September 30, 2015 and report on review of quarterly information

3Q12 Earnings Release

MINERVA S.A. Publicly-held Company Corporate Taxpayer ID (CNPJ/MF): / Company Registry (NIRE): CVM Code:

ITURAN LOCATION AND CONTROL LTD. Condensed Consolidated Interim Financial Statements as of September 30, 2014

QGEP PARTICIPAÇÕES S.A. CNPJ/MF No / NIRE: Publicly Held Company PROPOSAL OF THE MANAGEMENT

Earnings Release 2Q18

Quarterly information - ITR Quarter ended June 30, 2016

Consolidated Income Statement - (R$ MM) 2Q16 2Q15. Balance Sheet 1Q Equity 2, , % Net Debt¹ % O ther 1Q

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITR - Quarterly Financial Information Alpargatas S.A. September 30, 2013

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

TOTVS S.A. Interim financial information (ITR) at March 31, 2017 and Independent auditor s report on the review of interim financial information

Independent auditors' report on review of consolidated and condensed interim financial information as at June 30, 2015

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Individual and Consolidated Interim Financial Statements Natura Cosméticos S.A.

Mar. 31, Sept. 30, 2016

Plascar Participações Industriais S.A. Quarterly Information (ITR) at September 30, 2013 and report on review of quarterly information

Consolidated Income Statement - (R$ MM) 1Q16 1Q15. Balance Sheet 1Q Equity 2, , % Net Debt¹ % O ther 1Q

CAMIL ANNOUNCES ITS THIRD QUARTER RESULTS (3Q17) The Company reached an EBITDA of R$128.9 million with EBITDA margin of 11.

Companhia de Gás de São Paulo - COMGÁS

Natura Cosméticos S.A.

Cosan S.A. Indústria e Comércio. Consolidated interim financial statements at September 30, 2017 (A free translation of the original in Portuguese)

Financial Statements. Alpargatas S.A. December 31, 2013 with Independent Auditor s Report

Companhia Brasileira de Distribuição

Independent auditor s report on financial statements

PDG Realty S.A. Empreendimento s e Participações

CommScope Holding Company, Inc. Condensed Consolidated Statements of Operations (Unaudited -- In thousands, except per share amounts)

Highlights of the second quarter of 2017

OGX Petróleo e Gás Participações S.A.

REDENTOR REPORTS 3Q12 CONSOLIDATED NET PROFIT OF R$ MILLION

CETIP S.A. Balcão Organizado de Ativos e Derivativos Quarterly information at March 31, 2011

São Paulo, May 14th, 2018 SOMOS Educação S.A. (B3: SEDU3)

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

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (Unaudited)

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data)

MARFRIG GLOBAL FOODS S.A. Publicly Traded Company Taxpayer ID (CNPJ/MF): / (BM&FBOVESPA: MRFG3)

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES 170, ,985 41,506 45,195 86,702 44, ,068 46, ,219 45,556 46,792 92,348 50, ,820

ACQUISITION AND INTEGRATION EXPENSES - 19,

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

Usinas Siderúrgicas de Minas Gerais S.A. - USIMINAS Quarterly Information (ITR) at June 30, 2018 and report on review of quarterly information

SOMOS Educação ER 3Q17

CETIP S.A. Mercados Organizados

Income Statement (Ex -CRC/Gam a) - Balance Sheet Equity¹ 1.993, ,8-15,4% Net Debt² 497,3 227,3 118,8% Other

Report on the quarterly information review Quarter ended June 30,2015

HSBC Bank Brasil S.A. - Banco Múltiplo

Financial Statements Magazine Luiza S.A.

Net sales $ 1,890 $ 1,738 $ 7,745 $ 7,467 Cost of sales 1,444 1,406 5,794 5,683 Gross profit ,951 1,784

Report on the review of the Interim Financial Information

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Abril S.A. and subsidiaries

Terra Santa Agro S.A.

Companhia de Gás de São Paulo - COMGÁS

Report on review of ITR of September 30, 2017

UNITED RENTALS, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (In millions, except per share amounts)

December 31, 2007 Brazilian Corporate Law TYPE OF COMPANY: COMMERCIAL, MANUFACTURING AND OTHER

ITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of March 31, 2014

UNISYS CORPORATION CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Millions, except per share data)

ITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of March 31, 2013

Transcription:

Blumenau - SC, November 13 th 2018 - Cremer (B3: CREM3), a supplier of healthcare products for first aid, surgery, treatment and hygiene, today announced its third quarter 2018 results. The Company's consolidated financial statements have been prepared according to the International Financial Reporting Standards ("IFRS") issued by the International Accounting Standards Board ("IASB") and according to Brazilian accounting standards ("BR GAAP"), which are based on Brazilian Corporate Law (Lei das Sociedades por Ações) and on CVM regulations. MARKET Close on November 13 th, 2018 CREM3: R$ 14.50 per share Market cap: R$ 465.1 million Capital Stock: 32,077,412 shares Contacts +55 11 2102 8000 acionistas@cremer.com.br www.cremer.com.br/ir Management Comments On October 18 th we disclosed in the B3 S.A. - Brasil, Bolsa Balcão ("B3") OPA (Public Offer for Acquisition), whereby CM Hospitalar S.A. purchased 3,615,649 (three million, six hundred and fifteen thousand six hundred and forty-nine) common shares issued by Cremer S.A., representing about 11.27% of its share capital. The transaction was settled on October 23, at which time CM Hospitalar S.A. now holds 32,010,060 (thirty-two million ten thousand and sixty) common shares issued by Cremer S.A., representing about 99.79% of its share capital. As the OPA was accepted by the representatives of more than 2/3 (two thirds) of the outstanding shares (as defined in item 2.3.2 of the OPA Document), it reached the required quorum to cancel registration according to Article 16, II of CVM Instruction 365 of March 5 2002, as amended ("ICVM 361/02", the Company will proceed with the required cancellation measures and documents, as per CVM Instruction 480 of 7 th December 2009 as amended ( ICVM 480/09 ). Under the terms and conditions of the OPA Document, the owners of the remaining shares that were the object of the OPA may exercise their supervening right to sell; there is a period of up to 3 months (i.e. to January 18 2019 - Supervening Acquisition Period) when CM Hospitalar is required to purchase such shares Given that on the date the OPA was settled fewer than 5% of the common shares were outstanding, according to Article 4, Paragraph 4 of Brazilian Corporate Law (Lei das S.A.), and article 20, III of ICVM 361/02 and item 8.5 of the OPA Document, an Extraordinary Shareholder's Meeting was convened on November 9 th tha decided the compulsory purchase of up to all of the common shares still outstanding, following the unified public offer auction to purchase the shares issued by the Company made by CM Hospitalar S.A. due to the sale of control and the cancellation of the company as a traded company ("OPA"); Page 1 of 5

Performance in the Quarter Our margins were significantly impacted this quarter, primarily due to (i) an adverse cost scenario, with the US Dollar exchange and the cost of cotton having a negative impact, and (ii) a worsening competitive situation. Our Net Income was influenced by the sale of a piece of land valued at R$ 15 million, otherwise our growth would have been 5.3% compared to 3Q17 Key Financials (R$ x 1,000) Gross Revenue 192,378 193,016 199,170 584,564 185,581 200,485 224,697 610,763 12.8% 4.5% Net Revenue 162,307 161,229 169,580 493,116 154,710 171,613 193,036 519,359 13.8% 5.3% Gross Profit 48,791 47,658 54,100 150,549 48,848 54,215 50,786 153,849-6.1% 2.2% Gross Margin 30.1% 29.6% 31.9% 30.5% 31.6% 31.6% 26.3% 29.6% -5.6 p.p -0.9 p.p EBITDA 19,184 17,687 24,095 60,966 16,215 18,822 16,418 51,455-31.9% -15.6% EBITDA Margin 11.8% 11.0% 14.2% 12.4% 10.5% 11.0% 8.5% 9.9% -5.7 p.p -2.5 p.p Net Margin 0.7% 2.2% 3.5% 2.1% 1.3% 1.2% 3.3% 2.0% -0.3 p.p -0.1 p.p Source: Company Management Reports (not reviewed by an independent auditor) EBITDA and Generation of Operating Cash are performance measures used by the Company; they are not a measure of financial performance according to Brazilian GAAP and should not be considered alone, as an alternative to net income to measure of operating performance, as an alternative to operating cash flows, or as a measure of liquidity. We consumed R$ 9.3 million in cash this quarter, primarily due to the building of strategic inventories and customer financing. Operating Cash Flow (R$ x 1,000) Working Capital -10,779 10,541 15,067 14,829-22,644 16,169-14,149-20,624 N/A N/A Depreciation and Amortization 4,753 4,277 3,769 12,799 3,720 4,684 4,695 13,099 24.6% 2.3% Others -1,319 286 1,042 9 2,436-2,356-2,973-2,893 N/A N/A Operating Cash Flow -6,276 18,608 25,871 38,203-14,453 20,582-6,123 6 N/A -100.0% Capex and Intangibles -248-1,257-2,449-3,954-6,301-9,492-3,456-19,249 41.1% 386.8% Recept of dividends and interest on equity 0 0 0 0 0 0 0 0 N/A N/A Acquisition and Strategic Partnerships 0 0 0 0 0 0 0 0 N/A N/A Investing Cash Flow -248-1,257-2,449-3,954-6,301-9,492-3,456-19,249 41.1% 386.8% Debt 13,451 18,127-1,766 29,812 9,110-63,782 51,561-3,111 N/A N/A Capital Increase/Dividends payment or receipt/interest o 406 411 2,157 2,974-2,397 4,977 0 2,580-100.0% -13.2% Gains on derivatives 0 0 0 0 0 2,016 0 2,016 N/A N/A Goodwill on acquisition of equity 0 0 0 0 0 0 0 0 N/A N/A Share Buyback Program 0 0-1 -1 0 0 0 0 N/A N/A Financing Cash Flow 13,857 18,538 390 32,785 6,713-56,789 51,561 1,485 13120.8% -95.5% Increase (Decrease) Cash Position 7,333 35,889 23,812 67,034-14,041-45,699 41,982-17,758 76.3% -126.5% Cash BOP 62,209 69,542 105,431 62,209 125,152 111,111 65,412 125,152-38.0% 101.2% Cash EOP 69,542 105,431 129,243 129,243 111,111 65,412 107,394 107,394-16.9% -16.9% Gross Debt EOP 316,995 334,947 331,810 331,810 312,195 248,547 299,811 299,811-9.6% -9.6% Net Debt EOP -247,453-229,516-202,567-202,567-201,084-183,135-192,417-192,417-5.0% -5.0% LTM EBITDA 83,673 81,892 82,612 82,612 73,243 74,378 66,701 66,701-19.3% -19.3% Net / Debt EBITDA 2.96 2.80 2.45 2.45 2.75 2.46 2.88 2.88 17.6% 17.6% Source: Company Management Reports (not reviewed by an independent auditor) EBITDA and Generation of Operating Cash are performance measures used by the Company; they are not a measure of financial performance according to Brazilian GAAP and should not be considered alone, as an alternative to net income to measure of operating performance, as an alternative to operating cash flows, or as a measure of liquidity. Page 2 of 5

Statement of Earnings Income Statement ( R$ x 1,000) Gross Revenue from Sales 192,378 193,016 199,170 584,564 185,581 200,485 224,697 610,763 12.8% 4.5% Sales of Goods or Services 192,378 193,016 199,170 584,564 185,581 200,485 224,697 610,763 12.8% 4.5% Deductions from Gross Revenue -30,071-31,787-29,590-91,448-30,871-28,872-31,661-91,404 7.0% 0.0% Sales taxes and deductions on sales -30,071-31,787-29,590-91,448-30,871-28,872-31,661-91,404 7.0% 0.0% Net Revenue from Sales 162,307 161,229 169,580 493,116 154,710 171,613 193,036 519,359 13.8% 5.3% Cost of Goods Sold -113,516-113,571-115,480-342,567-105,862-117,398-142,250-365,510 23.2% 6.7% Gross Profit 48,791 47,658 54,100 150,549 48,848 54,215 50,786 153,849-6.1% 2.2% Operating Income (Expenses) -46,912-44,497-44,826-136,235-44,070-48,410-46,334-138,814 3.4% 1.9% Selling Expenses -22,752-24,226-24,700-71,678-25,498-27,656-26,615-79,769 7.8% 11.3% General and Administrative Expenses -10,939-9,226-8,517-28,682-9,760-12,175-10,358-32,293 21.6% 12.6% Financial -12,306-10,139-10,955-33,400-7,770-8,469-7,327-23,566-33.1% -29.4% Financial Income 1,601 2,938 2,601 7,140 8,432 9,578 6,120 24,130 135.3% 238.0% Interest 1,183 2,133 2,475 5,791 3,435 2,480 867 6,782-65.0% 17.1% Exchange Gains 29 759 50 838 2,348 2,222 5,418 9,988 10736.0% 1091.9% Financial Discounts 408 54 78 540 281 257-153 385 N/A -28.7% Derivativos 0 0 0 0 2,381 4,621 0 7,002 N/A N/A Others -19-8 -2-29 -13-2 -12-27 500.0% -6.9% Financial Expenses -13,907-13,077-13,556-40,540-16,202-18,047-13,447-47,696-0.8% 17.7% Interest -11,369-10,623-11,072-33,064-8,776-6,513-6,419-21,708-42.0% -34.3% Exchange Losses -748-488 -409-1,645-3,131-8,137-6,094-17,362 1390.0% 955.4% Taxes -252-143 -88-483 -129-150 -193-472 119.3% -2.3% Derivativos 0 0 0 0-3,056-1,930 0-4,986 N/A N/A Others -1,538-1,823-1,987-5,348-1,110-1,317-741 -3,168-62.7% -40.8% Others Operating Income/(Expenses) -915-906 -654-2,475-1,042-110 -2,034-3,186 211.0% 28.7% Operating Income 1,879 3,161 9,274 14,314 4,778 5,805 4,452 15,035-52.0% 5.0% Income Tax and Social Contribution Provision -1,255-930 -1,995-4,180-2,381-1,388-2,929-6,698 46.8% 60.2% Deferred Income Tax 445 1,273-1,286 432-362 -2,332 4,781 2,087 N/A 383.1% EPS 0.0350 0.1145 0.1931 0.3440 0.0653 0.0651 0.1965 0.3281 1.8% -4.6% EPS Fully Diluted 0.0325 0.1054 0.1868 0.3327 0.0634 0.0651 0.1965 0.3281 5.2% -1.4% Page 3 of 5

Balance Sheet Balance Sheet (R$ x 1,000) 1Q17 2Q17 3Q17 1Q18 2Q18 3Q18 ASSETS 3Q17 x 3Q18 2Q18 x 3Q18 Current 338,757 367,211 398,298 395,012 357,292 418,112 5.0% 17.0% Cash and Cash Equivalents (Current) 69,542 105,431 129,243 111,111 65,412 107,394-16.9% 64.2% Cash and Cash Equivalents 1,888 2,208 2,840 2,541 2,930 2,913 2.6% -0.6% Short-term investments 67,654 103,223 126,403 108,570 62,482 104,481-17.3% 67.2% Clients (Trade Accounts Receivable) 112,926 108,833 114,781 116,182 103,462 120,522 5.0% 16.5% Recoverable taxes 31,061 30,771 30,937 20,030 25,599 28,992-6.3% 13.3% Others receivables 30,384 29,816 29,038 43,907 44,689 28,250-2.7% -36.8% Inventories 92,639 90,871 92,679 101,802 116,357 130,941 41.3% 12.5% Others 2,205 1,489 1,620 1,980 1,773 2,013 24.3% 13.5% Prepaid expenses 2,205 1,489 1,620 1,980 1,773 2,013 24.3% 13.5% Non-current 282,451 280,491 277,589 277,766 278,741 275,603-0.7% -1.1% Clients (Trade Accounts Receivable) 398 374 350 291 262 233-33.4% -11.1% Deferred income and social contribution tax 41,399 42,671 41,031 39,037 36,704 36,723-10.5% 0.1% Taxes recoverable 581 519 595 14,997 13,649 12,949 2076.3% -5.1% Others 10,089 9,954 9,985 9,929 9,826 8,671-13.2% -11.8% Investment 15,597 15,597 15,597 - - - -100.0% N/A Property, plant and equipment 85,130 83,234 82,390 83,542 82,450 82,450 0.1% 0.0% Intangibles 129,257 128,142 127,641 129,970 135,850 134,577 5.4% -0.9% Total Assets 621,208 647,702 675,887 672,778 636,033 693,715 2.6% 9.1% 1Q17 2Q17 3Q17 1Q18 2Q18 3Q18 LIABILITIES 3Q17 x 3Q18 2Q18 x 3Q18 Current 300,883 308,437 329,714 319,779 313,474 322,953-2.1% 3.0% Loans and financing 31,511 28,862 20,327 54,717 48,156 49,885 145.4% 3.6% Suppliers 81,482 68,284 83,093 87,204 109,994 111,243 33.9% 1.1% Debentures 142,844 149,286 157,613 100,447 86,722 90,251-42.7% 4.1% Taxes and contributions 11,844 8,723 8,116 10,207 6,938 7,071-12.9% 1.9% Proposed dividens 2,624 2,624 2,624 4,777 4,777 4,777 82.1% 0.0% Valores a pagar - Derivativos - - - 470 - - Provisions 16,770 19,907 20,483 24,276 17,890 20,891 2.0% 16.8% Vacations and 13rd salary 10,775 13,117 14,896 11,663 13,899 15,624 4.9% 12.4% Profit Participation 549 1,601 1,293 8,253 197 1,327 2.6% 573.6% Others 5,446 5,189 4,294 4,360 3,794 3,940-8.2% 3.8% Others 13,808 30,751 37,458 37,681 38,997 38,835 3.7% -0.4% Wage and charge 6,625 6,426 6,954 7,152 7,085 7,561 8.7% 6.7% Others 7,183 24,325 30,504 30,529 31,912 31,274 2.5% -2.0% Non-current Liabilities 165,583 179,941 177,955 181,915 139,162 181,061 1.7% 30.1% Loans and Financing 23,158 13,796 10,665 29,461 41,965 87,872 723.9% 109.4% Debentures 119,482 143,003 143,205 127,570 71,704 71,803-49.9% 0.1% Reserve for contingencies 8,418 8,668 10,038 11,357 12,049 12,761 27.1% 5.9% Tax 2,582 2,335 1,955 1,527 1,486 1,445-26.1% -2.8% Diferred Income Tax 11,917 11,916 11,914 11,912 11,910 7,163-39.9% -39.9% Others 26 223 178 88 48 17-90.4% -64.6% Shareholders Equity 154,742 159,324 168,218 171,084 183,397 189,701 12.8% 3.4% Capital 96,094 96,989 102,702 103,730 116,580 116,580 13.5% 0.0% Capital reserves 3,694 4,634 1,822 2,622 - - -100.0% N/A Treasury Shares - - - - - - N/A N/A Profit reserves 26,389 25,165 26,479 36,822 36,481 36,481 37.8% 0.0% Accumulated Profit/Loss 1,069 5,466 10,566 2,035 4,785 19,843 87.8% 314.7% AAR Adjustment of asset revaluation 27,496 27,070 26,649 25,875 25,551 16,797-37.0% -34.3% Total Liabilities and Shareholders Equity 621,208 647,702 675,887 672,778 636,033 693,715 2.6% 9.1% Page 4 of 5

Cash Flow Statement of Cash Flow (R$ x 1,000) Subsidiaries and Affiliates Cremer S.A. subsidiaries on September 30 th, 2018 were: Cremer Administradora de Bens Ltda. (95.27% direct and 4.73% indirect); Embramed Indústria e Comércio de Produtos Hospitalares Ltda. (99.99% direct and 0.01% indirect). CVM Instruction 381/03 To comply with CVM Instruction # 381/03 we state that in third quarter of 2018, we did not retain KPMG Auditores Independentes for any services other than the quarterly review and audit of the company's financial statements. Legal Notice 1Q17 2Q17 3Q17 9M17 1Q18 2Q18 3Q18 Variation 3Q17 x 3Q18 The statements contained herein related to business outlook projections of operating and financial results and those related to the growth outlook for Cremer S.A. are merely projections and, as such, are based exclusively on the expectations of management about future business. These expectations depend substantially on market conditions, the performance of the Brazilian economy, the industry and international markets and are subject to change without notice. The information in this report is not intended as, and should not be interpreted as, a guarantee of the company s performance or future earnings. Variation 9M17 x 9M18 Operating Cash Flow Net income for the period 1,069 3,504 5,993 10,566 2,035 2,085 6,304 5.2% -1.3% Adjustments to reconcile net income from Operating Activities: Depreciation and amortization 4,753 4,277 3,769 12,799 3,720 4,684 4,695 24.6% 2.3% Others -1,319 286 1,042 9 2,436-2,356-2,973-385.3% -32244.4% Decrease (Increase) in clients 9,950 3,322-6,736 6,536-8,672 12,032-17,157 154.7% -311.1% Decrease (Increase) in inventories 6,037 1,748-1,210 6,575-4,012-14,164-14,543 1101.9% -597.6% Decrease (Increase) in other credits 1,399 1,515 526 3,440-516 -4,795 13,506 2467.7% 138.2% Decrease (Increase) in non-current assets 206 278-127 357 70 101 1,157-1011.0% 272.0% Increase (Decrease) in liabilities: Increase (decrease) in suppliers -31,154-13,198 14,808-29,544-12,284 22,790 1,249-91.6% -139.8% Increase (decrease) in tax liabilities 2,998-3,369-634 -1,005 2,240-3,310 107-116.9% -4.2% Increase (decrease) in labor legislation liabilities 938 2,144 2,307 5,389 1,588 2,169 2,200-4.6% 10.5% Increase (decrease) in other payable/provisions -1,153 18,101 6,133 23,081-1,058 1,346-668 -110.9% -101.6% Net cash generated from operating activities -6,276 18,608 25,871 38,203-14,453 20,582-6,123-123.7% -100.0% Net Cash from Financiang Activities Capital Increase 406 411 2,157 2,974 45 4,977 0-100.0% 68.9% New loans 8,823 1,912 0 10,735 9,474 50,143 54,569 N/A 963.7% Payment of loans -5,740-14,057-10,626-30,423-7,511-45,873-8,319-21.7% 102.8% Mutual Receipt 0 0 0 0 0 2,016 0 N/A N/A Financial charges and monetary variations 10,368-9,728 8,860 9,500 7,147-12,052 5,311-40.1% -95.7% Repurchase of shares 0 0-1 -1 0 0 0-100.0% -100.0% Payment of dividends and interest on equity 0 0 0 0-2,442 0 0 N/A N/A Debenture 0 40,000 0 40,000 0-56,000 0 N/A -240.0% Net cash used from financing activities 13,857 18,538 390 32,785 6,713-56,789 51,561 13120.8% -95.5% Cash Flow from investiments Capex and intaginble -248-1,257-2,449-3,954-6,301-9,492-3,456 41.1% 386.8% Net cash used from investments -248-1,257-2,449-3,954-6,301-9,492-3,456 41.1% 386.8% INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 7,333 35,889 23,812 67,034-14,041-45,699 41,982 76.3% -126.5% Opening balance of cash and cash equivalents 62,209 69,542 105,431 62,209 125,152 111,111 65,412-38.0% 101.2% Closing balance of cash and equivalents 69,542 105,431 129,243 129,243 111,111 65,412 107,394-16.9% -16.9% Page 5 of 5