Prévia do material em texto
Balanço Grendene S.A. Em milhares de reais Balanço patrimonial 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Circulante 1,227,103 1,251,312 1,234,912 1,234,912 1,276,531 1,276,531 1,272,890 1,272,890 1,272,890 1,292,976 1,262,157 1,262,157 1,408,767 1,408,767 1,157,571 1,157,571 1,157,571 1,513,210 1,532,320 1,532,320 1,558,356 1,558,356 1,257,445 1,257,445 1,257,445 1,558,865 1,475,006 1,475,006 1,599,426 1,599,426 1,471,448 1,471,448 1,471,448 1,810,233 1,769,961 1,769,961 1,877,808 1,877,808 1,646,145 1,646,145 1,646,145 1,904,619 1,782,199 1,782,199 1,866,328 1,866,328 1,633,258 1,633,258 1,633,258 1,779,507 1,676,056 1,676,056 1,725,436 1,725,436 1,694,062 1,694,062 1,694,062 1,800,588 1,498,484 1,498,484 1,786,477 1,786,477 1,906,527 1,906,527 1,906,527 2,042,266 2,071,701 2,071,701 1,901,996 1,901,996 1,908,661 1,908,661 1,908,661 2,053,720 1,963,813 1,963,813 2,292,278 2,292,278 2,492,979 2,492,979 2,492,979 2,701,053 2,517,151 2,517,151 2,711,738 2,711,738 2,846,838 2,846,838 2,846,838 2,873,168 2,668,831 2,668,831 2,735,855 2,735,855 2,930,313 2,930,313 2,930,313 3,052,199 3,018,282 3,018,282 2,906,664 2,906,664 Caixa e equivalentes de caixa 22,675 14,768 10,304 10,304 11,791 11,791 128,841 128,841 128,841 17,752 9,111 9,111 8,343 8,343 44,526 44,526 44,526 39,932 43,096 43,096 27,544 27,544 30,765 30,765 30,765 42,415 40,752 40,752 49,405 49,405 47,296 47,296 47,296 42,030 46,143 46,143 14,466 14,466 61,518 61,518 61,518 23,113 25,812 25,812 29,337 29,337 14,489 14,489 14,489 19,175 30,691 30,691 33,011 33,011 39,360 39,360 39,360 32,898 27,320 27,320 21,130 21,130 26,324 26,324 26,324 29,330 23,102 23,102 20,261 20,261 21,285 21,285 21,285 25,742 20,703 20,703 19,266 19,266 15,912 15,912 15,912 18,151 21,131 21,131 214,480 214,480 30,119 30,119 30,119 22,603 20,702 20,702 19,851 19,851 16,562 16,562 16,562 14,418 17,897 17,897 14,770 14,770 Aplicações financeiras (CP) 635,465 817,028 872,685 872,685 753,297 753,297 573,934 573,934 573,934 809,246 817,228 817,228 783,521 783,521 468,906 468,906 468,906 898,762 953,122 953,122 899,788 899,788 472,528 472,528 472,528 817,732 804,595 804,595 809,992 809,992 668,170 668,170 668,170 1,108,594 1,138,156 1,138,156 1,104,394 1,104,394 684,392 684,392 684,392 1,067,150 1,000,464 1,000,464 849,743 849,743 465,032 465,032 465,032 726,142 724,063 724,063 539,851 539,851 392,665 392,665 392,665 701,683 474,656 474,656 666,176 666,176 634,472 634,472 634,472 861,418 1,065,222 1,065,222 645,181 645,181 596,872 596,872 596,872 939,377 967,181 967,181 1,234,952 1,234,952 1,292,821 1,292,821 1,292,821 1,568,022 1,468,249 1,468,249 1,318,987 1,318,987 1,537,477 1,537,477 1,537,477 1,631,236 1,502,586 1,502,586 1,471,206 1,471,206 1,548,914 1,548,914 1,548,914 1,900,588 1,907,617 1,907,617 1,703,032 1,703,032 Contas a receber de clientes 416,674 286,660 219,528 219,528 364,931 364,931 421,162 421,162 421,162 306,931 253,100 253,100 408,658 408,658 440,287 440,287 440,287 395,143 351,551 351,551 462,694 462,694 555,889 555,889 555,889 464,412 372,850 372,850 489,422 489,422 537,457 537,457 537,457 436,381 326,487 326,487 507,041 507,041 624,586 624,586 624,586 543,219 461,240 461,240 619,947 619,947 806,149 806,149 806,149 685,659 542,349 542,349 750,178 750,178 900,048 900,048 900,048 685,609 550,886 550,886 748,772 748,772 907,344 907,344 907,344 778,075 540,976 540,976 757,690 757,690 854,991 854,991 854,991 660,082 502,802 502,802 624,416 624,416 760,953 760,953 760,953 677,562 548,521 548,521 702,158 702,158 850,345 850,345 850,345 774,532 624,983 624,983 772,129 772,129 944,214 944,214 944,214 714,595 591,455 591,455 744,181 744,181 Estoques 114,248 95,929 103,727 103,727 123,855 123,855 120,179 120,179 120,179 112,688 140,961 140,961 163,716 163,716 141,976 141,976 141,976 118,292 133,598 133,598 137,621 137,621 148,571 148,571 148,571 158,368 184,367 184,367 189,115 189,115 149,036 149,036 149,036 137,311 168,347 168,347 164,830 164,830 144,112 144,112 144,112 140,940 163,073 163,073 192,747 192,747 173,944 173,944 173,944 161,965 235,441 235,441 241,043 241,043 205,724 205,724 205,724 202,886 255,923 255,923 259,108 259,108 214,019 214,019 214,019 229,935 294,604 294,604 298,991 298,991 261,462 261,462 261,462 244,326 265,410 265,410 266,270 266,270 260,646 260,646 260,646 261,323 297,906 297,906 294,972 294,972 279,267 279,267 279,267 283,794 333,945 333,945 327,324 327,324 288,120 288,120 288,120 277,126 313,910 313,910 304,184 304,184 Créditos tributários 25,656 18,167 6,766 6,766 8,402 8,402 14,212 14,212 14,212 18,149 14,697 14,697 21,405 21,405 26,896 26,896 26,896 28,137 12,506 12,506 11,901 11,901 20,421 20,421 20,421 29,685 21,336 21,336 19,799 19,799 18,863 18,863 18,863 20,217 16,930 16,930 11,264 11,264 23,263 23,263 23,263 23,332 23,616 23,616 30,078 30,078 19,943 19,943 19,943 12,530 15,200 15,200 16,493 16,493 22,031 22,031 22,031 18,026 26,623 26,623 15,793 15,793 11,705 11,705 11,705 14,920 13,697 13,697 19,431 19,431 10,990 10,990 10,990 9,894 14,905 14,905 19,790 19,790 29,347 29,347 29,347 8,967 17,688 17,688 42,075 42,075 50,810 50,810 50,810 15,108 25,823 25,823 32,090 32,090 44,361 44,361 44,361 19,036 20,622 20,622 82,751 82,751 Imposto de renda e contribuição social a recuperar - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 5,339 5,339 5,339 17,015 1,880 1,880 3,053 3,053 1,704 1,704 1,704 3,127 3,873 3,873 4,125 4,125 3,839 3,839 3,839 4,657 3,392 3,392 5,215 5,215 1,795 1,795 1,795 2,177 25,627 25,627 15,274 15,274 3,681 3,681 3,681 25,194 30,825 30,825 14,203 14,203 3,841 3,841 3,841 44,641 75,008 75,008 23,294 23,294 4,852 4,852 4,852 28,800 47,247 47,247 9,362 9,362 Títulos a receber 6,066 12,059 12,051 12,051 5,726 5,726 7,347 7,347 7,347 16,115 13,503 13,503 13,970 13,970 24,084 24,084 24,084 21,587 24,064 24,064 9,042 9,042 15,591 15,591 15,591 29,545 29,916 29,916 30,416 30,416 23,122 23,122 23,122 35,981 32,382 32,382 38,217 38,217 39,266 39,266 39,266 50,993 60,289 60,289 53,018 53,018 65,388 65,388 65,388 92,448 62,557 62,557 59,087 59,087 69,819 69,819 69,819 86,342 91,442 91,442 25,836 25,836 37,423 37,423 37,423 60,207 62,311 62,311 76,407 76,407 92,449 92,449 92,449 109,497 113,125 113,125 73,757 73,757 84,217 84,217 84,217 100,791 96,948 96,948 98,840 98,840 76,828 76,828 76,828 80,746 59,925 59,925 59,519 59,519 59,560 59,560 59,560 64,188 76,537 76,537 2,976 2,976 Custos e despesa antecipada 845 1,339 1,010 1,010 992 992 646 646 646 1,226 6,194 6,194 1,279 1,279 370 370 370 1,598 4,386 4,386 1,061 1,061 767 767 767 3,263 7,383 7,383 4,301 4,301 1,317 1,317 1,317 3,716 6,522 6,522 13,329 13,329 1,581 1,581 1,581 1,962 2,181 2,181 1,290 1,290 1,168 1,168 1,168 2,239 7,914 7,914 2,808 2,808 1,210 1,210 1,210 13,294 14,142 14,142 12,887 12,887 2,768 2,768 2,768 6,006 9,148 9,148 7,923 7,923 4,695 4,695 4,695 6,885 6,380 6,380 5,154 5,154 3,677 3,677 3,677 7,806 7,026 7,026 5,211 5,211 3,888 3,888 3,888 6,951 7,911 7,911 8,018 8,018 7,870 7,870 7,870 10,356 8,645 8,645 8,962 8,962 Outros créditos 5,474 5,362 8,841 8,841 7,537 7,537 6,569 6,569 6,569 10,869 7,363 7,363 7,875 7,875 10,526 10,526 10,526 9,759 9,997 9,997 8,705 8,705 12,913 12,913 12,913 13,445 13,807 13,807 6,976 6,976 26,187 26,187 26,187 26,003 34,994 34,994 24,267 24,267 67,427 67,427 67,427 53,910 45,524 45,524 90,168 90,168 81,806 81,806 81,806 62,334 55,961 55,961 79,912 79,912 61,501 61,501 61,501 56,723 53,619 53,619 32,65032,650 68,633 68,633 68,633 57,718 59,249 59,249 70,897 70,897 64,122 64,122 64,122 55,740 47,680 47,680 33,399 33,399 41,725 41,725 41,725 33,237 28,857 28,857 20,812 20,812 14,263 14,263 14,263 13,557 17,948 17,948 22,424 22,424 15,860 15,860 15,860 23,092 34,352 34,352 36,446 36,446 Não circulante 221,426 217,795 216,644 216,644 219,857 219,857 211,422 211,422 211,422 202,760 198,703 198,703 207,484 207,484 492,456 492,456 492,456 204,490 206,597 206,597 213,784 213,784 507,024 507,024 507,024 215,458 213,795 213,795 220,210 220,210 526,833 526,833 526,833 210,300 207,947 207,947 220,374 220,374 399,479 399,479 399,479 225,133 230,525 230,525 240,874 240,874 658,194 658,194 658,194 508,759 520,549 520,549 628,007 628,007 675,280 675,280 675,280 710,345 848,042 848,042 754,377 754,377 775,486 775,486 775,486 761,662 681,274 681,274 1,015,258 1,015,258 1,136,981 1,136,981 1,136,981 1,161,555 1,013,628 1,013,628 787,982 787,982 760,841 760,841 760,841 782,481 747,078 747,078 671,348 671,348 729,170 729,170 729,170 916,654 884,330 884,330 881,925 881,925 930,443 930,443 930,443 933,597 705,324 705,324 970,231 970,231 Realizável a longo prazo 19,487 20,892 22,410 22,410 26,044 26,044 20,231 20,231 20,231 15,741 15,328 15,328 22,271 22,271 306,940 306,940 306,940 20,922 20,957 20,957 24,760 24,760 306,591 306,591 306,591 21,610 20,221 20,221 24,074 24,074 330,743 330,743 330,743 16,135 14,025 14,025 19,745 19,745 192,964 192,964 192,964 19,998 15,495 15,495 20,938 20,938 422,126 422,126 422,126 269,152 247,918 247,918 312,937 312,937 324,469 324,469 324,469 332,572 455,852 455,852 343,988 343,988 355,268 355,268 355,268 330,126 241,695 241,695 560,296 560,296 719,979 719,979 719,979 752,315 599,087 599,087 374,062 374,062 342,916 342,916 342,916 359,077 309,299 309,299 227,967 227,967 277,116 277,116 277,116 461,708 427,150 427,150 425,363 425,363 475,422 475,422 475,422 481,123 257,722 257,722 519,379 519,379 Aplicações financeiras (LP) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 286,366 286,366 286,366 - 0 - 0 - 0 - 0 - 0 291,066 291,066 291,066 - 0 - 0 - 0 - 0 - 0 315,260 315,260 315,260 - 0 - 0 - 0 - 0 - 0 169,670 169,670 169,670 - 0 - 0 - 0 - 0 - 0 394,389 394,389 394,389 245,124 228,819 228,819 294,513 294,513 301,940 301,940 301,940 311,182 436,504 436,504 323,633 323,633 335,182 335,182 335,182 308,953 221,694 221,694 542,599 542,599 663,723 663,723 663,723 687,813 582,098 582,098 356,275 356,275 280,645 280,645 280,645 287,278 292,069 292,069 209,443 209,443 213,049 213,049 213,049 400,569 409,388 409,388 405,512 405,512 411,482 411,482 411,482 419,173 229,998 229,998 440,247 440,247 Depósitos judiciais 677 795 822 822 5,922 5,922 797 797 797 837 922 922 1,058 1,058 1,110 1,110 1,110 1,324 1,417 1,417 1,476 1,476 2,123 2,123 2,123 2,150 2,262 2,262 2,336 2,336 3,222 3,222 3,222 3,342 3,381 3,381 3,486 3,486 3,526 3,526 3,526 3,609 2,694 2,694 2,748 2,748 2,847 2,847 2,847 2,930 2,621 2,621 2,544 2,544 2,454 2,454 2,454 2,500 1,907 1,907 1,921 1,921 2,022 2,022 2,022 1,010 1,058 1,058 986 986 994 994 994 975 1,107 1,107 1,126 1,126 1,073 1,073 1,073 1,079 1,190 1,190 1,252 1,252 1,316 1,316 1,316 1,306 1,335 1,335 1,114 1,114 1,149 1,149 1,149 1,138 1,429 1,429 1,531 1,531 Créditos tributários 374 273 267 267 234 234 325 325 325 248 218 218 325 325 421 421 421 463 528 528 662 662 853 853 853 843 812 812 754 754 700 700 700 616 553 553 693 693 452 452 452 636 526 526 440 440 522 522 522 484 502 502 536 536 563 563 563 596 560 560 600 600 646 646 646 613 594 594 556 556 540 540 540 540 524 524 586 586 533 533 533 736 746 746 773 773 782 782 782 792 829 829 859 859 996 996 996 939 998 998 935 935 Títulos a receber 4,217 9,459 10,968 10,968 4,577 4,577 4,577 4,577 4,577 4,339 3,415 3,415 2,806 2,806 2,021 2,021 2,021 2,021 2,021 2,021 1,588 1,588 1,588 1,588 1,588 1,419 480 480 - 0 - 0 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 1,086 1,086 1,086 708 551 551 423 423 288 288 288 207 125 125 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 57,808 57,808 Imposto de Renda e Contribuição Social diferidos 13,999 10,141 10,122 10,122 15,076 15,076 14,293 14,293 14,293 10,074 10,526 10,526 17,830 17,830 16,764 16,764 16,764 16,948 16,991 16,991 21,034 21,034 18,474 18,474 18,474 17,198 16,667 16,667 20,984 20,984 11,491 11,491 11,491 12,107 10,021 10,021 15,496 15,496 19,246 19,246 19,246 15,683 12,205 12,205 17,680 17,680 23,282 23,282 23,282 19,906 15,425 15,425 11,657 11,657 15,656 15,656 15,656 14,603 13,280 13,280 14,098 14,098 13,530 13,530 13,530 15,093 13,788 13,788 10,553 10,553 43,554 43,554 43,554 52,938 8,530 8,530 9,163 9,163 53,932 53,932 53,932 63,421 8,346 8,346 9,782 9,782 54,627 54,627 54,627 52,926 8,158 8,158 10,509 10,509 54,899 54,899 54,899 53,137 17,673 17,673 11,412 11,412 Despesas antecipadas - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 3,247 3,247 3,568 3,568 3,568 3,484 3,476 3,476 3,666 3,666 3,818 3,818 3,818 4,387 4,491 4,491 5,532 5,532 11,098 11,098 11,098 9,979 6,758 6,758 6,842 6,842 6,733 6,733 6,733 6,563 6,948 6,948 6,717 6,717 7,342 7,342 7,342 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Outros ativos não circulantes 220 224 231 231 235 235 239 239 239 243 247 247 252 252 258 258 258 166 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 17 17 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 6,115 7,440 7,440 7,369 7,369 6,896 6,896 6,896 6,736 7,624 7,624 7,446 7,446 Investimentos 1,743 1,743 849 849 1,209 1,209 1,209 1,209 1,209 1,209 1,213 1,213 1,219 1,219 865 865 865 871 873 873 873 873 873 873 873 873 876 876 877 877 877 877 877 1,307 1,670 1,670 1,670 1,670 1,670 1,670 1,670 1,670 1,670 1,670 1,670 1,670 877 877 877 877 877 877 877 877 877 877 877 877 877 877 877 877 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 412 8,412 8,412 Imobilizado 192,993 187,842 186,283 186,283 185,597 185,597 182,070 182,070 182,070 177,966 173,664 173,664 174,152 174,152 174,141 174,141 174,141 172,165 173,856 173,856 176,273 176,273 179,638 179,638 179,638 180,346 179,968 179,968 181,292 181,292 181,828 181,828 181,828 179,649 179,395 179,395 186,203 186,203 191,706 191,706 191,706 190,754 196,431 196,431 201,318 201,318 216,113 216,113 216,113 219,687 247,967 247,967 282,507 282,507 315,087 315,087 315,087 332,849 344,272 344,272 360,829 360,829 368,179 368,179 368,179 379,678 387,791 387,791 402,396 402,396 384,338 384,338 384,338 376,855 383,006 383,006 383,943 383,943 387,071 387,071 387,071 393,239 408,385 408,385 412,179 412,179 422,361 422,361 422,361 424,581 425,628 425,628 425,201 425,201 423,746 423,746 423,746 420,709 416,049 416,049 410,756 410,756 Intangível 7,203 7,318 7,102 7,102 7,007 7,007 7,912 7,912 7,912 7,844 8,498 8,498 9,842 9,842 10,510 10,510 10,510 10,532 10,911 10,911 11,878 11,878 12,409 12,409 12,409 12,629 12,730 12,730 13,967 13,967 13,385 13,385 13,385 13,209 12,857 12,857 12,756 12,756 13,139 13,139 13,139 12,711 16,929 16,929 16,948 16,948 19,078 19,078 19,078 19,043 23,787 23,787 31,686 31,686 34,847 34,847 34,847 44,047 47,041 47,041 48,683 48,683 51,627 51,627 51,627 51,446 51,376 51,376 52,154 52,154 32,252 32,252 32,252 31,973 31,123 31,123 29,565 29,565 30,442 30,442 30,442 29,753 28,982 28,982 30,790 30,790 29,281 29,281 29,281 29,953 31,140 31,140 30,949 30,949 30,863 30,863 30,863 31,353 31,141 31,141 31,684 31,684 Total do ativo 1,448,529 1,469,107 1,451,556 1,451,556 1,496,388 1,496,388 1,484,312 1,484,312 1,484,312 1,495,736 1,460,860 1,460,860 1,616,251 1,616,2511,650,027 1,650,027 1,650,027 1,717,700 1,738,917 1,738,917 1,772,140 1,772,140 1,764,469 1,764,469 1,764,469 1,774,323 1,688,801 1,688,801 1,819,636 1,819,636 1,998,281 1,998,281 1,998,281 2,020,533 1,977,908 1,977,908 2,098,182 2,098,182 2,045,624 2,045,624 2,045,624 2,129,752 2,012,724 2,012,724 2,107,202 2,107,202 2,291,452 2,291,452 2,291,452 2,288,266 2,196,605 2,196,605 2,353,443 2,353,443 2,369,342 2,369,342 2,369,342 2,510,933 2,346,526 2,346,526 2,540,854 2,540,854 2,682,013 2,682,013 2,682,013 2,803,928 2,752,975 2,752,975 2,917,254 2,917,254 3,045,642 3,045,642 3,045,642 3,215,275 2,977,441 2,977,441 3,080,260 3,080,260 3,253,820 3,253,820 3,253,820 3,483,534 3,264,229 3,264,229 3,383,086 3,383,086 3,576,008 3,576,008 3,576,008 3,789,822 3,553,161 3,553,161 3,617,780 3,617,780 3,860,756 3,860,756 3,860,756 3,985,796 3,723,606 3,723,606 3,876,895 3,876,895 Circulante 219,966 202,697 212,567 212,567 232,598 232,598 168,843 168,843 168,843 144,245 129,440 129,440 183,991 183,991 213,228 213,228 213,228 246,375 293,155 293,155 322,813 322,813 257,768 257,768 257,768 259,221 167,933 167,933 206,045 206,045 305,849 305,849 305,849 269,975 285,504 285,504 342,762 342,762 229,549 229,549 229,549 320,532 197,373 197,373 216,048 216,048 323,063 323,063 323,063 348,063 246,764 246,764 323,721 323,721 285,066 285,066 285,066 412,261 216,393 216,393 307,395 307,395 282,003 282,003 282,003 348,852 274,551 274,551 344,383 344,383 354,500 354,500 354,500 491,719 241,952 241,952 249,401 249,401 275,383 275,383 275,383 464,541 247,112 247,112 277,266 277,266 322,074 322,074 322,074 523,666 321,074 321,074 307,012 307,012 366,909 366,909 366,909 533,296 268,462 268,462 269,763 269,763 Empréstimos e financiamentos 108,907 116,475 127,597 127,597 103,397 103,397 56,573 56,573 56,573 51,546 31,829 31,829 51,106 51,106 112,780 112,780 112,780 129,049 168,616 168,616 153,937 153,937 97,378 97,378 97,378 76,041 32,386 32,386 25,021 25,021 166,500 166,500 166,500 159,777 176,875 176,875 192,043 192,043 97,551 97,551 97,551 98,387 56,684 56,684 15,331 15,331 123,583 123,583 123,583 58,984 79,434 79,434 111,481 111,481 101,909 101,909 101,909 123,597 50,689 50,689 90,184 90,184 99,567 99,567 99,567 64,788 106,428 106,428 127,941 127,941 141,652 141,652 141,652 194,987 65,256 65,256 52,848 52,848 70,734 70,734 70,734 141,157 70,911 70,911 59,567 59,567 89,666 89,666 89,666 171,869 112,561 112,561 69,923 69,923 126,313 126,313 126,313 212,981 100,249 100,249 56,100 56,100 Fornecedores 29,120 16,679 18,260 18,260 32,797 32,797 26,721 26,721 26,721 15,600 19,172 19,172 24,598 24,598 17,973 17,973 17,973 20,574 22,712 22,712 34,084 34,084 40,009 40,009 40,009 24,519 20,257 20,257 33,252 33,252 31,687 31,687 31,687 18,200 20,727 20,727 26,627 26,627 27,011 27,011 27,011 33,775 31,709 31,709 49,862 49,862 56,806 56,806 56,806 42,316 39,408 39,408 48,647 48,647 39,792 39,792 39,792 45,605 40,392 40,392 47,485 47,485 36,287 36,287 36,287 44,132 34,122 34,122 43,723 43,723 44,903 44,903 44,903 34,967 33,408 33,408 32,665 32,665 41,369 41,369 41,369 29,799 34,569 34,569 40,183 40,183 36,705 36,705 36,705 31,189 35,580 35,580 49,051 49,051 42,095 42,095 42,095 34,203 31,264 31,264 36,847 36,847 Obrigações contratuais - Licenciamentos - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 18,209 18,209 18,209 - 0 - 0 - 0 - 0 - 0 16,862 16,862 16,862 12,991 11,880 11,880 17,504 17,504 16,288 16,288 16,288 17,051 12,909 12,909 22,699 22,699 18,337 18,337 18,337 15,048 12,370 12,370 18,510 18,510 14,011 14,011 14,011 16,648 17,039 17,039 24,653 24,653 17,618 17,618 17,618 16,883 16,768 16,768 18,281 18,281 17,192 17,192 17,192 13,653 13,003 13,003 21,393 21,393 Comissões a pagar 25,121 12,058 10,645 10,645 16,902 16,902 21,358 21,358 21,358 13,125 11,937 11,937 18,615 18,615 19,534 19,534 19,534 16,008 17,773 17,773 22,841 22,841 27,974 27,974 27,974 22,130 17,748 17,748 23,294 23,294 26,074 26,074 26,074 18,823 15,430 15,430 23,299 23,299 29,123 29,123 29,123 24,803 20,117 20,117 27,529 27,529 34,490 34,490 34,490 30,834 25,296 25,296 31,899 31,899 39,078 39,078 39,078 30,547 25,038 25,038 34,509 34,509 40,950 40,950 40,950 34,290 27,067 27,067 34,395 34,395 37,616 37,616 37,616 32,344 27,901 27,901 31,882 31,882 39,831 39,831 39,831 37,643 29,579 29,579 36,333 36,333 41,622 41,622 41,622 37,590 31,267 31,267 37,927 37,927 45,897 45,897 45,897 33,814 28,551 28,551 37,432 37,432 Impostos, taxas e contribuições 7,964 9,046 7,481 7,481 15,156 15,156 7,853 7,853 7,853 8,804 6,999 6,999 14,789 14,789 7,460 7,460 7,460 16,453 8,533 8,533 19,828 19,828 9,143 9,143 9,143 11,215 8,269 8,269 19,599 19,599 7,746 7,746 7,746 13,049 9,534 9,534 20,068 20,068 13,759 13,759 13,759 18,386 25,778 25,778 38,983 38,983 13,552 13,552 13,552 18,607 10,078 10,078 21,659 21,659 12,683 12,683 12,683 15,605 12,437 12,437 23,743 23,743 14,980 14,980 14,980 14,037 13,085 13,085 22,284 22,284 31,251 31,251 31,251 34,711 18,539 18,539 23,557 23,557 38,375 38,375 38,375 41,838 18,760 18,760 24,037 24,037 37,597 37,597 37,597 37,813 19,116 19,116 22,633 22,633 34,836 34,836 34,836 35,026 16,064 16,064 24,622 24,622 Imposto de renda e contribuição social a pagar - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 13,550 13,550 13,550 13,685 4,384 4,384 4,712 4,712 4,272 4,272 4,272 1,881 2,130 2,130 6,826 6,826 4,434 4,434 4,434 3,924 3,186 3,186 2,967 2,967 13,708 13,708 13,708 7,404 374 374 4,817 4,817 7,560 7,560 7,560 3,167 - 0 - 0 4,578 4,578 6,425 6,425 6,425 2,968 25 25 793 793 5,946 5,946 5,946 1,481 - - 4,826 4,826 Salários e encargos a pagar 36,773 37,791 38,904 38,904 49,686 49,686 42,222 42,222 42,222 43,886 47,113 47,113 57,620 57,620 41,945 41,945 41,945 49,895 61,117 61,117 72,963 72,963 63,888 63,888 63,888 73,632 74,059 74,059 79,741 79,741 53,352 53,352 53,352 44,078 48,844 48,844 60,084 60,084 38,592 38,592 38,592 42,452 48,571 48,571 62,030 62,030 56,935 56,935 56,935 59,427 68,686 68,686 83,478 83,478 63,756 63,756 63,756 63,761 65,980 65,980 78,644 78,644 57,974 57,974 57,974 64,701 68,404 68,404 80,164 80,164 52,720 52,720 52,720 56,497 62,635 62,635 72,326 72,326 51,497 51,497 51,497 57,184 68,779 68,779 81,148 81,148 59,942 59,942 59,942 66,150 77,387 77,387 89,248 89,248 71,122 71,122 71,122 64,090 67,712 67,712 75,112 75,112 Contas a pagar 4,206 2,801 2,480 2,480 4,146 4,146 5,283 5,283 5,283 4,575 5,521 5,521 7,630 7,630 4,779 4,779 4,779 4,940 4,897 4,897 8,152 8,152 5,635 5,635 5,635 6,845 5,180 5,180 11,076 11,076 5,017 5,017 5,017 4,109 3,936 3,936 5,112 5,112 5,271 5,271 5,271 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Provisão para riscos trabalhistas e fiscais 600 600 600 600 600 600 720 720 720 724 724 724 731 731 1,236 1,236 1,236 836 832 832 830 830 1,303 1,303 1,303 1,303 1,303 1,303 1,303 1,303 1,103 1,103 1,103 1,103 1,103 1,103 1,003 1,003 1,003 1,003 1,003 1,503 1,503 1,503 2,430 2,430 1,997 1,997 1,997 1,400 1,968 1,968 1,558 1,558 1,838 1,838 1,838 1,941 1,878 1,878 1,268 1,268 1,873 1,873 1,873 1,258 1,539 1,539 1,662 1,662 2,575 2,575 2,575 10,149 10,439 10,439 3,124 3,124 2,485 2,485 2,485 2,663 1,505 1,505 1,451 1,451 833 833 833 2,082 1,691 1,691 3,834 3,834 3,512 3,512 3,512 3,217 2,429 2,429 2,852 2,852 Dividendos e JCP a pagar - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 34,000 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 87,209 - 0 - 0 - 0 - 0 - 0 - 0 - 0 105,253 - 0 - 0 - 0 - 0 - 0 - 0 - 0 110,665 - 0 - 0 - 0 - 0 - 0 - 0 - 0 95,458 - 0 - 0 - 0 - 0 - 0 - 0 - 095,894 - 0 - 0 - 0 - 0 - 0 - 0 - 0 129,094 - 0 - 0 - 0 - 0 - 0 - 0 - 0 130,130 - - - 0 - 0 - 0 - 0 - 0 123,934 - 0 - 0 - 0 - 0 Adiantamentos de clientes - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 4,597 4,597 4,597 - 0 - 0 - 0 - 0 - 0 31,384 31,384 31,384 26,220 24,524 24,524 11,370 11,370 19,436 19,436 19,436 9,758 8,057 8,057 10,172 10,172 Outras contas a pagar 7,275 7,247 6,600 6,600 9,914 9,914 8,113 8,113 8,113 5,985 6,145 6,145 8,902 8,902 7,521 7,521 7,521 8,620 8,675 8,675 10,178 10,178 12,438 12,438 12,438 9,536 8,731 8,731 12,759 12,759 14,370 14,370 14,370 10,836 9,055 9,055 14,526 14,526 17,239 17,239 17,239 14,017 13,011 13,011 19,883 19,883 3,941 3,941 3,941 17,557 17,510 17,510 20,287 20,287 4,876 4,876 4,876 5,668 5,969 5,969 7,232 7,232 9,650 9,650 9,650 9,213 7,811 7,811 8,548 8,548 11,738 11,738 11,738 9,718 11,030 11,030 9,672 9,672 4,924 4,924 4,924 5,348 5,970 5,970 5,316 5,316 282 282 282 772 2,155 2,155 3,952 3,952 560 560 560 1,139 1,133 1,133 407 407 Não Circulante 181,792 172,995 163,467 163,467 140,126 140,126 135,027 135,027 135,027 130,591 118,773 118,773 173,984 173,984 118,719 118,719 118,719 84,607 78,214 78,214 49,152 49,152 42,132 42,132 42,132 35,031 26,082 26,082 25,480 25,480 16,766 16,766 16,766 16,996 17,240 17,240 15,307 15,307 15,123 15,123 15,123 14,673 14,166 14,166 13,800 13,800 14,827 14,827 14,827 14,688 16,116 16,116 15,862 15,862 16,316 16,316 16,316 46,118 46,296 46,296 53,383 53,383 72,076 72,076 72,076 72,119 80,395 80,395 78,050 78,050 74,382 74,382 74,382 73,815 69,711 69,711 58,130 58,130 56,367 56,367 56,367 54,636 52,139 52,139 49,353 49,353 36,325 36,325 36,325 33,996 33,854 33,854 30,914 30,914 28,805 28,805 28,805 26,638 24,328 24,328 22,245 22,245 Empréstimos e financiamentos 169,845 162,009 153,010 153,010 130,309 130,309 125,615 125,615 125,615 121,517 110,122 110,122 165,145 165,145 111,191 111,191 111,191 76,745 69,440 69,440 40,187 40,187 33,188 33,188 33,188 28,253 19,900 19,900 19,757 19,757 14,766 14,766 14,766 14,996 15,240 15,240 13,307 13,307 13,123 13,123 13,123 13,386 12,495 12,495 13,522 13,522 14,380 14,380 14,380 13,767 15,769 15,769 15,407 15,407 15,827 15,827 15,827 45,765 46,011 46,011 53,205 53,205 71,790 71,790 71,790 70,192 77,465 77,465 75,094 75,094 71,173 71,173 71,173 70,606 68,190 68,190 56,321 56,321 54,638 54,638 54,638 52,130 49,559 49,559 47,029 47,029 33,961 33,961 33,961 31,655 30,768 30,768 28,564 28,564 26,614 26,614 26,614 24,418 22,183 22,183 20,089 20,089 Provisão para risco trabalhista - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 700 700 700 1,000 1,000 1,300 1,300 1,300 1,300 1,300 1,300 1,300 1,300 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 1,287 1,671 1,671 278 278 447 447 447 921 347 347 455 455 489 489 489 353 285 285 178 178 286 286 286 648 353 353 311 311 308 308 308 308 325 325 764 764 710 710 710 655 645 645 472 472 452 452 452 588 1,148 1,148 468 468 531 531 531 622 672 672 664 664 Imposto de renda e contribuição social diferidos 11,947 10,986 10,457 10,457 9,817 9,817 9,412 9,412 9,412 9,074 8,651 8,651 8,839 8,839 7,528 7,528 7,528 7,162 8,074 8,074 7,965 7,965 7,644 7,644 7,644 5,478 4,882 4,882 4,423 4,423 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Outros débitos - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 1,279 2,577 2,577 2,645 2,645 2,901 2,901 2,901 2,901 1,196 1,196 1,045 1,045 1,019 1,019 1,019 1,851 1,935 1,935 1,852 1,852 1,912 1,912 1,912 1,753 1,938 1,938 1,882 1,882 1,660 1,660 1,660 1,598 1,473 1,473 1,492 1,492 Patrimônio líquido consolidado 1,046,771 1,093,415 1,075,522 1,075,522 1,123,664 1,123,664 1,180,442 1,180,442 1,180,442 1,220,900 1,212,647 1,212,647 1,258,276 1,258,276 1,318,080 1,318,080 1,318,080 1,386,718 1,367,548 1,367,548 1,400,175 1,400,175 1,464,569 1,464,569 1,464,569 1,480,071 1,494,786 1,494,786 1,588,111 1,588,111 1,675,666 1,675,666 1,675,666 1,733,562 1,675,164 1,675,164 1,740,113 1,740,113 1,800,952 1,800,952 1,800,952 1,794,547 1,801,185 1,801,185 1,877,354 1,877,354 1,953,562 1,953,562 1,953,562 1,925,515 1,933,725 1,933,725 2,013,860 2,013,860 2,067,960 2,067,960 2,067,960 2,052,554 2,083,837 2,083,837 2,180,076 2,180,076 2,327,934 2,327,934 2,327,934 2,382,957 2,398,029 2,398,029 2,494,821 2,494,821 2,616,760 2,616,760 2,616,760 2,649,741 2,665,778 2,665,778 2,772,729 2,772,729 2,922,070 2,922,070 2,922,070 2,964,357 2,964,978 2,964,978 3,056,467 3,056,467 3,217,609 3,217,609 3,217,609 3,232,160 3,198,233 3,198,233 3,279,854 3,279,854 3,465,042 3,465,042 3,465,042 3,425,862 3,430,816 3,430,816 3,584,887 3,584,887 Participações de acionistas controladores 1,046,570 1,093,263 1,075,404 1,075,404 1,123,460 1,123,460 1,180,163 1,180,163 1,180,163 1,220,664 1,212,449 1,212,449 1,257,981 1,257,981 1,317,695 1,317,695 1,317,695 1,386,480 1,367,414 1,367,414 1,400,096 1,400,096 1,464,396 1,464,396 1,464,396 1,479,768 1,494,511 1,494,511 1,587,815 1,587,815 1,675,292 1,675,292 1,675,292 1,733,254 1,674,957 1,674,957 1,739,715 1,739,715 1,800,563 1,800,563 1,800,563 1,794,099 1,800,570 1,800,570 1,876,826 1,876,826 1,952,332 1,952,332 1,952,332 1,924,456 1,930,509 1,930,509 2,008,771 2,008,771 2,060,734 2,060,734 2,060,734 2,041,082 2,071,172 2,071,172 2,167,904 2,167,904 2,315,374 2,315,374 2,315,374 2,371,864 2,390,303 2,390,303 2,491,833 2,491,833 2,616,489 2,616,489 2,616,489 2,652,416 2,665,988 2,665,988 2,772,930 2,772,930 2,921,998 2,921,998 2,921,998 2,964,309 2,964,978 2,964,978 3,056,467 3,056,467 3,217,609 3,217,609 3,217,609 3,232,160 3,198,233 3,198,233 3,279,854 3,279,854 3,465,042 3,465,042 3,465,042 3,425,862 3,430,816 3,430,816 3,584,887 3,584,887 Capital social realizado 843,447 843,447 964,584 964,584 964,584 964,584 964,584 964,584 964,584 964,584 1,097,199 1,097,199 1,097,199 1,097,199 1,097,199 1,097,199 1,097,199 1,097,199 1,226,760 1,226,760 1,226,760 1,226,760 1,226,760 1,226,760 1,226,760 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 1,231,302 Reservas de capital - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 255 255 255 652 828 828 921 921 1,086 1,086 1,086 1,040 1,357 1,357 1,653 1,653 1,953 1,953 1,953 1,583 1,989 1,989 2,303 2,303 2,685 2,685 2,685 2,893 3,178 3,178 3,597 3,597 4,016 4,016 4,016 1,749 2,906 2,906 3,940 3,940 5,078 5,078 5,078 3,421 4,096 4,096 4,869 4,869 5,643 5,643 5,643 2,604 3,492 3,492 4,373 4,373 5,261 5,261 5,261 2,514 3,872 3,872 5,126 5,126 6,480 6,480 6,480 3,754 5,375 5,375 6,908 6,908 8,385 8,385 8,385 4,531 5,888 5,888 7,478 7,478 9,109 9,109 9,109 4,188 5,065 5,065 5,910 5,910 Ações em tesouraria -0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (2,437) (2,437) (10,470) (10,470) (10,470) (7,395) (7,395) (7,395) (10,841) (10,841) (10,841) (10,841) (10,841) (1,052) (1,052) (1,052) (1,052) (1,052) (1,052) (1,052) (1,052) - 0 - 0 - 0 - 0 - 0 (1,169) (1,169) (1,169) (134) (134) (134) (134) (134) (134) (134) (134) - 0 (15,564) (15,564) (15,564) (15,564) (15,565) (15,565) (15,565) - 0 - 0 - 0 (956) (956) Reservas de lucros 135,582 163,437 62,119 62,119 102,603 102,603 153,344 153,344 153,344 175,618 67,137 67,137 113,423 113,423 161,417 161,417 161,417 196,629 99,302 99,302 142,338 142,338 230,870 230,870 230,870 230,442 256,103 256,103 318,254 318,254 449,557 449,557 449,557 464,736 423,856 423,856 446,996 446,996 568,743 568,743 568,743 503,453 520,211 520,211 553,372 553,372 721,451 721,451 721,451 633,043 657,660 657,660 696,270 696,270 839,294 839,294 839,294 781,230 823,887 823,887 896,323 896,323 1,091,616 1,091,616 1,091,616 1,064,759 1,107,656 1,107,656 1,187,359 1,187,359 1,366,468 1,366,468 1,366,468 1,358,094 1,380,100 1,380,100 1,454,897 1,454,897 1,682,354 1,682,354 1,682,354 1,650,344 1,661,215 1,661,215 1,734,542 1,734,542 1,965,609 1,965,609 1,965,609 1,892,638 1,925,054 1,925,054 1,990,225 1,990,225 2,222,040 2,222,040 2,222,040 2,135,133 2,161,451 2,161,451 2,234,587 2,234,587 Outros resultados abrangentes (3,496) (5,116) (7,342) (7,342) (8,943) (8,943) (10,150) (10,150) (10,150) (10,621) (13,523) (13,523) (7,277) (7,277) 484 484 484 4,730 (2,211) (2,211) (5,045) (5,045) (4,942) (4,942) (4,942) (7,241) (8,341) (8,341) (8,113) (8,113) (7,520) (7,520) (7,520) (9,830) (9,156) (9,156) (1,526) (1,526) (2,167) (2,167) (2,167) (2,705) 2,784 2,784 1,900 1,900 (4,437) (4,437) (4,437) (5,919) (3,186) (3,186) (4,252) (4,252) (4,470) (4,470) (4,470) (9,540) (10,584) (10,584) (7,176) (7,176) (2,346) (2,346) (2,346) 6,867 5,016 5,016 16,093 16,093 14,510 14,510 14,510 9,315 5,209 5,209 5,512 5,512 3,031 3,031 3,031 9,965 11,636 11,636 10,368 10,368 12,447 12,447 12,447 12,958 17,867 17,867 19,188 19,188 18,156 18,156 18,156 18,473 17,617 17,617 20,232 20,232 Lucros acumulados 71,037 91,495 56,043 56,043 65,216 65,216 72,385 72,385 72,385 91,083 61,636 61,636 54,636 54,636 58,340 58,340 58,340 87,270 42,735 42,735 35,122 35,122 10,622 10,622 10,622 24,225 14,090 14,090 44,719 44,719 - 0 - 0 - 0 45,463 26,966 26,966 60,640 60,640 - 0 - 0 - 0 59,156 43,095 43,095 86,655 86,655 - 0 - 0 - 0 64,281 41,827 41,827 83,948 83,948 - 0 - 0 - 0 42,064 29,866 29,866 53,427 53,427 - 0 - 0 - 0 67,384 43,889 43,889 53,758 53,758 - 0 - 0 - 0 51,191 45,505 45,505 76,093 76,093 - 0 - 0 - 0 69,078 55,584 55,584 73,481 73,481 - 0 - 0 - 0 90,731 33,686 33,686 47,225 47,225 - 0 - 0 - 0 36,766 15,381 15,381 93,812 93,812 Participações de acionistas não controladores 201 152 118 118 204 204 279 279 279 236 198 198 295 295 385 385 385 238 134 134 79 79 173 173 173 303 275 275 296 296 374 374 374 308 207 207 398 398 389 389 389 448 615 615 528 528 1,230 1,230 1,230 1,059 3,216 3,216 5,089 5,089 7,226 7,226 7,226 11,472 12,665 12,665 12,172 12,172 12,560 12,560 12,560 11,093 7,726 7,726 2,988 2,988 271 271 271 (2,675) (210) (210) (201) (201) 72 72 72 48 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Total do passivo e do patrimônio líquido 1,448,529 1,469,107 1,451,556 1,451,556 1,496,388 1,496,388 1,484,312 1,484,312 1,484,312 1,495,736 1,460,860 1,460,860 1,616,251 1,616,251 1,650,027 1,650,027 1,650,027 1,717,700 1,738,917 1,738,917 1,772,140 1,772,140 1,764,469 1,764,469 1,764,469 1,774,323 1,688,801 1,688,801 1,819,636 1,819,636 1,998,281 1,998,281 1,998,281 2,020,533 1,977,908 1,977,908 2,098,182 2,098,182 2,045,624 2,045,624 2,045,624 2,129,752 2,012,724 2,012,724 2,107,202 2,107,202 2,291,452 2,291,452 2,291,452 2,288,266 2,196,605 2,196,605 2,353,443 2,353,443 2,369,342 2,369,342 2,369,342 2,510,933 2,346,526 2,346,526 2,540,854 2,540,854 2,682,013 2,682,013 2,682,013 2,803,928 2,752,975 2,752,975 2,917,254 2,917,254 3,045,642 3,045,642 3,045,642 3,215,275 2,977,441 2,977,441 3,080,260 3,080,260 3,253,820 3,253,820 3,253,820 3,483,534 3,264,229 3,264,229 3,383,086 3,383,086 3,576,008 3,576,008 3,576,008 3,789,822 3,553,161 3,553,161 3,617,780 3,617,780 3,860,756 3,860,756 3,860,756 3,985,796 3,723,606 3,723,606 3,876,895 3,876,895 DRE Grendene S.A. Em milhares de reais Demonstração do resultado consolidado 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Mercado interno 1,169,755 244,705 210,782 455,487 362,918 818,405 447,743 810,661 1,266,148 232,649 244,831 477,480 389,999 867,479 353,003 743,002 1,220,482 239,329 312,059 551,388 421,939 973,327 491,011 912,950 1,464,338 330,046 318,516 648,562 476,600 1,125,162 478,658 955,258 1,603,820 298,422 255,277 553,699 441,053 994,752 495,131 936,184 1,489,883 377,782 322,941 700,723 528,725 1,229,448 615,954 1,144,679 1,845,402 475,268 404,256 879,524 595,605 1,475,129 671,789 1,267,394 2,146,918 447,640 385,843 833,483 590,822 1,424,305 653,432 1,244,254 2,077,737 471,063 341,100 812,163 556,776 1,368,939 530,895 1,087,671 1,899,834 380,848 394,745 775,593 519,459 1,295,052 575,321 1,094,780 1,870,373 470,696 414,185 884,881 597,202 1,482,083 624,466 1,221,668 2,106,549 506,142 416,469 922,611 599,522 1,522,133 645,866 1,245,388 2,167,999 393,527 399,475 793,002 582,711 1,375,713 Exportação 204,632 82,123 39,658 121,781 51,047 172,828 76,483 127,530 249,311 98,719 42,048 140,767 67,896 208,663 146,890 214,786 355,553 132,133 59,658 191,791 53,609 245,400 109,624 163,233 355,024 126,585 72,485 199,070 69,770 268,840 125,926 195,696 394,766 93,713 51,925 145,638 70,248 215,886 125,845 196,093 341,731 117,661 89,697 207,358 84,290 291,648 187,400 271,690 479,048 128,303 100,458 228,761 143,395 372,156 192,289 335,684 564,445 167,776 102,902 270,678 139,270 409,948 232,615 371,885 642,563 167,382 121,041 288,423 177,757 466,180 265,836 443,593 732,016 185,754 104,495 290,249 134,498 424,747 187,918 322,416 612,665 150,260 121,803 272,063 126,681 398,744 222,382 349,063 621,126 157,609 127,923 285,532 133,271 418,803 238,193 371,464 656,996 121,776 97,669 219,445 123,122 342,567 Receita bruta de vendas 1,374,387 326,828 250,440 577,268 413,965 991,233 524,226 938,191 1,515,459 331,368 286,879 618,247 457,895 1,076,142 499,893 957,788 1,576,035 371,462 371,717 743,179 475,548 1,218,727 600,635 1,076,183 1,819,362 456,631 391,001 847,632 546,370 1,394,002 604,584 1,150,954 1,998,586 392,135 307,202 699,337 511,301 1,210,638 620,976 1,132,277 1,831,614 495,443 412,638 908,081 613,015 1,521,096 803,354 1,416,369 2,324,450 603,571 504,714 1,108,285 739,000 1,847,285 864,078 1,603,078 2,711,363 615,416 488,745 1,104,161 730,092 1,834,253 886,047 1,616,139 2,720,300 638,445 462,141 1,100,586 734,533 1,835,119 796,731 1,531,264 2,631,850 566,602 499,240 1,065,842 653,957 1,719,799 763,239 1,417,196 2,483,038 620,956 535,988 1,156,944 723,883 1,880,827 846,848 1,570,731 2,727,675 663,751 544,392 1,208,143 732,793 1,940,936 884,059 1,616,852 2,824,995 515,303 497,144 1,012,447 705,833 1,718,280 Devolução de vendas e Impostos sobre a venda (217,435) (53,222) (41,940) (95,162) (64,619) (159,781) (82,596) (147,215) (242,377) (52,049) (54,290) (106,339) (72,849) (179,188) (72,236) (145,085) (251,424) (50,414) (58,443) (108,857) (74,095) (182,952) (91,188) (165,283) (274,140) (62,157) (65,657) (127,814) (81,148) (208,962)(74,609) (155,757) (283,571) (56,522) (46,756) (103,278) (68,355) (171,633) (83,650) (152,005) (255,283) (75,591) (62,118) (137,709) (84,219) (221,928) (106,711) (190,930) (328,639) (88,429) (77,636) (166,065) (106,044) (272,109) (121,240) (227,284) (393,349) (94,654) (73,064) (167,718) (101,448) (269,166) (113,839) (215,287) (383,005) (82,815) (66,171) (148,986) (92,679) (241,665) (94,731) (187,410) (336,396) (71,665) (73,482) (145,147) (93,334) (238,481) (108,248) (201,582) (346,729) (87,050) (76,734) (163,784) (98,601) (262,385) (110,236) (208,837) (372,621) (93,381) (76,301) (169,682) (105,477) (275,159) (110,123) (215,600) (385,282) (71,701) (78,462) (150,163) (95,505) (245,668) Descontos concedidos a clientes (50,390) (13,078) (12,994) (26,072) (21,481) (47,553) (26,890) (48,371) (74,443) (13,818) (14,759) (28,577) (24,320) (52,897) (21,851) (46,171) (74,748) (15,246) (18,779) (34,025) (26,327) (60,352) (29,113) (55,440) (89,465) (19,989) (19,814) (39,803) (28,858) (68,661) (41,847) (70,705) (110,508) (19,243) (16,135) (35,378) (28,817) (64,195) (31,074) (59,891) (95,269) (24,090) (20,066) (44,156) (32,296) (76,452) (37,033) (69,329) (113,485) (29,335) (25,965) (55,300) (34,757) (90,057) (40,693) (75,450) (130,750) (26,974) (18,661) (45,635) (27,421) (73,056) (30,941) (58,362) (103,997) (23,358) (16,002) (39,360) (26,592) (65,952) (26,706) (53,298) (92,658) (19,155) (18,806) (37,961) (24,197) (62,158) (29,036) (53,233) (91,194) (23,766) (19,140) (42,906) (28,953) (71,859) (31,223) (60,176) (103,082) (24,556) (21,965) (46,521) (28,224) (74,745) (31,516) (59,740) (106,261) (20,338) (18,870) (39,208) (28,100) (67,308) Deduções das vendas (267,825) (66,300) (54,934) (121,234) (86,100) (207,334) (109,486) (195,586) (316,820) (65,867) (69,049) (134,916) (97,169) (232,085) (94,087) (191,256) (326,172) (65,660) (77,222) (142,882) (100,422) (243,304) (120,301) (220,723) (363,605) (82,146) (85,471) (167,617) (110,006) (277,623) (116,456) (226,462) (394,079) (75,765) (62,891) (138,656) (97,172) (235,828) (114,724) (211,896) (350,552) (99,681) (82,184) (181,865) (116,515) (298,380) (143,744) (260,259) (442,124) (117,764) (103,601) (221,365) (140,801) (362,166) (161,933) (302,734) (524,099) (121,628) (91,725) (213,353) (128,869) (342,222) (144,780) (273,649) (487,002) (106,173) (82,173) (188,346) (119,271) (307,617) (121,437) (240,708) (429,054) (90,820) (92,288) (183,108) (117,531) (300,639) (137,284) (254,815) (437,923) (110,816) (95,874) (206,690) (127,554) (334,244) (141,459) (269,013) (475,703) (117,937) (98,266) (216,203) (133,701) (349,904) (141,639) (275,340) (491,543) (92,039) (97,332) (189,371) (123,605) (312,976) Receita líquida de vendas 1,106,562 260,528 195,506 456,034 327,865 783,899 414,740 742,605 1,198,639 265,501 217,830 483,331 360,726 844,057 405,806 766,532 1,249,863 305,802 294,495 600,297 375,126 975,423 480,334 855,460 1,455,757 374,485 305,530 680,015 436,364 1,116,379 488,128 924,492 1,604,507 316,370 244,311 560,681 414,129 974,810 506,252 920,381 1,481,062 395,762 330,454 726,216 496,500 1,222,716 659,610 1,156,110 1,882,326 485,807 401,113 886,920 598,199 1,485,119 702,145 1,300,344 2,187,264 493,788 397,020 890,808 601,223 1,492,031 741,267 1,342,490 2,233,298 532,272 379,968 912,240 615,262 1,527,502 675,294 1,290,556 2,202,796 475,782 406,952 882,734 536,426 1,419,160 625,955 1,162,381 2,045,115 510,140 440,114 950,254 596,329 1,546,583 705,389 1,301,718 2,251,972 545,814 446,126 991,940 599,092 1,591,032 742,420 1,341,512 2,333,452 423,264 399,812 823,076 582,228 1,405,304 Custos dos produtos vendidos (607,700) (165,734) (127,685) (293,419) (175,751) (469,170) (223,537) (399,288) (692,707) (180,565) (132,941) (313,506) (194,904) (508,410) (222,783) (417,687) (731,193) (190,898) (183,142) (374,040) (226,121) (600,161) (289,550) (515,671) (889,711) (259,458) (213,758) (473,216) (222,393) (695,609) (257,652) (480,045) (953,261) (196,976) (158,762) (355,738) (221,729) (577,467) (263,030) (484,759) (840,497) (227,392) (192,162) (419,554) (246,926) (666,480) (333,688) (580,614) (1,000,168) (265,935) (230,644) (496,579) (316,992) (813,571) (379,991) (696,983) (1,193,562) (285,001) (237,074) (522,075) (314,664) (836,739) (370,640) (685,304) (1,207,379) (282,856) (222,399) (505,255) (305,119) (810,374) (324,539) (629,658) (1,134,913) (253,194) (221,901) (475,095) (271,952) (747,047) (301,541) (573,493) (1,048,588) (263,100) (242,180) (505,280) (307,395) (812,675) (338,541) (645,936) (1,151,216) (286,635) (249,801) (536,436) (323,233) (859,669) (367,659) (690,892) (1,227,328) (250,788) (244,242) (495,030) (303,447) (798,477) Lucro bruto 498,862 94,794 67,821 162,615 152,114 314,729 191,203 343,317 505,932 84,936 84,889 169,825 165,822 335,647 183,023 348,845 518,670 114,904 111,353 226,257 149,005 375,262 190,784 339,789 566,046 115,027 91,772 206,799 213,971 420,770 230,476 444,447 651,246 119,394 85,549 204,943 192,400 397,343 243,222 435,622 640,565 168,370 138,292 306,662 249,574 556,236 325,922 575,496 882,158 219,872 170,469 390,341 281,207 671,548 322,154 603,361 993,702 208,787 159,946 368,733 286,559 655,292 370,627 657,186 1,025,919 249,416 157,569 406,985 310,143 717,128 350,755 660,898 1,067,883 222,588 185,051 407,639 264,474 672,113 324,414 588,888 996,527 247,040 197,934 444,974 288,934 733,908 366,848 655,782 1,100,756 259,179 196,325 455,504 275,859 731,363 374,761 650,620 1,106,124 172,476 155,570 328,046 278,781 606,827 Receita (despesas) operacionais (309,676) (65,446) (59,693) (125,139) (91,610) (216,749) (108,368) (199,978) (325,117) (67,303) (69,586) (136,889) (101,023) (237,912) (114,881) (215,904) (352,793) (78,461) (85,965) (164,426) (113,732) (278,158) (135,704) (249,436) (413,862) (88,850) (83,337) (172,187) (137,034) (309,221) (133,612) (270,646) (442,833) (82,940) (80,387) (163,327) (138,589) (301,916) (151,356) (289,945) (453,272) (112,860) (106,053) (218,913) (142,323) (361,236) (158,109) (300,432) (519,345) (130,161) (114,937) (245,098) (166,625) (411,723) (182,746) (349,371) (594,469) (136,352) (121,069) (257,421) (180,801) (438,222) (198,284) (379,085) (636,506) (140,230) (120,512) (260,742) (186,698) (447,440) (219,711) (406,409) (667,151) (140,279) (130,441) (270,720) (157,008) (427,728) (169,205) (326,213) (596,933) (137,325) (140,753) (278,078) (177,472) (455,550) (179,616) (357,088) (635,166) (138,710) (134,157) (272,867) (179,481) (452,348) (196,813) (376,294) (649,161) (138,946) (145,494) (284,440) (119,654) (404,094) Despesas com vendas (277,919) (55,873) (51,378) (107,251) (85,826) (193,077) (95,477) (181,303) (288,554) (57,522) (59,587) (117,109) (90,091) (207,200) (99,242) (189,333) (306,442) (66,079) (72,526) (138,605) (99,877) (238,482) (117,793) (217,670) (356,275) (75,990) (69,953) (145,943) (116,412) (262,355) (114,655) (231,067) (377,010) (70,287) (66,396) (136,683) (123,168) (259,851) (134,671) (257,839) (394,522) (97,113) (87,899) (185,012) (125,462) (310,474) (140,491) (265,953) (450,965) (113,458) (96,403) (209,861) (146,927) (356,788) (164,432) (311,359) (521,220) (111,714) (101,856) (213,570) (155,506) (369,076) (174,668) (330,174) (543,744) (114,332) (95,959) (210,291) (161,135) (371,426) (152,283) (313,418) (523,709) (104,675) (107,538) (212,213) (133,706) (345,919) (144,655) (278,361) (490,574) (107,002) (116,546) (223,548) (148,088) (371,636) (154,181) (302,269) (525,817) (114,284) (113,844) (228,128) (151,511) (379,639) (181,110) (332,621) (560,749) (102,430) (124,713) (227,143) (144,079) (371,222) Despesas gerais e administrativas (45,926) (10,139) (10,759) (20,898) (10,777) (31,675) (12,356) (23,133) (44,031) (10,465) (11,126) (21,591) (12,656) (34,247) (16,543) (29,199) (50,790) (12,589) (13,574) (26,163) (13,457) (39,620) (19,357) (32,814) (58,977) (13,222) (14,009) (27,231) (16,963) (44,194) (17,684) (34,647) (61,878) (13,876) (14,954) (28,830) (15,725) (44,555) (16,622) (32,347) (61,177) (15,810) (18,656) (34,466) (17,084) (51,550) (18,863) (35,947) (70,413) (18,018) (19,406) (37,424) (21,344)(58,768) (20,264) (41,608) (79,032) (20,213) (21,269) (41,482) (25,186) (66,668) (24,595) (49,781) (91,263) (24,391) (24,581) (48,972) (26,992) (75,964) (25,731) (52,723) (101,695) (26,567) (26,643) (53,210) (21,216) (74,426) (22,660) (43,876) (97,086) (22,842) (22,963) (45,805) (23,136) (68,941) (22,402) (45,538) (91,343) (21,785) (23,131) (44,916) (22,901) (67,817) (24,806) (47,707) (92,623) (22,294) (22,838) (45,132) (21,546) (66,678) Outras receitas operacionais 14,655 390 2,392 2,782 7,397 10,179 512 7,909 10,691 871 5,101 5,972 2,651 8,623 2,705 5,356 11,328 594 1,049 1,643 579 2,222 978 1,557 3,200 838 1,163 2,001 638 2,639 729 1,367 3,368 2,415 1,393 3,808 1,519 5,327 1,351 2,870 6,678 914 1,420 2,334 1,045 3,379 2,373 3,418 5,752 2,610 2,631 5,241 2,247 7,488 3,112 5,359 10,600 1,218 2,859 4,077 1,422 5,499 2,475 3,897 7,974 1,015 2,276 3,291 1,702 4,993 1,681 3,383 6,674 5,502 32,083 37,585 4,930 42,515 1,939 6,869 44,454 2,069 2,636 4,705 3,707 8,412 10,616 14,323 19,028 2,046 4,947 6,993 1,518 8,511 17,277 18,795 25,788 1,160 1,537 2,697 54,447 57,144 Outras despesas operacionais (486) 176 52 228 (2,404) (2,176) (1,047) (3,451) (3,223) (187) (3,974) (4,161) (927) (5,088) (1,735) (2,662) (6,823) (387) (914) (1,301) (977) (2,278) 468 (509) (1,810) (476) (538) (1,014) (4,297) (5,311) (2,002) (6,299) (7,313) (1,192) (430) (1,622) (1,215) (2,837) (1,414) (2,629) (4,251) (851) (918) (1,769) (822) (2,591) (1,128) (1,950) (3,719) (1,295) (1,759) (3,054) (601) (3,655) (1,162) (1,763) (4,817) (5,643) (803) (6,446) (1,531) (7,977) (1,496) (3,027) (9,473) (2,522) (2,248) (4,770) (273) (5,043) (15,378) (15,651) (20,421) (14,539) (28,343) (42,882) (7,016) (49,898) (3,829) (10,845) (53,727) (9,550) (3,880) (13,430) (9,955) (23,385) (13,649) (23,604) (37,034) (4,687) (2,129) (6,816) (6,587) (13,403) (8,174) (14,761) (21,577) (15,382) 520 (14,862) (8,476) (23,338) Provisão para perdas em controlada - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (28,000) (28,000) (28,000) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Equivalência patrimonial - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (66) (66) (66) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Lucro operacional antes do resultado financeiro e dos tributos 189,186 29,348 8,128 37,476 60,504 97,980 82,835 143,339 180,815 17,633 15,303 32,936 64,799 97,735 68,142 132,941 165,877 36,443 25,388 61,831 35,273 97,104 55,080 90,353 152,184 26,177 8,435 34,612 76,937 111,549 96,864 173,801 208,413 36,454 5,162 41,616 53,811 95,427 91,866 145,677 187,293 55,510 32,239 87,749 107,251 195,000 167,813 275,064 362,813 89,711 55,532 145,243 114,582 259,825 139,408 253,990 399,233 72,435 38,877 111,312 105,758 217,070 172,343 278,101 389,413 109,186 37,057 146,243 123,445 269,688 131,044 254,489 400,732 82,309 54,610 136,919 107,466 244,385 155,209 262,675 399,594 109,715 57,181 166,896 111,462 278,358 187,232 298,694 465,590 120,469 62,168 182,637 96,378 279,015 177,948 274,326 456,963 33,530 10,076 43,606 159,127 202,733 Receitas financeiras 174,104 38,681 42,876 81,557 44,133 125,690 41,837 85,970 167,527 43,421 43,818 87,239 54,598 141,837 79,864 134,462 221,701 60,054 61,015 121,069 47,733 168,802 42,961 90,694 211,763 45,748 45,492 91,240 40,112 131,352 47,050 87,162 178,402 44,212 47,184 91,396 58,975 150,371 65,425 124,400 215,796 62,162 53,816 115,978 41,588 157,566 47,371 88,959 204,937 39,714 45,646 85,360 52,337 137,697 45,364 97,701 183,061 51,327 44,813 96,140 56,544 152,684 67,735 124,279 220,419 105,469 102,494 207,963 104,004 311,967 109,372 213,376 421,339 125,605 94,864 220,469 73,629 294,098 102,600 176,229 396,698 97,912 73,758 171,670 70,323 241,993 70,535 140,858 312,528 79,203 82,263 161,466 86,222 247,688 88,517 174,739 336,205 88,465 72,202 160,667 65,545 226,212 Despesas financeiras (69,086) (13,784) (14,561) (28,345) (22,265) (50,610) (17,214) (39,479) (67,824) (15,038) (15,688) (30,726) (43,362) (74,088) (63,375) (106,737) (137,463) (25,059) (26,175) (51,234) (13,514) (64,748) (11,391) (24,905) (76,139) (22,598) (14,396) (36,994) (8,301) (45,295) (10,638) (18,939) (55,933) (8,791) (11,085) (19,876) (17,165) (37,041) (25,752) (42,917) (62,793) (22,604) (17,101) (39,705) (13,454) (53,159) (19,301) (32,755) (72,460) (12,470) (26,591) (39,061) (23,809) (62,870) (16,614) (40,423) (79,484) (22,996) (11,282) (34,278) (22,338) (56,616) (28,279) (50,617) (84,895) (67,328) (44,106) (111,434) (83,557) (194,991) (44,001) (127,558) (238,992) (51,250) (37,562) (88,812) (10,588) (99,400) (28,780) (39,368) (128,180) (20,732) (14,444) (35,176) (14,976) (50,152) (23,874) (38,850) (74,026) (26,599) (62,501) (89,100) (57,107) (146,207) (31,120) (88,227) (177,327) (37,299) (20,416) (57,715) (35,347) (93,062) Resultado financeiro 105,018 24,897 28,315 53,212 21,868 75,080 24,623 46,491 99,703 28,383 28,130 56,513 11,236 67,749 16,489 27,725 84,238 34,995 34,840 69,835 34,219 104,054 31,570 65,789 135,624 23,150 31,096 54,246 31,811 86,057 36,412 68,223 122,469 35,421 36,099 71,520 41,810 113,330 39,673 81,483 153,003 39,558 36,715 76,273 28,134 104,407 28,070 56,204 132,477 27,244 19,055 46,299 28,528 74,827 28,750 57,278 103,577 28,331 33,531 61,862 34,206 96,068 39,456 73,662 135,524 38,141 58,388 96,529 20,447 116,976 65,371 85,818 182,347 74,355 57,302 131,657 63,041 194,698 73,820 136,861 268,518 77,180 59,314 136,494 55,347 191,841 46,661 102,008 238,502 52,604 19,762 72,366 29,115 101,481 57,397 86,512 158,878 51,166 51,786 102,952 30,198 133,150 Lucro antes da tributação 294,204 54,245 36,443 90,688 82,372 173,060 107,458 189,830 280,518 46,016 43,433 89,449 76,035 165,484 84,631 160,666 250,115 71,438 60,228 131,666 69,492 201,158 86,650 156,142 287,808 49,327 39,531 88,858 108,748 197,606 133,276 242,024 330,882 71,875 41,261 113,136 95,621 208,757 131,539 227,160 340,296 95,068 68,954 164,022 135,385 299,407 195,883 331,268 495,290 116,955 74,587 191,542 143,110 334,652 168,158 311,268 502,810 100,766 72,408 173,174 139,964 313,138 211,799 351,763 524,937 147,327 95,445 242,772 143,892 386,664 196,415 340,307 583,079 156,664 111,912 268,576 170,507 439,083 229,029 399,536 668,112 186,895 116,495 303,390 166,809 470,199 233,893 400,702 704,092 173,073 81,930 255,003 125,493 380,496 235,345 360,838 615,841 84,696 61,862 146,558 189,325 335,883 Imposto de renda e Contribuição Social: Corrente (41,183) (3,072) (4,366) (7,438) (8,192) (15,630) (7,092) (15,284) (22,722) (1,201) (1,924) (3,125) (9,806) (12,931) (2,123) (11,929) (15,054) (7,848) (3,865) (11,713) (7,993) (19,706) 408 (7,585) (19,298) (1,635) (917) (2,552) (9,706) (12,258) (4,892) (14,598) (17,150) (8,363) (3,236) (11,599) (19,616) (31,215) (13,648) (33,264) (44,863) (9,496) (7,147) (16,643) (21,213) (37,856) (29,922) (51,135) (67,778) (11,484) (3,810) (15,294) (17,700) (32,994) (23,562) (41,262) (56,556) (6,062) (3,505) (9,567) (14,924) (24,491) (16,383) (31,307) (40,874) (12,959) (10,945) (23,904) (12,198) (36,102) (38,553) (50,751) (74,655) (25,517) 24,058 (1,459) (16,260) (17,719) (26,994) (43,254) (44,713) (24,614) 30,311 5,697 (21,518) (15,821) (28,285) (49,803) (44,106) (15,309) 28,637 13,328 (15,491) (2,163) (28,420) (43,911) (30,583) (6,414) 15,124 8,710 (16,281) (7,571) Diferido 4,360 (2,897) 510 (2,387) 5,594 3,207 (378) 5,216 2,829 (3,881) 875 (3,006) 7,116 4,110 245 7,361 4,355 550 910 1,460 4,064 5,524 (1,933) 2,131 3,591 (824) (614) (1,438) 5,802 4,364 (5,629)173 (1,265) (29) (1,256) (1,285) 7,647 6,362 3,656 11,303 10,018 (3,444) (2,179) (5,623) 5,182 (441) 2,820 8,002 2,379 (3,228) (4,775) (8,003) (3,611) (11,614) (635) (4,246) (12,249) 301 1,469 1,770 424 2,194 (998) (574) 1,196 941 (982) (41) (2,379) (2,420) 33,307 30,928 30,887 9,493 (44,353) (34,860) 635 (34,225) 44,781 45,416 10,556 9,489 (54,853) (45,364) 1,436 (43,928) 44,845 46,281 917 (1,701) (44,768) (46,469) 2,351 (44,118) 44,390 46,741 272 (1,762) (35,464) (37,226) (6,261) (43,487) Participação de acionistas não controladores (38) 37 24 61 (98) (37) (80) (178) (117) 38 24 62 (55) 7 (56) (111) (49) 116 43 159 44 203 (93) (49) 110 30 26 56 (39) 17 (85) (124) (68) 52 86 138 (148) (10) 5 (143) (5) (74) (133) (207) 69 (138) (750) (681) (888) 105 182 287 294 581 (1,046) (752) (465) 1,528 2,041 3,569 541 4,110 875 1,416 4,985 1,571 3,263 4,834 4,138 8,972 2,940 7,078 11,912 2,945 1,394 4,339 (3,943) 396 141 (3,802) 537 24 2 26 - 0 26 - 0 - 0 26 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Lucro líquido do período / exercício 257,343 48,313 32,611 80,924 79,676 160,600 99,908 179,584 260,508 40,972 42,408 83,380 73,290 156,670 82,697 155,987 239,367 64,256 57,316 121,572 65,607 187,179 85,032 150,639 272,211 46,898 38,026 84,924 104,805 189,729 122,670 227,475 312,399 63,535 36,855 100,390 83,504 183,894 121,552 205,056 305,446 82,054 59,495 141,549 119,423 260,972 168,031 287,454 429,003 102,348 66,184 168,532 122,093 290,625 142,915 265,008 433,540 96,533 72,413 168,946 126,005 294,951 195,293 321,298 490,244 136,880 86,781 223,661 133,453 357,114 194,109 327,562 551,223 143,585 93,011 236,596 150,939 387,535 246,957 397,896 634,492 171,794 91,955 263,749 146,727 410,476 250,453 397,180 660,929 156,063 65,799 221,862 112,353 334,215 251,315 363,668 585,530 76,520 41,522 118,042 166,783 284,825 Receita Grendene S.A. R$ milhares Receita bruta por segmento 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Calçados 1,374,387 326,828 250,440 577,268 413,965 991,233 524,226 938,191 1,515,459 331,368 286,879 618,247 457,895 1,076,142 499,893 957,788 1,576,035 371,462 371,717 743,179 475,548 1,218,727 600,635 1,076,183 1,819,362 456,631 391,001 847,632 546,370 1,394,002 604,584 1,150,954 1,998,586 392,135 307,202 699,337 511,301 1,210,638 620,976 1,132,277 1,831,614 495,443 412,638 908,081 613,015 1,521,096 803,354 1,416,369 2,324,450 603,571 504,714 1,108,285 739,000 1,847,285 864,078 1,603,078 2,711,363 615,416 488,731 1,104,147 730,092 1,834,239 885,196 1,615,288 2,719,435 637,903 461,974 1,099,879 733,873 1,833,752 796,235 1,530,108 2,629,987 566,602 499,240 1,065,842 653,957 1,719,799 763,239 1,417,196 2,483,038 620,956 535,988 1,156,944 723,883 1,880,827 846,848 1,570,731 2,727,675 663,751 544,392 1,208,143 732,793 1,940,936 884,059 1,616,852 2,824,995 515,303 497,144 1,012,447 705,833 1,718,280 Mercado interno 1,169,755 244,705 210,782 455,487 362,918 818,405 447,743 810,661 1,266,148 232,649 244,831 477,480 389,999 867,479 353,003 743,002 1,220,482 239,329 312,059 551,388 421,939 973,327 491,011 912,950 1,464,338 330,046 318,516 648,562 476,600 1,125,162 478,658 955,258 1,603,820 298,422 255,277 553,699 441,053 994,752 495,131 936,184 1,489,883 377,782 322,941 700,723 528,725 1,229,448 615,954 1,144,679 1,845,402 475,268 404,256 879,524 595,605 1,475,129 671,789 1,267,394 2,146,918 447,640 385,843 833,483 590,822 1,424,305 653,424 1,244,246 2,077,729 471,063 341,070 812,133 556,513 1,368,646 530,580 1,087,093 1,899,226 380,848 394,745 775,593 519,459 1,295,052 575,321 1,094,780 1,870,373 470,696 414,185 884,881 597,202 1,482,083 624,466 1,221,668 2,106,549 506,142 416,469 922,611 599,522 1,522,133 645,866 1,245,388 2,167,999 393,527 399,475 793,002 582,711 1,375,713 Exportação 204,632 82,123 39,658 121,781 51,047 172,828 76,483 127,530 249,311 98,719 42,048 140,767 67,896 208,663 146,890 214,786 355,553 132,133 59,658 191,791 53,609 245,400 109,624 163,233 355,024 126,585 72,485 199,070 69,770 268,840 125,926 195,696 394,766 93,713 51,925 145,638 70,248 215,886 125,845 196,093 341,731 117,661 89,697 207,358 84,290 291,648 187,400 271,690 479,048 128,303 100,458 228,761 143,395 372,156 192,289 335,684 564,445 167,776 102,888 270,664 139,270 409,934 231,772 371,042 641,706 166,842 120,904 287,746 177,360 465,106 265,655 443,015 730,761 185,754 104,495 290,249 134,498 424,747 187,918 322,416 612,665 150,260 121,803 272,063 126,681 398,744 222,382 349,063 621,126 157,609 127,923 285,532 133,271 418,803 238,193 371,464 656,996 121,776 97,669 219,445 123,122 342,567 Móveis - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 14 14 - 0 14 851 851 865 540 167 707 660 1,367 496 1,156 1,863 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Mercado interno - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 8 8 8 - 0 30 30 263 293 315 578 608 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Exportação - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 14 14 - 0 14 843 843 857 540 137 677 397 1,074 181 578 1,255 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Receita bruta de vendas 1,374,387 326,828 250,440 577,268 413,965 991,233 524,226 938,191 1,515,459 331,368 286,879 618,247 457,895 1,076,142 499,893 957,788 1,576,035 371,462 371,717 743,179 475,548 1,218,727 600,635 1,076,183 1,819,362 456,631 391,001 847,632 546,370 1,394,002 604,584 1,150,954 1,998,586 392,135 307,202 699,337 511,301 1,210,638 620,976 1,132,277 1,831,614 495,443 412,638 908,081 613,015 1,521,096 803,354 1,416,369 2,324,450 603,571 504,714 1,108,285 739,000 1,847,285 864,078 1,603,078 2,711,363 615,416 488,745 1,104,161 730,092 1,834,253 886,047 1,616,139 2,720,300 638,445 462,141 1,100,586 734,533 1,835,119 796,731 1,531,264 2,631,850 566,602 499,240 1,065,842 653,957 1,719,799 763,239 1,417,196 2,483,038 620,956 535,988 1,156,944 723,883 1,880,827 846,848 1,570,731 2,727,675 663,751 544,392 1,208,143 732,793 1,940,936 884,059 1,616,852 2,824,995 515,303 497,144 1,012,447 497,144 1,012,447 Mercado interno 1,169,755 244,705 210,782 455,487 362,918 818,405 447,743 810,661 1,266,148 232,649 244,831 477,480 389,999 867,479 353,003 743,002 1,220,482 239,329 312,059 551,388 421,939 973,327 491,011 912,950 1,464,338 330,046 318,516 648,562 476,600 1,125,162 478,658 955,258 1,603,820 298,422 255,277 553,699 441,053 994,752 495,131 936,184 1,489,883 377,782 322,941 700,723 528,725 1,229,448 615,954 1,144,679 1,845,402 475,268 404,256 879,524 595,605 1,475,129 671,789 1,267,394 2,146,918 447,640 385,843 833,483 590,822 1,424,305 653,432 1,244,254 2,077,737 471,063 341,100 812,163 556,776 1,368,939 530,895 1,087,671 1,899,834 380,848 394,745 775,593 519,459 1,295,052 575,321 1,094,780 1,870,373 470,696 414,185 884,881 597,202 1,482,083 624,466 1,221,668 2,106,549 506,142 416,469 922,611 599,522 1,522,133 645,8661,245,388 2,167,999 393,527 399,475 793,002 582,711 1,375,713 Exportação 204,632 82,123 39,658 121,781 51,047 172,828 76,483 127,530 249,311 98,719 42,048 140,767 67,896 208,663 146,890 214,786 355,553 132,133 59,658 191,791 53,609 245,400 109,624 163,233 355,024 126,585 72,485 199,070 69,770 268,840 125,926 195,696 394,766 93,713 51,925 145,638 70,248 215,886 125,845 196,093 341,731 117,661 89,697 207,358 84,290 291,648 187,400 271,690 479,048 128,303 100,458 228,761 143,395 372,156 192,289 335,684 564,445 167,776 102,902 270,678 139,270 409,948 232,615 371,885 642,563 167,382 121,041 288,423 177,757 466,180 265,836 443,593 732,016 185,754 104,495 290,249 134,498 424,747 187,918 322,416 612,665 150,260 121,803 272,063 126,681 398,744 222,382 349,063 621,126 157,609 127,923 285,532 133,271 418,803 238,193 371,464 656,996 121,776 97,669 219,445 123,122 342,567 Participação na receita bruta - Calçados 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Mercado interno 85.1% 74.9% 84.2% 78.9% 87.7% 82.6% 85.4% 86.4% 83.5% 70.2% 85.3% 77.2% 85.2% 80.6% 70.6% 77.6% 77.4% 64.4% 84.0% 74.2% 88.7% 79.9% 81.7% 84.8% 80.5% 72.3% 81.5% 76.5% 87.2% 80.7% 79.2% 83.0% 80.2% 76.1% 83.1% 79.2% 86.3% 82.2% 79.7% 82.7% 81.3% 76.3% 78.3% 77.2% 86.2% 80.8% 76.7% 80.8% 79.4% 78.7% 80.1% 79.4% 80.6% 79.9% 77.7% 79.1% 79.2% 72.7% 78.9% 75.5% 80.9% 77.7% 73.8% 77.0% 76.4% 73.8% 73.8% 73.8% 75.8% 74.6% 66.6% 71.0% 72.2% 67.2% 79.1% 72.8% 79.4% 75.3% 75.4% 77.2% 75.3% 75.8% 77.3% 76.5% 82.5% 78.8% 73.7% 77.8% 77.2% 76.3% 76.5% 76.4% 81.8% 78.4% 73.1% 77.0% 76.7% 76.4% 80.4% 78.3% 78.4% 80.1% Exportação 14.9% 25.1% 15.8% 21.1% 12.3% 17.4% 14.6% 13.6% 16.5% 29.8% 14.7% 22.8% 14.8% 19.4% 29.4% 22.4% 22.6% 35.6% 16.0% 25.8% 11.3% 20.1% 18.3% 15.2% 19.5% 27.7% 18.5% 23.5% 12.8% 19.3% 20.8% 17.0% 19.8% 23.9% 16.9% 20.8% 13.7% 17.8% 20.3% 17.3% 18.7% 23.7% 21.7% 22.8% 13.8% 19.2% 23.3% 19.2% 20.6% 21.3% 19.9% 20.6% 19.4% 20.1% 22.3% 20.9% 20.8% 27.3% 21.1% 24.5% 19.1% 22.3% 26.2% 23.0% 23.6% 26.2% 26.2% 26.2% 24.2% 25.4% 33.4% 29.0% 27.8% 32.8% 20.9% 27.2% 20.6% 24.7% 24.6% 22.8% 24.7% 24.2% 22.7% 23.5% 17.5% 21.2% 26.3% 22.2% 22.8% 23.7% 23.5% 23.6% 18.2% 21.6% 26.9% 23.0% 23.3% 23.6% 19.6% 21.7% 21.6% 19.9% Total 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Participação na receita bruta - Móveis 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Mercado interno 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.9% 0.9% 0.9% 0.0% 18.0% 4.2% 39.8% 21.4% 63.5% 50.0% 32.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Exportação 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 100.0% 0.0% 100.0% 99.1% 99.1% 99.1% 100.0% 82.0% 95.8% 60.2% 78.6% 36.5% 50.0% 67.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 100.0% 0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Participação na receita bruta - Total 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Mercado interno 85.1% 74.9% 84.2% 78.9% 87.7% 82.6% 85.4% 86.4% 83.5% 70.2% 85.3% 77.2% 85.2% 80.6% 70.6% 77.6% 77.4% 64.4% 84.0% 74.2% 88.7% 79.9% 81.7% 84.8% 80.5% 72.3% 81.5% 76.5% 87.2% 80.7% 79.2% 83.0% 80.2% 76.1% 83.1% 79.2% 86.3% 82.2% 79.7% 82.7% 81.3% 76.3% 78.3% 77.2% 86.2% 80.8% 76.7% 80.8% 79.4% 78.7% 80.1% 79.4% 80.6% 79.9% 77.7% 79.1% 79.2% 72.7% 78.9% 75.5% 80.9% 77.7% 73.7% 77.0% 76.4% 73.8% 73.8% 73.8% 75.8% 74.6% 66.6% 71.0% 72.2% 67.2% 79.1% 72.8% 79.4% 75.3% 75.4% 77.2% 75.3% 75.8% 77.3% 76.5% 82.5% 78.8% 73.7% 77.8% 77.2% 76.3% 76.5% 76.4% 81.8% 78.4% 73.1% 77.0% 76.7% 76.4% 80.4% 78.3% 77.5% 80.4% Exportação 14.9% 25.1% 15.8% 21.1% 12.3% 17.4% 14.6% 13.6% 16.5% 29.8% 14.7% 22.8% 14.8% 19.4% 29.4% 22.4% 22.6% 35.6% 16.0% 25.8% 11.3% 20.1% 18.3% 15.2% 19.5% 27.7% 18.5% 23.5% 12.8% 19.3% 20.8% 17.0% 19.8% 23.9% 16.9% 20.8% 13.7% 17.8% 20.3% 17.3% 18.7% 23.7% 21.7% 22.8% 13.8% 19.2% 23.3% 19.2% 20.6% 21.3% 19.9% 20.6% 19.4% 20.1% 22.3% 20.9% 20.8% 27.3% 21.1% 24.5% 19.1% 22.3% 26.3% 23.0% 23.6% 26.2% 26.2% 26.2% 24.2% 25.4% 33.4% 29.0% 27.8% 32.8% 20.9% 27.2% 20.6% 24.7% 24.6% 22.8% 24.7% 24.2% 22.7% 23.5% 17.5% 21.2% 26.3% 22.2% 22.8% 23.7% 23.5% 23.6% 18.2% 21.6% 26.9% 23.0% 23.3% 23.6% 19.6% 21.7% 22.5% 19.6% Total 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Participação na receita bruta - Segmento 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Calçados 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 99.9% 99.9% 100.0% 99.9% 100.0% 99.9% 100.0% 99.9% 99.9% 99.9% 99.9% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Móveis 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.1% 0.0% 0.1% 0.0% 0.1% 0.1% 0.1% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Fluxo de Caixa Grendene S.A. Em milhares de reais Demonstração do fluxo de caixa consolidado 31/03/09 30/06/09 30/09/09 31/12/09 31/03/10 30/06/10 30/09/10 31/12/10 31/03/11 30/06/11 30/09/11 31/12/11 31/03/12 30/06/12 30/09/12 31/12/12 31/03/13 30/06/13 30/09/13 31/12/13 31/03/14 30/06/14 30/09/14 31/12/14 31/03/15 30/06/15 30/09/15 31/12/15 31/03/16 30/06/16 30/09/16 31/12/16 31/03/17 30/06/17 30/09/17 31/12/17 31/03/18 30/06/18 30/09/18 31/12/18 31/03/19 30/06/19 30/09/19 Fluxo de caixa das atividades operacionais Lucro Líquido do período / exercício 64,256 121,572 187,179 272,211 46,898 84,924 189,729 312,399 63,535 100,390 183,894 305,446 82,054 141,549 260,972 429,003 102,348 168,532 290,625 433,540 96,533 168,946 294,951 490,244 136,880 223,661 348,142 539,311 140,640 232,257 387,139 633,955 171,770 263,723 410,450 660,903 156,063 221,862 334,215 585,530 76,520 118,042 284,825 Participação de acionistas não controladores (147) (251) (306) (212) 130 102 123 201 (66) (167) 24 15 59 226 139 841 (171) 1,986 3,859 5,996 4,246 5,439 4,946 5,334 (1,467) (4,834) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Ajustes para conciliar o lucro ao caixa gerado pelas atividades operacionais: - 0 Ajustes de avaliação patrimonial (837) (5,650) (7,932) (8,365) 1,075 1,294 (274) (671) (557) (1,368) 1,632 1,698 (687) 1,403 1,132 326 (1,482) 1,251 185 (33) (5,070) (6,114) (2,706) - 0 9,213 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Depreciação e amortização 6,412 12,918 19,552 26,307 6,920 13,934 21,003 28,173 7,150 14,350 21,482 28,917 7,637 15,399 23,363 31,725 8,344 17,208 26,650 36,648 10,582 22,304 34,588 47,461 13,342 26,576 40,830 53,652 13,633 29,046 43,215 57,878 14,812 29,805 45,079 60,639 16,036 32,559 49,112 65,761 16,722 33,381 49,954 Imposto de renda e contribuição social diferidos (550) 319 (3,833) (1,594) (890) (955) (5,731) (661) (616) 1,470 (4,005) (7,755) 3,563 7,041 1,566 (4,036) 3,376 7,857 11,625 7,626 1,053 2,376 1,558 2,126 (1,563) (258) 2,977 (30,024) (9,384) 35,024 34,391 (10,378) (9,489) 45,586 44,150 (695) 1,701 46,469 44,118 (272) 1,762 37,226 43,487 Perdas cambiais com investimentos - 0 - 0 - 0 - 0 - 0 - 0 - 0 2,091 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 7,781 7,774 7,774 7,774 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Ajustes a valor de mercado - aplicações financeiras 5,083 2,955 2,403 2,939 (3,374) (4,693) (2,897) (3,998) (1,753) (268) 4,362 3,655 149 3,548 2,935 (2,596) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Ganho na venda e baixa de investimento - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 820 - 0 - 0 - 0 - 0 - 0 - 0 - 0 465 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Valor Residual da baixa de imobilizado e intangível 154 437 873 1,294 487 846 1,309 1,502 97 412 2,092 1,194 695 1,142 1,374 2,094 316 2,676 3,032 3,437 533 922 1,839 2,916 339 697 1,361 10,314 5,748 13,197 13,753 16,199 1,769 2,652 11,202 12,359 1,544 2,657 3,878 6,046 585 2,285 3,045 Valor residual da baixa de intangível 12 196 283 1 2 3 2 126 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 70 76 76 76 345 735 959 373 7 12 26 9,609 363 4,642 4,766 4,758 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Perda por redução ao valor recuperável imobilizado - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 4,733 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Provisão para perdas / implantação de saldo por reversão - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (9,306) (9,826) (11,793) - 0 - 0 (4,461) (3,270) - 0 - 0 - 0 - 0 - 0 - 0 - 0 Perda por redução ao valor recuperável - ágio - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 8,862 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Plano de opções de compra ou subscrição de ações 397 573 739 904 231 548 848 1,148 439 845 1,233 1,615 370 798 1,217 1,636 993 2,182 3,354 4,492 934 1,719 2,492 3,266 873 1,766 2,655 3,543 1,214 2,572 3,929 5,283 1,542 3,163 4,777 6,368 1,641 3,301 4,934 6,564 1,257 2,311 3,321 Redutoras do contas a receber de clientes - 0 - 0 - 0 2,168 (789) (1,164) (879) (2,863) 766 (27) 8,460 14,835 760 2,392 2,575 2,401 (491) (15,651) (15,807) (15,370) (204) (344) (1) 2,276 (148) (1,478) 1,533 679 (207) (276) 2,112 1,490 (841) 2,760 3,112 2,993 (12,100) (17,974) 8,458 (4,581) (12,419) (4,791) 3,357 Descontos por pontualidade estimados - 0 - 0 - 0 8,491 (7,340) (10,010) (1,658) (3,426) (6,147) (9,754) 1,790 5,250 (5,558) (10,139) 536 5,974 (5,232) (10,056) (1,402) 3,808 (11,308) (19,752) (14,806) (11,959) (6,165) (11,526) (3,979) (2,681) (5,700) (7,521) (2,950) 737 (3,015) (7,360) (495) - 0 - 0 - 0 675 - 0 - 0 - 0 - 0 Perdas estimadas para estoques obsoletos - 0 - 0 - 0 (143) (321) (85) 103 642 361 429 549 546 144 103 257 362 305 594 268 1,359 3,129 3,197 3,943 2,003 1,577 1,285 397 1,678 185 767 1,013 3,996 12 (818) (707) 1,114 68 (199) 2,145 4,064 184 (1,815) 1,006 Provisão para riscos trabalhistas, fiscais e cíveis - 0 - 0 - 0 1,367 - 0 - 0 - 0 500 - 0 - 0 (100) (100) (213) 171 (295) (559) (123) (129) (431) (117) (33) (164) (881) (168) (253) (267) (186) 7247,574 7,881 1,005 312 123 (1,045) (1,272) (1,910) 1,385 1,554 3,017 2,758 (204) (942) (527) Despesas de juros de financiamento 2,257 4,524 5,084 15,528 2,127 2,578 3,558 7,305 2,951 5,756 8,634 11,127 234 474 865 3,346 2,350 4,228 7,484 11,891 3,325 7,685 10,206 13,324 4,416 7,401 11,108 14,958 3,155 5,584 7,475 9,027 1,155 1,928 2,667 3,355 461 917 1,367 1,804 410 792 1,151 Receita de juros de aplicações financeiras - 0 - 0 - 0 (91,054) (20,104) (40,742) (62,119) (89,295) (30,749) (63,659) (96,181) (126,105) (26,468) (50,632) (72,461) (91,085) (18,618) (38,024) (59,437) (78,359) (21,871) (45,439) (69,222) (96,585) (35,627) (76,482) (118,928) (165,581) (52,332) (104,849) (155,781) (204,851) (51,430) (95,534) (134,107) (163,876) (33,224) (69,068) (101,711) (134,274) (37,480) (79,770) (114,621) Variações cambiais, líquidas - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (1,663) 8,329 8,606 8,542 (622) 4,788 5,251 4,990 (3,810) (5,093) (2,784) (1,788) 3,030 2,702 33,801 30,658 (20,421) (28,842) (28,255) (30,049) (953) 4,273 1,391 5,139 2,946 28,701 32,345 29,857 4,089 3,674 10,194 77,037 137,593 204,042 229,842 25,052 46,580 143,117 253,173 35,411 48,409 133,866 240,338 61,076 121,804 232,781 388,794 91,363 147,518 275,332 419,984 78,384 136,417 265,082 459,288 124,454 169,255 319,737 475,702 84,468 180,176 301,986 476,564 133,236 256,907 389,560 595,626 136,521 250,779 364,962 563,257 51,426 110,393 285,192 Variações nos ativos e passivos: Contas a receber de clientes 45,144 88,736 (22,407) (130,878) 106,790 191,665 78,007 34,930 106,457 220,751 20,166 (106,354) 86,165 171,093 1,528 (189,938) 126,213 289,507 73,180 (82,337) 225,951 369,258 166,083 2,387 135,582 379,372 152,100 54,355 200,816 359,986 231,413 91,811 87,247 217,032 56,178 (92,385) 87,913 243,336 86,674 (89,288) 242,038 357,550 196,676 Estoques 23,684 8,378 4,355 (6,452) (9,476) (35,711) (40,647) (1,107) 11,364 (19,740) (16,343) 4,378 3,028 (19,064) (48,892) (30,194) 11,674 (62,091) (67,367) (33,139) (291) (53,396) (57,327) (10,298) (17,493) (81,870) (85,369) (49,121) 16,951 (4,715) (5,821) (3,180) (689) (36,442) (33,619) (19,735) (4,595) (54,479) (50,202) (12,917) 10,810 (23,975) (17,070) Outras contas a receber 517 10,036 30,520 10,699 (26,094) (21,740) (10,326) (19,225) (16,464) (21,351) (17,845) (62,964) 1,073 685 (42,227) (42,514) (12,589) 30,913 9,979 14,961 (21,161) (32,629) 65,590 32,214 (18,664) (23,086) (56,093) (55,829) (9,004) (29,423) 30,755 15,767 (13,387) (19,242) (18,897) 11,916 (10,146) (37,149) 4,383 17,526 (12,741) (55,910) (66,673) Fornecedores 2,601 4,739 16,111 22,036 (15,490) (19,752) (6,757) (8,322) (13,487) (10,960) (5,060) (4,676) 6,764 4,698 22,851 29,795 (14,490) (17,398) (8,159) (17,014) 5,813 600 7,693 (3,505) 7,845 (2,165) 7,436 8,616 (9,936) (11,495) (12,238) (3,534) (11,570) (6,800) (1,186) (4,664) (5,516) (1,125) 12,346 5,390 (7,892) (10,831) (5,248) Salários e encargos a pagar 7,950 19,172 31,018 21,943 9,744 10,171 15,853 (10,536) (9,274) (4,508) 6,732 (14,760) 3,860 9,979 23,438 18,343 2,492 11,751 26,543 6,821 5 2,224 14,888 (5,782) 6,727 10,430 22,190 (5,254) 3,777 9,915 19,606 (1,223) 5,687 17,282 29,651 8,445 6,208 17,445 29,306 11,180 (7,032) (3,410) 3,990 Impostos, taxas e contribuições 8,993 1,073 12,368 1,683 2,072 (874) 10,456 (1,397) 5,303 1,788 12,322 6,013 1,837 8,831 25,224 796 5,055 (3,474) 8,107 (869) 2,922 (246) 11,060 2,297 (943) (1,895) 7,304 1,271 (1,040) (12,712) (7,694) 2,624 (1,037) (115) 5,162 (778) 216 1,019 4,536 (2,761) 190 728 9,286 Imposto de renda e contribuição social a pagar - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 2,790 3,188 - 0 12,547 135 (9,166) (8,838) (9,278) (2,391) (2,142) 2,554 162 (510) (1,248) (1,467) 9,274 (6,304) (13,334) (8,891) (6,148) (4,393) (7,560) (2,982) (1,135) (3,457) (6,400) (5,632) (479) (4,465) (5,946) (1,120) Adiantamentos de clientes - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 922 112 974 524 26,787 (5,164) (6,860) (20,014) (11,948) (9,678) (11,379) (9,264) Outras contas a pagar (1,966) (193) 9,931 14,213 (7,536) (14,388) 1,082 (586) (11,693) (17,040) (2,524) 6,172 (12,813) (18,505) (4,221) 5,007 (8,249) (13,834) (4,454) 4,176 (11,610) (17,929) (1,571) 8,196 (5,055) (9,162) 1,399 3,704 (10,581) (18,095) (9,483) (7,132) (3,004) (10,833) 3,248 1,649 (4,436) (9,306) 608 3,875 (15,105) (21,149) (4,585) Caixa líquido gerado pelas atividades operacionais 163,960 269,534 285,938 163,086 85,062 155,951 190,785 246,930 107,617 197,349 131,314 68,147 153,780 282,709 210,482 192,636 201,604 373,726 304,323 303,305 277,622 402,157 474,052 484,959 231,943 439,631 367,237 442,718 269,147 460,303 539,633 566,471 192,202 411,203 427,639 525,726 197,544 397,260 426,967 483,835 247,551 336,071 391,184 Fluxo de caixa das atividades de investimentos: Investimento em coligada - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (27) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (8,000) Em investimentos (6) (8) (8) (8) - 0 (3) (4) (4) (430) (793) (793) (793) - 0 - 0 - 0 (27) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Aquisições de imobilizado e intangível (3,973) (11,801) (20,563) (30,350) (7,349) (13,558) (21,591) (28,600) (4,172) (10,536) (25,254) (36,326) (6,403) (19,232) (31,073) (53,228) (10,899) (48,406) (91,140) (132,229) (27,409) (49,143) (75,923) (94,304) (20,809) (40,324) (63,679) (66,072) (10,890) (29,493) (42,353) (59,302) (20,445) (48,304) (69,607) (107,483) (20,190) (37,742) (54,258) (72,266) (14,593) (28,464) (39,835) Em intangível (651) (1,866) (3,645) (4,648) (988) (1,876) (3,935) (4,367) (720) (1,265) (2,066) (3,417) (549) (5,824) (7,085) (10,385) (1,454) (7,619) (17,084) (21,807) (11,240) (16,596) (20,418) (24,786) (1,722) (3,881) (6,571) (7,153) (2,494) (8,948) (9,706) (12,166) (1,800) (3,340) (7,505) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Aplicações financeiras - 0 - 0 - 0 (393,266) (164,736) (242,917) (249,933) (397,045) (187,343) (274,844) (321,858) (333,467) (513,822) (866,249) (1,311,123) (1,544,286) (481,090) (904,843) (1,380,099) (1,794,818) (1,006,959) (1,494,825) (1,786,570) (2,091,550) (624,664) (1,480,179) (2,104,112) (3,053,847) (1,022,320) (1,261,362) (1,653,743) (2,125,588) (753,295) (1,324,356) (2,175,357) (3,097,100) (833,760) (2,041,360) (2,554,060) (3,750,932) (788,800) (1,535,084) (2,151,818) Resgate de aplicações financeiras - 0 - 0 - 0 475,998 130,702 242,658 265,654 266,504 92,928 183,777 297,075 588,940 327,125 770,717 1,388,154 1,630,284 359,075 815,565 1,388,774 1,953,913 673,937 1,269,058 1,504,217 1,848,783 446,772 1,195,052 1,908,733 2,812,321 662,895 989,353 1,365,382 1,856,314 489,401 1,138,976 2,105,123 2,815,398 539,755 1,868,959 2,417,724 3,527,483 455,883 1,397,346 1,981,227 Juros recebidos - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 28,742 34,121 76,120 84,537 36,633 54,651 56,371 64,303 12,802 44,347 96,181 116,166 45,162 88,174 113,510 166,005 28,739 89,311 244,626 263,767 45,950 80,021 111,855 147,853 11,032 40,289 102,329 Perda com alienação de investimento - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (46) (46) (46) - 0 - 0 - 0 - 0 - 0 - 0 - 0 Caixa líquido consumido / gerado pelas atividades de investimento (4,630) (13,675) (24,216) 47,726 (42,371) (15,696) (9,809) (163,512) (99,737) (103,661) (52,896) 214,937 (193,649) (120,588) 38,873 22,358 (105,626) (111,182) (23,429) 89,596 (335,038) (236,855) (322,323) (297,554) (187,621) (284,985) (169,448) (198,585) (327,647) (222,276) (226,910) (174,737) (257,400) (147,759) 97,234 (125,464) (268,245) (130,122) (78,739) (147,862) (336,478) (125,913) (116,097) Fluxo de caixa das atividades de financiamento Captação de empréstimos (20,434) 9,561 (34,931) 50,571 210 2,972 13,367 184,846 4,813 25,75242,410 151,489 156,877 213,830 255,695 486,787 140,909 323,343 487,620 549,616 154,658 192,762 310,076 471,461 65,309 354,624 526,855 757,138 254,085 354,731 428,492 531,301 150,126 195,667 246,791 324,588 163,846 250,044 298,217 435,200 153,828 194,563 254,865 Pagamento de empréstimos - 0 - 0 - 0 (133,102) (34,015) (75,526) (98,830) (116,525) (11,534) (15,270) (18,871) (222,361) (154,231) (264,285) (346,335) (468,821) (205,532) (371,899) (506,918) (579,500) (94,878) (204,182) (277,233) (413,897) (107,981) (347,847) (518,933) (737,197) (184,829) (410,723) (506,447) (593,756) (82,025) (205,022) (268,039) (329,828) (86,708) (256,322) (352,378) (432,830) (73,396) (229,250) (341,012) Juros pagos - 0 - 0 - 0 (21,785) (1,778) (5,756) (12,886) (35,135) (2,723) (5,389) (8,089) (10,847) (41) (81) (903) (3,389) (2,187) (3,998) (5,349) (8,549) (7,442) (11,809) (15,235) (17,011) (3,626) (6,785) (10,025) (13,606) (3,016) (5,535) (10,180) (11,489) (1,050) (1,584) (2,187) (4,464) (419) (818) (1,190) (1,530) (309) (596) (855) Dividendos pagos - 0 (69,000) (99,000) (120,000) - 0 (56,500) (68,529) (104,615) - 0 (96,232) (122,996) (183,441) - 0 (146,150) (188,852) (275,459) - 0 (169,306) (210,806) (294,645) - 0 (152,729) (182,595) (236,022) - 0 (162,842) (206,731) (260,489) - 0 (62,085) (107,590) (183,683) - 0 (87,672) (143,256) (216,737) - 0 (110,361) (144,047) (191,272) - 0 (50,200) (65,581) Juros sobre o capital próprio pagos - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (115,000) (115,000) (130,000) - 0 (160,000) (160,000) (160,000) - 0 (130,000) (130,000) (130,000) - 0 (130,000) (130,000) Aquisição de ações em tesouraria - 0 - 0 (1,759) (1,759) - 0 - 0 - 0 - 0 (11,005) (11,005) (11,005) (11,005) (2,612) (2,612) (2,612) (2,612) (47,281) (47,281) (49,718) (57,751) (5,499) (5,499) (9,471) (9,471) (3,034) (3,034) (3,034) (3,034) (9,422) (9,422) (9,851) (11,020) (9,837) (9,837) (9,837) (9,837) (19,584) (35,148) (35,148) (35,148) - 0 - 0 (956) Venda de ações em tesouraria pelo exercício de opção de compra - 0 - 0 1,502 1,502 - 0 - 0 - 0 - 0 7,303 7,303 7,303 7,303 1,471 1,471 1,471 1,471 22,799 22,799 22,799 22,799 4,115 4,115 4,115 4,115 8,016 8,016 8,016 8,016 6,139 6,139 6,416 6,416 5,472 5,472 5,472 5,472 6,050 6,050 6,050 6,050 6,660 6,660 6,660 Resultado na venda de ações em tesouraria - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 384 384 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Perda por aumento de participação societária - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (582) (125) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Ganho por aumento de participação societária - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 3,286 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Aumento do capital social - 0 - 0 - 0 - 0 4,542 4,542 4,542 4,542 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Caixa líquido consumido /gerado pelas atividades de financiamento (20,434) (59,439) (134,188) (224,573) (31,041) (130,268) (162,336) (66,887) (13,146) (94,841) (111,248) (268,862) 1,464 (197,827) (281,536) (262,023) (91,292) (246,342) (262,372) (368,030) 50,954 (177,342) (169,959) (200,441) (41,316) (157,868) (203,852) (249,172) 62,957 (238,609) (314,742) (392,356) 62,686 (262,976) (331,056) (390,806) 63,185 (276,555) (358,496) (349,530) 86,783 (208,823) (276,879) Aumento / redução no caixa e equivalentes de caixa 138,896 196,420 127,534 (13,761) 11,650 9,987 18,640 16,531 (5,266) (1,153) (32,830) 14,222 (38,405) (35,706) (32,181) (47,029) 4,686 16,202 18,522 24,871 (6,462) (12,040) (18,230) (13,036) 3,006 (3,222) (6,063) (5,039) 4,457 (582) (2,019) (622) (2,512) 468 193,817 9,456 (7,516) (9,417) (10,268) (13,557) (2,144) 1,335 (1,792) Demonstração da variação no caixa e equivalentes de caixa: No ínicio do período / do exercício 799,798 799,798 799,798 44,526 30,765 30,765 30,765 30,765 47,296 47,296 47,296 47,296 61,518 61,518 61,518 61,518 14,489 14,489 14,489 14,489 39,360 39,360 39,360 39,360 26,324 26,324 26,324 26,324 21,285 21,285 21,285 21,285 20,663 20,663 20,663 20,663 30,119 30,119 30,119 30,119 16,562 16,562 16,562 No final do período / do exercício 938,694 996,218 927,332 30,765 42,415 40,752 49,405 47,296 42,030 46,143 14,466 61,518 23,113 25,812 29,337 14,489 19,175 30,691 33,011 39,360 32,898 27,320 21,130 26,324 29,330 23,102 20,261 21,285 25,742 20,703 19,266 20,663 18,151 21,131 214,480 30,119 22,603 20,702 19,851 16,562 14,418 17,897 14,770 Aumento / redução no caixa e equivalentes de caixa 138,896 196,420 127,534 (13,761) 11,650 9,987 18,640 16,531 (5,266) (1,153) (32,830) 14,222 (38,405) (35,706) (32,181) (47,029) 4,686 16,202 18,522 24,871 (6,462) (12,040) (18,230) (13,036) 3,006 (3,222) (6,063) (5,039) 4,457 (582) (2,019) (622) (2,512) 468 193,817 9,456 (7,516) (9,417) (10,268) (13,557) (2,144) 1,335 (1,792) Ebit - Ebitda Grendene S.A. Em milhares de reais Conciliação do EBIT/EBITDA 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Lucro líquido 257,343 48,313 32,611 80,924 79,676 160,600 99,908 179,584 260,508 40,972 42,408 83,380 73,290 156,670 82,697 155,987 239,367 64,256 57,316 121,572 65,607 187,179 85,032 150,639 272,211 46,898 38,026 84,924 104,805 189,729 122,670 227,475 312,399 63,535 36,855 100,390 83,504 183,894 121,552 205,056 305,446 82,054 59,495 141,549 119,423 260,972 168,031 287,454 429,003 102,348 66,184 168,532 122,093 290,625 142,915 265,008 433,540 96,533 72,413 168,946 126,005 294,951 195,293 321,298 490,244 136,880 86,781 223,661 133,453 357,114 194,109 327,562 551,223 143,585 93,011 236,596 150,939 387,535 246,957 397,896 634,492 171,794 91,955 263,749 146,727 410,476 250,453 397,180 660,929 156,063 65,799 221,862 112,353 334,215 251,315 363,668 585,530 76,520 41,522 118,042 166,783 284,825 Participação de acionistas não controladores 38 (37) (24) (61) 98 37 80 178 117 (38) (24) (62) 55 (7) 56 111 49 (116) (43) (159) (44) (203) 93 49 (110) (30) (26) (56) 39 (17) 85 124 68 (52) (86) (138) 148 10 (5) 143 5 74 133 207 (69) 138 750 681 888 (105) (182) (287) (294) (581) 1,046 752 465 (1,528) (2,041) (3,569) (541) (4,110) (875) (1,416) (4,985) (1,571) (3,263) (4,834) (4,138) (8,972) (2,940) (7,078) (11,912) (2,945) (1,394) (4,339) 3,943 (396) (141) 3,802 (537) (24) (2) (26) - 0 (26) - 0 - 0 (26) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Tributos sobre o lucro 36,823 5,969 3,856 9,825 2,598 12,423 7,470 10,068 19,893 5,082 1,049 6,131 2,690 8,821 1,878 4,568 10,699 7,298 2,955 10,253 3,929 14,182 1,525 5,454 15,707 2,459 1,531 3,990 3,904 7,894 10,521 14,425 18,415 8,392 4,492 12,884 11,969 24,853 9,992 21,961 34,845 12,940 9,326 22,266 16,031 38,297 27,102 43,133 65,399 14,712 8,585 23,297 21,311 44,608 24,197 45,508 68,805 5,761 2,036 7,797 14,500 22,297 17,381 31,881 39,678 12,018 11,927 23,945 14,577 38,522 5,246 19,823 43,768 16,024 20,295 36,319 15,625 51,944 (17,787) (2,162) 34,157 15,125 24,542 39,667 20,082 59,749 (16,560) 3,522 43,189 17,010 16,131 33,141 13,140 46,281 (15,970) (2,830) 30,311 8,176 20,340 28,516 22,542 51,058 Resultado financeiro líquido (105,018) (24,897) (28,315) (53,212) (21,868) (75,080) (24,623) (46,491) (99,703) (28,383) (28,130) (56,513) (11,236) (67,749) (16,489) (27,725)(84,238) (34,995) (34,840) (69,835) (34,219) (104,054) (31,570) (65,789) (135,624) (23,150) (31,096) (54,246) (31,811) (86,057) (36,412) (68,223) (122,469) (35,421) (36,099) (71,520) (41,810) (113,330) (39,673) (81,483) (153,003) (39,558) (36,715) (76,273) (28,134) (104,407) (28,070) (56,204) (132,477) (27,244) (19,055) (46,299) (28,528) (74,827) (28,750) (57,278) (103,577) (28,331) (33,531) (61,862) (34,206) (96,068) (39,456) (73,662) (135,524) (38,141) (58,388) (96,529) (20,447) (116,976) (65,371) (85,818) (182,347) (74,355) (57,302) (131,657) (63,041) (194,698) (73,820) (136,861) (268,518) (77,180) (59,314) (136,494) (55,347) (191,841) (46,661) (102,008) (238,502) (52,604) (19,762) (72,366) (29,115) (101,481) (57,397) (86,512) (158,878) (51,166) (51,786) (102,952) (30,198) (133,150) EBIT 189,186 29,348 8,128 37,476 60,504 97,980 82,835 143,339 180,815 17,633 15,303 32,936 64,799 97,735 68,142 132,941 165,877 36,443 25,388 61,831 35,273 97,104 55,080 90,353 152,184 26,177 8,435 34,612 76,937 111,549 96,864 173,801 208,413 36,454 5,162 41,616 53,811 95,427 91,866 145,677 187,293 55,510 32,239 87,749 107,251 195,000 167,813 275,064 362,813 89,711 55,532 145,243 114,582 259,825 139,408 253,990 399,233 72,435 38,877 111,312 105,758 217,070 172,343 278,101 389,413 109,186 37,057 146,243 123,445 269,688 131,044 254,489 400,732 82,309 54,610 136,919 107,466 244,385 155,209 262,675 399,594 109,715 57,181 166,896 111,462 278,358 187,232 298,694 465,590 120,469 62,168 182,637 96,378 279,015 177,948 274,326 456,963 33,530 10,076 43,606 159,127 202,733 Depreciação e amortização 29,493 7,756 6,468 14,224 6,781 21,005 6,279 13,060 27,284 6,349 6,089 12,438 6,127 18,565 7,048 13,175 25,613 6,412 6,506 12,918 6,634 19,552 6,755 13,389 26,307 6,920 7,014 13,934 7,069 21,003 7,170 14,239 28,173 7,150 7,200 14,350 7,132 21,482 7,435 14,567 28,917 7,637 7,762 15,399 7,964 23,363 8,362 16,326 31,725 8,344 8,864 17,208 9,442 26,650 9,998 19,440 36,648 10,582 11,722 22,304 12,284 34,588 12,873 25,157 47,461 13,342 13,234 26,576 14,254 40,830 12,822 27,076 53,652 13,633 15,413 29,046 14,169 43,215 14,663 28,832 57,878 14,812 14,993 29,805 15,274 45,079 15,560 30,834 60,639 16,036 16,523 32,559 16,553 49,112 16,649 33,202 65,761 16,722 16,659 33,381 16,573 49,954 EBITDA 218,679 37,104 14,596 51,700 67,285 118,985 89,114 156,399 208,099 23,982 21,392 45,374 70,926 116,300 75,190 146,116 191,490 42,855 31,894 74,749 41,907 116,656 61,835 103,742 178,491 33,097 15,449 48,546 84,006 132,552 104,034 188,040 236,586 43,604 12,362 55,966 60,943 116,909 99,301 160,244 216,210 63,147 40,001 103,148 115,215 218,363 176,175 291,390 394,538 98,055 64,396 162,451 124,024 286,475 149,406 273,430 435,881 83,017 50,599 133,616 118,042 251,658 185,216 303,258 436,874 122,528 50,291 172,819 137,699 310,518 143,866 281,565 454,384 95,942 70,023 165,965 121,635 287,600 169,872 291,507 457,472 124,527 72,174 196,701 126,736 323,437 202,792 329,528 526,229 136,505 78,691 215,196 112,931 328,127 194,597 307,528 522,724 50,252 26,735 76,987 175,700 252,687 O negócio da Grendene é de baixa intensidade de capital sendo a depreciação em torno de 2% - 4% da Receita Líquida. Desta forma entendemos que a análise do Ebit faz mais sentido para a gestão da Companhia. * Demonstração conforme Instrução CVM nº 527, de 04 de outubro de 2012. Volumes Grendene S.A. Em milhares de pares Volume de pares - Calçados 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Mercado interno 100,421 18,501 18,894 37,395 30,228 67,623 37,900 68,128 105,523 19,452 19,957 39,409 29,967 69,376 29,186 59,153 98,562 18,637 25,401 44,038 32,446 76,484 40,918 73,364 117,402 25,169 22,562 47,731 31,919 79,650 35,187 67,106 114,837 20,051 19,086 39,137 30,815 69,952 37,610 68,425 107,562 26,510 25,009 51,519 38,702 90,221 49,500 88,202 139,721 37,497 30,986 68,483 43,188 111,671 53,996 97,184 165,667 30,935 27,685 58,620 43,457 102,077 50,674 94,131 152,751 34,333 23,139 57,472 36,846 94,318 40,156 77,002 134,474 23,747 26,225 49,972 34,338 84,310 39,285 73,623 123,595 26,844 24,133 50,977 36,448 87,425 38,950 75,398 126,375 29,451 24,705 54,156 36,856 91,012 41,501 78,357 132,513 21,608 24,721 46,329 35,583 81,912 Exportação 31,503 13,152 6,324 19,476 7,609 27,085 12,975 20,584 40,060 18,631 6,786 25,417 9,142 34,559 13,285 22,427 47,844 15,722 8,141 23,863 7,724 31,587 16,698 24,422 48,285 21,201 10,173 31,374 9,213 40,587 14,046 23,259 54,633 12,832 7,481 20,313 9,313 29,626 12,903 22,216 42,529 14,244 7,796 22,040 8,796 30,836 14,510 23,306 45,346 15,063 9,662 24,725 10,930 35,655 14,873 25,803 50,528 15,780 9,144 24,924 11,395 36,319 15,874 27,269 52,193 12,419 8,645 21,064 10,107 31,171 14,755 24,862 45,926 11,159 7,374 18,533 10,220 28,753 11,209 21,429 39,962 11,016 9,228 20,244 8,733 28,977 15,994 24,727 44,971 10,991 8,256 19,247 7,185 26,432 14,072 21,257 40,504 6,920 5,400 12,320 7,656 19,976 Total 131,924 31,653 25,218 56,871 37,837 94,708 50,875 88,712 145,583 38,083 26,743 64,826 39,109 103,935 42,471 81,580 146,406 34,359 33,542 67,901 40,170 108,071 57,616 97,786 165,687 46,370 32,735 79,105 41,132 120,237 49,233 90,365 169,470 32,883 26,567 59,450 40,128 99,578 50,513 90,641 150,091 40,754 32,805 73,559 47,498 121,057 64,010 111,508 185,067 52,560 40,648 93,208 54,118 147,326 68,869 122,987 216,195 46,715 36,829 83,544 54,852 138,396 66,548 121,400 204,944 46,752 31,784 78,536 46,953 125,489 54,911 101,864 180,400 34,906 33,599 68,505 44,558 113,063 50,494 95,052 163,557 37,860 33,361 71,221 45,181 116,402 54,944 100,125 171,346 40,442 32,961 73,403 44,041 117,444 55,573 99,614 173,017 28,528 30,121 58,649 43,239 101,888 Participação no volumes de pares vendidos 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Mercado interno 76.1% 58.4% 74.9% 65.8% 79.9% 71.4% 74.5% 76.8% 72.5% 51.1% 74.6% 60.8% 76.6% 66.7% 68.7% 72.5% 67.3% 54.2% 75.7% 64.9% 80.8% 70.8% 71.0% 75.0% 70.9% 54.3% 68.9% 60.3% 77.6% 66.2% 71.5% 74.3% 67.8% 61.0% 71.8% 65.8% 76.8% 70.2% 74.5% 75.5% 71.7% 65.0% 76.2% 70.0% 81.5% 74.5% 77.3% 79.1% 75.5% 71.3% 76.2% 73.5% 79.8% 75.8% 78.4% 79.0% 76.6% 66.2% 75.2% 70.2% 79.2% 73.8% 76.1% 77.5% 74.5% 73.4% 72.8% 73.2% 78.5% 75.2% 73.1% 75.6% 74.5% 68.0% 78.1% 72.9% 77.1% 74.6% 77.8% 77.5% 75.6% 70.9% 72.3% 71.6% 80.7% 75.1% 73.7% 77.8% 77.2% 72.8% 75.0% 73.8% 83.7% 77.5% 74.7% 78.7% 76.6% 75.7% 82.1% 79.0% 82.3% 80.4% Exportação 23.9% 41.6% 25.1% 34.2% 20.1% 28.6% 25.5% 23.2% 27.5% 48.9% 25.4% 39.2% 23.4% 33.3% 31.3% 27.5% 32.7% 45.8% 24.3% 35.1% 19.2% 29.2% 29.0% 25.0% 29.1% 45.7% 31.1% 39.7% 22.4% 33.8% 28.5% 25.7% 32.2% 39.0% 28.2% 34.2% 23.2% 29.8% 25.5% 24.5% 28.3% 35.0% 23.8% 30.0% 18.5% 25.5% 22.7% 20.9% 24.5% 28.7% 23.8% 26.5% 20.2% 24.2% 21.6% 21.0% 23.4% 33.8% 24.8% 29.8% 20.8% 26.2% 23.9% 22.5% 25.5% 26.6% 27.2% 26.8% 21.5% 24.8% 26.9% 24.4% 25.5% 32.0% 21.9% 27.1% 22.9% 25.4% 22.2% 22.5% 24.4% 29.1% 27.7% 28.4% 19.3% 24.9% 26.3% 22.2% 22.8% 27.2% 25.0% 26.2% 16.3% 22.5% 25.3% 21.3% 23.4% 24.3% 17.9% 21.0% 17.7% 19.6% Total 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Receita bruta por par Grendene S.A. Em reais Receita bruta por par 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Mercado interno 11.65 13.23 11.16 12.18 12.01 12.10 11.81 11.90 12.00 11.96 12.27 12.12 13.01 12.50 12.09 12.56 12.38 12.84 12.29 12.52 13.00 12.73 12.00 12.44 12.47 13.11 14.12 13.59 14.93 14.13 13.60 14.24 13.97 14.88 13.38 14.15 14.31 14.22 13.16 13.68 13.85 14.25 12.91 13.60 13.66 13.63 12.44 12.98 13.21 12.67 13.05 12.84 13.79 13.21 12.44 13.04 12.96 14.47 13.94 14.22 13.60 13.95 12.89 13.22 13.60 13.72 14.74 14.13 15.10 14.51 13.21 14.12 14.12 16.04 15.05 15.52 15.13 15.36 14.64 14.87 15.13 17.53 17.16 17.36 16.39 16.95 16.03 16.20 16.67 17.19 16.86 17.04 16.27 16.72 15.56 15.89 16.36 18.21 16.16 17.12 16.38 16.80 Exportação 6.50 6.24 6.27 6.25 6.71 6.38 5.89 6.20 6.22 5.30 6.20 5.54 7.43 6.04 11.06 9.58 7.43 8.40 7.33 8.04 6.94 7.77 6.57 6.68 7.35 5.97 7.13 6.35 7.57 6.62 8.97 8.41 7.23 7.72 7.19 7.53 7.91 7.65 10.10 9.18 8.39 8.26 11.51 9.41 9.58 9.46 12.92 11.66 10.56 8.52 10.40 9.25 13.12 10.44 12.93 13.01 11.17 10.63 11.25 10.86 12.22 11.29 14.60 13.61 12.29 13.43 13.99 13.66 17.55 14.92 18.00 17.82 15.91 16.65 14.17 15.66 13.15 14.77 16.76 15.04 15.33 13.64 13.20 13.44 14.51 13.76 13.90 14.12 13.81 14.34 15.49 14.84 18.55 15.84 16.93 17.47 16.22 17.60 18.09 17.81 16.08 17.15 Exportação em US$ 2.99 2.96 3.16 3.06 3.50 3.19 3.30 3.35 3.19 3.05 3.74 3.27 4.46 3.58 4.86 4.86 4.05 3.63 3.53 3.67 3.72 3.73 3.78 3.71 3.68 3.31 3.98 3.53 4.33 3.72 5.29 4.88 4.11 4.63 4.51 4.62 4.83 4.68 5.61 5.34 5.01 4.67 5.86 5.04 4.72 4.93 6.28 5.71 5.40 4.27 5.02 4.55 5.73 4.93 5.68 5.70 5.18 4.50 5.05 4.73 5.37 4.93 5.74 5.65 5.22 4.69 4.55 4.60 4.95 4.72 4.68 4.82 4.78 4.26 4.04 4.22 4.05 4.15 5.09 4.60 4.39 4.34 4.11 4.23 4.59 4.34 4.28 4.40 4.33 4.42 4.30 4.33 4.69 4.40 4.44 4.50 4.44 4.67 4.62 4.63 4.05 4.41 Total 10.42 10.33 9.93 10.15 10.94 10.47 10.30 10.58 10.41 8.70 10.73 9.54 11.71 10.35 11.77 11.74 10.76 10.81 11.08 10.95 11.84 11.28 10.42 11.01 10.98 9.85 11.94 10.72 13.28 11.59 12.28 12.74 11.79 12.09 11.63 11.89 12.83 12.26 12.38 12.58 12.30 12.16 12.58 12.34 12.91 12.57 12.55 12.70 12.56 11.48 12.42 11.89 13.66 12.54 12.55 13.03 12.54 13.17 13.27 13.22 13.31 13.25 13.30 13.31 13.27 13.64 14.53 14.00 15.63 14.61 14.50 15.02 14.58 16.23 14.86 15.56 14.67 15.21 15.12 14.91 15.18 16.40 16.07 16.24 16.02 16.16 15.41 15.69 15.92 16.41 16.52 16.46 16.64 16.53 15.91 16.23 16.33 18.06 16.50 17.26 16.32 16.86 Result Financeiro Grendene S/A - Consolidado Em milhares de reais Resultado Financeiro 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Juros recebidos de clientes 2,113 359 417 776 380 1,156 629 1,009 1,785 463 466 929 394 1,323 441 835 1,764 475 600 1,075 518 1,593 533 1,051 2,126 493 508 1,001 517 1,518 518 1,035 2,036 737 1,006 1,743 694 2,437 446 1,140 2,883 436 438 874 471 1,345 544 1,015 1,889 571 366 937 392 1,329 574 966 1,903 381 456 837 616 1,453 408 1,024 1,861 497 615 1,112 536 1,648 1,205 1,741 2,853 637 528 1,165 562 1,727 436 998 2,163 443 670 1,113 505 1,618 607 1,112 2,225 509 611 1,120 577 1,697 413 990 2,110 447 562 1,009 454 1,463 Receitas com operações de derivativos cambiais - BM&FBOVESPA 34,225 7,168 7,786 14,954 9,374 24,328 6,717 16,091 31,045 6,783 10,019 16,802 2,340 19,142 11,755 14,095 30,897 16,522 20,055 36,577 11,003 47,580 6,584 17,587 54,164 8,518 7,468 15,986 5,475 21,461 3,320 8,795 24,781 846 197 1,043 252 1,295 2,644 2,896 3,939 2,031 2,903 4,934 2,050 6,984 7,850 9,900 14,834 6,436 2,857 9,293 7,377 16,670 1,521 8,898 18,191 5,370 3,028 8,398 1,790 10,188 6,435 8,225 16,623 8,157 25,065 33,222 5,621 38,843 27,471 33,092 66,314 24,243 6,722 30,965 2,081 33,046 16,045 18,126 49,091 15,310 1,472 16,782 5,707 22,489 7,487 13,194 29,976 9,133 1,607 10,740 25,214 35,954 26,098 51,312 62,052 15,064 10,234 25,298 4,640 29,938 Receitas de aplicações financeiras 84,207 21,421 24,790 46,211 22,244 68,455 18,980 41,224 87,435 21,925 23,222 45,147 23,183 68,330 20,179 43,362 88,509 25,032 23,548 48,580 23,951 72,531 22,093 46,044 94,624 20,948 21,489 42,437 22,264 64,701 28,025 50,289 92,726 31,833 33,567 65,400 32,918 98,318 30,492 63,410 128,810 27,442 24,673 52,115 22,252 74,367 19,380 41,632 93,747 18,855 21,133 39,988 21,822 61,810 20,046 41,868 81,856 22,199 25,271 47,470 24,085 71,555 28,523 52,608 100,078 35,762 42,099 77,861 42,545 120,406 47,829 90,374 168,235 52,933 53,249 106,182 51,610 157,792 49,942 101,552 207,734 52,473 44,327 96,800 40,267 137,067 32,745 73,012 169,812 33,857 35,810 69,667 32,971 102,638 32,861 65,832 135,499 37,639 42,885 80,524 35,042 115,566 Receitas com variação cambial 17,006 383 2,037 2,420 6,275 8,695 3,133 9,408 11,828 6,134 3,365 9,499 19,961 29,460 31,077 51,038 60,537 7,466 7,026 14,492 3,639 18,131 2,050 5,689 20,181 8,451 7,613 16,064 1,935 17,999 2,056 3,991 20,055 1,295 3,513 4,808 14,119 18,927 16,524 30,643 35,451 19,462 16,400 35,862 7,856 43,718 5,990 13,846 49,708 4,549 13,199 17,748 13,316 31,064 9,173 22,489 40,237 11,243 2,944 14,187 15,950 30,137 11,771 27,721 41,908 45,521 21,532 67,053 40,746 107,799 11,023 51,769 118,822 31,168 20,973 52,141 2,937 55,078 14,622 17,559 69,700 8,419 10,350 18,769 7,079 25,848 8,655 15,734 34,503 17,172 31,113 48,285 15,341 63,626 11,587 26,928 75,213 22,381 8,713 31,094 15,314 46,408 Ajustes a valor presente (AVP) 28,615 8,366 6,938 15,304 5,086 20,390 11,973 17,059 32,363 7,372 6,222 13,594 8,291 21,885 14,341 22,632 36,226 8,678 9,027 17,705 7,802 25,507 11,144 18,946 36,651 6,599 7,467 14,066 9,030 23,096 12,519 21,549 35,615 8,820 8,038 16,858 10,270 27,128 14,994 25,264 42,122 12,186 8,944 21,130 8,407 29,537 11,735 20,142 41,272 8,465 7,704 16,169 8,976 25,145 13,511 22,487 38,656 11,379 10,056 21,435 13,591 35,026 19,664 33,255 54,690 14,859 11,916 26,775 13,359 40,134 20,841 34,200 60,975 14,738 13,291 28,029 15,717 43,746 20,956 36,673 64,702 20,241 16,186 36,427 16,565 52,992 19,975 36,540 72,967 16,660 11,693 28,353 11,046 39,399 14,409 25,455 53,808 12,050 8,831 20,881 9,125 30,006 Outras receitas financeiras 7,938 984 908 1,892 774 2,666 405 1,179 3,071 744 524 1,268 429 1,697 2,071 2,500 3,768 1,881 759 2,640 820 3,460 557 1,377 4,017 739 947 1,686 891 2,577 612 1,503 3,189 681 863 1,544 722 2,266 325 1,047 2,591 605 458 1,063 552 1,615 1,872 2,424 3,487 838 387 1,225 454 1,679 539 993 2,218 755 3,058 3,813 512 4,325 934 1,446 5,259 673 1,267 1,940 1,197 3,137 1,003 2,200 4,140 1,886 101 1,987 7222,709 599 1,321 3,308 1,026 753 1,779 200 1,979 1,066 1,266 3,045 1,872 1,429 3,301 1,073 4,374 3,149 4,222 7,523 884 977 1,861 970 2,831 Receitas financeiras 174,104 38,681 42,876 81,557 44,133 125,690 41,837 85,970 167,527 43,421 43,818 87,239 54,598 141,837 79,864 134,462 221,701 60,054 61,015 121,069 47,733 168,802 42,961 90,694 211,763 45,748 45,492 91,240 40,112 131,352 47,050 87,162 178,402 44,212 47,184 91,396 58,975 150,371 65,425 124,400 215,796 62,162 53,816 115,978 41,588 157,566 47,371 88,959 204,937 39,714 45,646 85,360 52,337 137,697 45,364 97,701 183,061 51,327 44,813 96,140 56,544 152,684 67,735 124,279 220,419 105,469 102,494 207,963 104,004 311,967 109,372 213,376 421,339 125,605 94,864 220,469 73,629 294,098 102,600 176,229 396,698 97,912 73,758 171,670 70,323 241,993 70,535 140,858 312,528 79,203 82,263 161,466 86,222 247,688 88,517 174,739 336,205 88,465 72,202 160,667 65,545 226,212 Despesas com operações de derivativos cambiais - BM&FBOVESPA (14,656) - 0 - 0 - 0 (3,664) (3,664) (1,994) (5,658) (5,658) (3,064) - 0 (3,064) (21,203) (24,267) (43,961) (65,164) (68,228) (7,559) (818) (8,377) (983) (9,360) (3,467) (4,450) (12,827) (9,940) (6,312) (16,252) - 0 (16,252) (884) (884) (17,136) (337) (215) (552) (2,665) (3,217) (2,107) (4,772) (5,324) (1,261) (2,800) (4,061) (1,116) (5,177) (6,100) (7,216) (11,277) (3,146) (12,314) (15,460) (5,863) (21,323) (4,869) (10,732) (26,192) (1,971) (552) (2,523) (6,666) (9,189) (14,851) (21,517) (24,040) (49,189) (7,914) (57,103) (51,054) (108,157) (15,443) (66,497) (123,600) (3,857) (1,833) (5,690) (488) (6,178) (5,385) (5,873) (11,563) (3,654) (3,194) (6,848) (584) (7,432) (12,376) (12,960) (19,808) (3,865) (30,171) (34,036) (34,568) (68,604) (13,252) (47,820) (81,856) (9,539) (4,859) (14,398) (18,405) (32,803) Despesas de financiamentos (21,162) (5,918) (5,761) (11,679) (7,373) (19,052) (6,269) (13,642) (25,321) (3,902) (4,645) (8,547) (4,243) (12,790) (5,087) (9,330) (17,877) (4,739) (5,060) (9,799) (6,095) (15,894) (4,243) (10,338) (20,137) (2,785) (1,016) (3,801) (2,100) (5,901) (4,497) (6,597) (10,398) (3,477) (3,363) (6,840) (3,987) (10,827) (4,211) (8,198) (15,038) (1,429) (1,210) (2,639) (2,387) (5,026) (4,197) (6,584) (9,223) (3,555) (3,745) (7,300) (5,694) (12,994) (6,649) (12,343) (19,643) (4,667) (5,349) (10,016) (6,581) (16,597) (5,178) (11,759) (21,775) (5,581) (3,683) (9,264) (5,509) (14,773) (5,677) (11,186) (20,450) (4,793) (4,157) (8,950) (5,755) (14,705) (3,635) (9,390) (18,340) (2,853) (2,290) (5,143) (2,489) (7,632) (3,220) (5,709) (10,852) (2,385) (2,957) (5,342) (2,515) (7,857) (2,588) (5,103) (10,445) (2,283) (2,268) (4,551) (2,261) (6,812) Despesas com variação cambial (27,221) (6,786) (9,106) (15,892) (10,946) (26,838) (7,387) (18,333) (34,225) (6,946) (10,519) (17,465) (5,703) (23,168) (9,924) (15,627) (33,092) (11,376) (22,541) (33,917) (7,372) (41,289) (2,814) (10,186) (44,103) (8,433) (5,992) (14,425) (5,769) (20,194) (4,098) (9,867) (24,292) (3,822) (6,611) (10,433) (9,247) (19,680) (18,458) (27,705) (38,138) (19,047) (12,095) (31,142) (9,330) (40,472) (7,266) (16,596) (47,738) (4,455) (9,342) (13,797) (10,957) (24,754) (3,755) (14,712) (28,509) (14,991) (3,998) (18,989) (7,371) (26,360) (7,096) (14,467) (33,456) (10,073) (30,434) (40,507) (22,873) (63,380) (16,966) (39,839) (80,346) (37,157) (27,090) (64,247) (1,167) (65,414) (16,976) (18,143) (82,390) (10,736) (5,707) (16,443) (9,150) (25,593) (5,647) (14,797) (31,240) (17,585) (26,479) (44,064) (17,148) (61,212) (12,796) (29,944) (74,008) (22,703) (9,664) (32,367) (12,489) (44,856) Provisão / Reversão de aplicações financeiras exterior 3,496 1,621 2,208 3,829 1,620 5,449 1,205 2,825 6,654 - 0 - 0 - 0 (7,399) (7,399) (2,500) (9,899) (9,899) (370) 3,193 2,823 1,745 4,568 111 1,856 4,679 (122) (62) (184) 322 138 5,083 5,405 5,221 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 Cofins e PIS sobre receitas financeiras - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 (2,448) (2,448) (2,545) (4,993) (4,993) (3,572) (3,095) (6,667) (2,473) (9,140) (1,827) (4,300) (10,967) (2,524) (2,290) (4,814) (1,899) (6,713) (1,633) (3,532) (8,346) (1,733) (1,849) (3,582) (1,693) (5,275) (1,674) (3,367) (6,949) (1,836) (2,084) (3,920) (1,812) (5,732) Outras despesas financeiras (9,543) (2,701) (1,902) (4,603) (1,902) (6,505) (2,769) (4,671) (9,274) (1,126) (524) (1,650) (4,814) (6,464) (1,903) (6,717) (8,367) (1,015) (949) (1,964) (809) (2,773) (978) (1,787) (3,751) (1,318) (1,014) (2,332) (754) (3,086) (6,242) (6,996) (9,328) (1,155) (896) (2,051) (1,266) (3,317) (976) (2,242) (4,293) (867) (996) (1,863) (621) (2,484) (1,738) (2,359) (4,222) (1,314) (1,190) (2,504) (1,295) (3,799) (1,341) (2,636) (5,140) (1,367) (1,383) (2,750) (1,720) (4,470) (1,154) (2,874) (5,624) (2,485) (2,075) (4,560) (1,673) (6,233) (3,370) (5,043) (9,603) (1,871) (1,387) (3,258) (705) (3,963) (957) (1,662) (4,920) (965) (963) (1,928) (854) (2,782) (998) (1,852) (3,780) (1,031) (1,045) (2,076) (1,183) (3,259) (810) (1,993) (4,069) (938) (1,541) (2,479) (380) (2,859) Despesas financeiras (69,086) (13,784) (14,561) (28,345) (22,265) (50,610) (17,214) (39,479) (67,824) (15,038) (15,688) (30,726) (43,362) (74,088) (63,375) (106,737) (137,463) (25,059) (26,175) (51,234) (13,514) (64,748) (11,391) (24,905) (76,139) (22,598) (14,396) (36,994) (8,301) (45,295) (10,638) (18,939) (55,933) (8,791) (11,085) (19,876) (17,165) (37,041) (25,752) (42,917) (62,793) (22,604) (17,101) (39,705) (13,454) (53,159) (19,301) (32,755) (72,460) (12,470) (26,591) (39,061) (23,809) (62,870) (16,614) (40,423) (79,484) (22,996) (11,282) (34,278) (22,338) (56,616) (28,279) (50,617) (84,895) (67,328) (44,106) (111,434) (83,557) (194,991) (44,001) (127,558) (238,992) (51,250) (37,562) (88,812) (10,588) (99,400) (28,780) (39,368) (128,180) (20,732) (14,444) (35,176) (14,976) (50,152) (23,874) (38,850) (74,026) (26,599) (62,501) (89,100) (57,107) (146,207) (31,120) (88,227) (177,327) (37,299) (20,416) (57,715) (35,347) (93,062) Resultado financeiro líquido 105,018 24,897 28,315 53,212 21,868 75,080 24,623 46,491 99,703 28,383 28,130 56,513 11,236 67,749 16,489 27,725 84,238 34,995 34,840 69,835 34,219 104,054 31,570 65,789 135,624 23,150 31,096 54,246 31,811 86,057 36,412 68,223 122,469 35,421 36,099 71,520 41,810 113,330 39,673 81,483 153,003 39,558 36,715 76,273 28,134 104,407 28,070 56,204 132,477 27,244 19,055 46,299 28,528 74,827 28,750 57,278 103,577 28,331 33,531 61,862 34,206 96,068 39,456 73,662 135,524 38,141 58,388 96,529 20,447 116,976 65,371 85,818 182,347 74,355 57,302 131,657 63,041 194,698 73,820 136,861 268,518 77,180 59,314 136,494 55,347 191,841 46,661 102,008 238,502 52,604 19,762 72,366 29,115 101,481 57,397 86,512 158,878 51,166 51,786 102,952 30,198 133,150 Desp natureza Grendene S.A. Em milhares de reais Custos e despesas por função 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 Custo dos produtos vendidos (190,898) (183,142) (374,040) (226,121) (600,161) (289,550) (515,671) (889,711) (259,458) (213,758) (473,216) (222,393) (695,609) (257,652) (480,045) (953,261) (196,976) (158,762) (355,738) (221,729) (577,467) (263,030) (484,759) (840,497) (227,392) (192,162) (419,554) (246,926) (666,480) (333,688) (580,614) (1,000,168) (265,935) (230,644) (496,579) (316,992) (813,571) (379,991) (696,983) (1,193,562) Despesas com vendas (66,079) (72,526) (138,605) (99,877) (238,482) (117,793) (217,670) (356,275)(75,990) (69,953) (145,943) (116,412) (262,355) (114,655) (231,067) (377,010) (70,620) (66,486) (137,106) (123,660) (260,766) (135,330) (258,990) (396,096) (97,113) (87,899) (185,012) (125,462) (310,474) (140,491) (265,953) (450,965) (113,458) (96,403) (209,861) (146,927) (356,788) (164,432) (311,359) (521,220) Despesas gerais e administrativas (12,589) (13,574) (26,163) (13,457) (39,620) (19,357) (32,814) (58,977) (13,222) (14,009) (27,231) (16,963) (44,194) (17,684) (34,647) (61,878) (13,876) (14,954) (28,830) (15,725) (44,555) (16,622) (32,347) (61,177) (15,810) (18,656) (34,466) (17,084) (51,550) (18,863) (35,947) (70,413) (18,018) (19,406) (37,424) (21,344) (58,768) (20,264) (41,608) (79,032) Outras receitas operacionais 594 1,049 1,643 579 2,222 978 1,557 3,200 838 1,163 2,001 638 2,639 729 1,367 3,368 2,415 1,393 3,808 1,519 5,327 1,351 2,870 6,678 914 1,420 2,334 1,045 3,379 2,373 3,418 5,752 2,610 2,631 5,241 2,247 7,488 3,112 5,359 10,600 Outras despesas operacionais (387) (914) (1,301) (977) (2,278) 468 (509) (1,810) (476) (538) (1,014) (4,297) (5,311) (2,002) (6,299) (7,313) (1,192) (430) (1,622) (1,215) (2,837) (1,414) (2,629) (4,251) (851) (918) (1,769) (822) (2,591) (1,128) (1,950) (3,719) (1,295) (1,759) (3,054) (601) (3,655) (1,162) (1,763) (4,817) Total (269,359) (269,107) (538,466) (339,853) (878,319) (425,254) (765,107) (1,303,573) (348,308) (297,095) (645,403) (359,427) (1,004,830) (391,264) (750,691) (1,396,094) (280,249) (239,239) (519,488) (360,810) (880,298) (415,045) (775,855) (1,295,343) (340,252) (298,215) (638,467) (389,249) (1,027,716) (491,797) (881,046) (1,519,513) (396,096) (345,581) (741,677) (483,617) (1,225,294) (562,737) (1,046,354) (1,788,031) Custos e despesas por natureza 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 Despesas com pessoal (81,570) (96,354) (177,924) (108,425) (286,349) (134,031) (242,456) (420,380) (123,082) (117,708) (240,790) (111,526) (352,316) (110,060) (221,586) (462,376) (98,482) (93,844) (192,326) (111,933) (304,259) (112,624) (224,557) (416,883) (103,420) (101,070) (204,490) (115,634) (320,124) (126,475) (242,109) (446,599) (127,653) (130,654) (258,307) (145,352) (403,659) (146,137) (291,489) (549,796) Matéria prima (88,097) (79,970) (168,067) (98,271) (266,338) (135,485) (233,756) (401,823) (115,517) (86,744) (202,261) (103,718) (305,979) (116,667) (220,385) (422,646) (80,716) (63,251) (143,967) (94,250) (238,217) (117,720) (211,970) (355,937) (101,972) (82,866) (184,838) (116,927) (301,765) (159,816) (276,743) (461,581) (126,052) (103,553) (229,605) (147,021) (376,626) (180,981) (328,002) (557,607) Material de uso e consumo (8,979) (10,047) (19,026) (14,188) (33,214) (14,876) (29,064) (48,090) (13,315) (11,665) (24,980) (11,834) (36,814) (11,172) (23,006) (47,986) (9,649) (10,202) (19,851) (14,037) (33,888) (15,324) (29,361) (49,212) (13,297) (10,414) (23,711) (14,476) (38,187) (15,075) (29,551) (53,262) (15,720) (18,277) (33,997) (19,515) (53,512) (20,560) (40,075) (74,072) Fretes (13,815) (15,901) (29,716) (20,915) (50,631) (23,817) (44,732) (74,448) (18,364) (14,454) (32,818) (21,197) (54,015) (21,975) (43,172) (75,990) (15,281) (12,595) (27,876) (20,359) (48,235) (23,123) (43,482) (71,358) (20,265) (17,126) (37,391) (27,144) (64,535) (31,192) (58,336) (95,727) (26,566) (22,281) (48,847) (33,932) (82,779) (37,109) (71,041) (119,888) Publicidade e propaganda (18,685) (19,774) (38,459) (33,890) (72,349) (43,712) (77,602) (116,061) (18,365) (19,908) (38,273) (44,367) (82,640) (44,469) (88,836) (127,109) (18,732) (19,951) (38,683) (46,303) (84,986) (53,704) (100,007) (138,690) (29,988) (28,459) (58,447) (42,880) (101,327) (45,682) (88,562) (147,009) (32,886) (26,663) (59,549) (45,687) (105,236) (58,436) (104,123) (163,672) Licenciamento exploração direitos autorais (5,889) (7,624) (13,513) (12,053) (25,566) (15,060) (27,113) (40,626) (9,858) (10,371) (20,229) (17,470) (37,699) (16,897) (34,367) (54,596) (9,059) (6,917) (15,976) (15,409) (31,385) (17,419) (32,828) (48,804) (10,675) (8,260) (18,935) (16,436) (35,371) (18,787) (35,223) (54,158) (10,907) (9,954) (20,861) (19,440) (40,301) (18,471) (37,911) (58,772) Comissões (14,709) (14,181) (28,890) (18,238) (47,128) (21,833) (40,071) (68,961) (17,070) (11,643) (28,713) (20,083) (48,796) (20,443) (40,526) (69,239) (13,014) (11,226) (24,240) (19,451) (43,691) (21,614) (41,065) (65,305) (17,246) (14,348) (31,594) (23,013) (54,607) (27,902) (50,915) (82,509) (22,124) (18,040) (40,164) (27,711) (67,875) (30,656) (58,367) (98,531) Energia (4,461) (5,521) (9,982) (6,836) (16,818) (7,406) (14,242) (24,224) (6,284) (6,017) (12,301) (6,546) (18,847) (6,181) (12,727) (25,028) (5,432) (5,062) (10,494) (6,469) (16,963) (6,591) (13,060) (23,554) (6,782) (5,874) (12,656) (6,129) (18,785) (8,537) (14,666) (27,322) (6,154) (7,409) (13,563) (7,010) (20,573) (7,092) (14,102) (27,665) Depreciação e amortização (6,229) (6,331) (12,560) (2,198) (14,758) (10,824) (13,022) (25,582) (6,724) (6,813) (13,537) (6,861) (20,398) (6,960) (13,821) (27,358) (6,942) (6,990) (13,932) (6,880) (20,812) (7,248) (14,128) (28,060) (7,411) (7,525) (14,936) (7,746) (22,682) (8,140) (15,886) (30,822) (8,110) (8,588) (16,698) (9,179) (25,877) (9,695) (18,874) (35,572) Outras despesas (26,925) (13,404) (40,329) (24,839) (65,168) (18,210) (43,049) (83,378) (19,729) (11,772) (31,501) (15,825) (47,326) (36,440) (52,265) (83,766) (22,942) (9,201) (32,143) (25,719) (57,862) (39,678) (65,397) (97,540) (29,196) (22,273) (51,469) (18,864) (70,333) (50,191) (69,055) (120,524) (19,924) (162) (20,086) (28,770) (48,856) (53,600) (82,370) (102,456) Total (269,359) (269,107) (538,466) (339,853) (878,319) (425,254) (765,107) (1,303,573) (348,308) (297,095) (645,403) (359,427) (1,004,830) (391,264) (750,691) (1,396,094) (280,249) (239,239) (519,488) (360,810) (880,298) (415,045) (775,855) (1,295,343) (340,252) (298,215) (638,467) (389,249) (1,027,716) (491,797) (881,046) (1,519,513) (396,096) (345,581) (741,677) (483,617) (1,225,294) (562,737) (1,046,354) (1,788,031) Custos e despesas por função 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Custo dos produtos vendidos (190,898) (183,142) (374,040) (226,121) (600,161) (289,550) (515,671) (889,711) (259,458) (213,758) (473,216) (222,393) (695,609) (257,652) (480,045) (953,261) (196,976) (158,762) (355,738) (221,729) (577,467) (263,030) (484,759) (840,497) (227,392) (192,162) (419,554) (246,926) (666,480) (333,688) (580,614) (1,000,168) (265,935) (230,644) (496,579) (316,992) (813,571) (379,991) (696,983) (1,193,562) (285,001) (237,074) (522,075) (314,664) (836,739) (370,640) (685,304) (1,207,379) (282,856) (222,399) (505,255) (305,119) (810,374) (324,539) (629,658) (1,134,913) (253,194) (221,901) (475,095) (271,952) (747,047) (301,541) (573,493) (1,048,588) (263,100) (242,180) (505,280) (307,395) (812,675) (338,541) (645,936) (1,151,216) (286,635) (249,801) (536,436) (323,233) (859,669) (367,659) (690,892) (1,227,328) (250,788) (244,242) (495,030) (303,447) (798,477) Despesas com vendas (66,079) (72,526) (138,605) (99,877) (238,482) (117,793) (217,670) (356,275) (75,990) (69,953) (145,943) (116,412) (262,355) (114,655) (231,067) (377,010) (70,620) (66,486) (137,106) (123,660) (260,766) (135,330) (258,990) (396,096) (97,113) (87,899) (185,012) (125,462) (310,474) (140,491) (265,953) (450,965) (113,458) (96,403) (209,861) (146,927) (356,788) (164,432) (311,359) (521,220) (111,714) (101,856) (213,570) (155,506) (369,076) (174,668) (330,174)(543,744) (114,332) (95,959) (210,291) (161,135) (371,426) (152,283) (313,418) (523,709) (104,675) (107,538) (212,213) (133,706) (345,919) (144,655) (278,361) (490,574) (107,002) (116,546) (223,548) (148,088) (371,636) (154,181) (302,269) (525,817) (114,284) (113,844) (228,128) (151,511) (379,639) (181,110) (332,621) (560,749) (102,430) (124,713) (227,143) (144,079) (371,222) Despesas gerais e administrativas (12,589) (13,574) (26,163) (13,457) (39,620) (19,357) (32,814) (58,977) (13,222) (14,009) (27,231) (16,963) (44,194) (17,684) (34,647) (61,878) (13,876) (14,954) (28,830) (15,725) (44,555) (16,622) (32,347) (61,177) (15,810) (18,656) (34,466) (17,084) (51,550) (18,863) (35,947) (70,413) (18,018) (19,406) (37,424) (21,344) (58,768) (20,264) (41,608) (79,032) (20,213) (21,269) (41,482) (25,186) (66,668) (24,595) (49,781) (91,263) (24,138) (24,568) (48,706) (27,033) (75,739) (26,831) (53,864) (102,570) (26,567) (26,273) (52,840) (22,014) (74,854) (22,660) (44,674) (97,514) (22,842) (22,963) (45,805) (23,136) (68,941) (22,402) (45,538) (91,343) (21,785) (23,131) (44,916) (22,901) (67,817) (24,806) (47,707) (92,623) (22,294) (22,838) (45,132) (21,546) (66,678) Total (269,566) (269,242) (538,808) (339,455) (878,263) (426,700) (766,155) (1,304,963) (348,670) (297,720) (646,390) (355,768) (1,002,158) (389,991) (745,759) (1,392,149) (281,472) (240,202) (521,674) (361,114) (882,788) (414,982) (776,096) (1,297,770) (340,315) (298,717) (639,032) (389,472) (1,028,504) (493,042) (882,514) (1,521,546) (397,411) (346,453) (743,864) (485,263) (1,229,127) (564,687) (1,049,950) (1,793,814) (416,928) (360,199) (777,127) (495,356) (1,272,483) (569,903) (1,065,259) (1,842,386) (421,326) (342,926) (764,252) (493,287) (1,257,539) (503,653) (996,940) (1,761,192) (384,436) (355,712) (740,148) (427,672) (1,167,820) (468,856) (896,528) (1,636,676) (392,944) (381,689) (774,633) (478,619) (1,253,252) (515,124) (993,743) (1,768,376) (422,704) (386,776) (809,480) (497,645) (1,307,125) (573,575) (1,071,220) (1,880,700) (422,704) (391,793) (767,305) (469,072) (1,236,377) Custos e despesas por natureza Custos dos produtos vendidos 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Matéria Prima (88,097) (79,970) (168,067) (98,271) (266,338) (135,485) (233,756) (401,823) (115,517) (86,744) (202,261) (103,718) (305,979) (116,667) (220,385) (422,646) (80,716) (63,251) (143,967) (94,250) (238,217) (117,720) (211,970) (355,937) (101,972) (82,866) (184,838) (116,927) (301,765) (159,816) (276,743) (461,581) (126,052) (103,553) (229,605) (147,021) (376,626) (180,981) (328,002) (557,607) (127,592) (102,352) (229,944) (150,411) (380,355) (180,626) (331,037) (560,981) (125,912) (93,351) (219,263) (145,554) (366,680) (154,285) (301,702) (520,965) (106,943) (101,439) (208,382) (126,157) (334,539) (141,129) (267,286) (475,668) (116,535) (100,372) (216,907) (137,548) (354,455) (158,831) (296,379) (513,286) (123,040) (102,829) (225,869) (138,145) (364,014) (172,212) (310,357) (536,226) (96,902) (95,686) (192,588) (134,444) (327,032) Custo com pessoal 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (100,741) (89,494) (190,235) (120,033) (310,268) (138,847) (258,880) (449,115) (113,779) (98,651) (212,430) (120,099) (332,529) (133,995) (254,094) (466,524) (115,979) (94,992) (210,971) (116,415) (324,867) (123,885) (237,781) (448,752) (109,220) (89,450) (198,670) (107,264) (305,934) (115,087) (222,351) (421,021) (105,809) (91,959) (197,768) (114,516) (312,284) (136,230) (250,746) (448,514) (110,558) (99,096) (209,654) (118,679) (328,333) (130,156) (248,835) (458,489) (103,318) (101,624) (204,942) (111,508) (316,450) Depreciação e amortização 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (6,367) (6,784) (13,151) (7,315) (20,466) (7,833) (15,148) (28,299) (8,279) (8,977) (17,256) (9,170) (26,426) (9,602) (18,772) (36,028) (9,999) (9,889) (19,888) (9,840) (29,728) (10,152) (19,992) (39,880) (10,372) (10,640) (21,012) (10,752) (31,764) (11,031) (21,783) (42,795) (11,409) (11,622) (23,031) (11,832) (34,863) (12,147) (23,979) (47,010) (12,593) (12,958) (25,551) (13,001) (38,552) (13,139) (26,140) (51,691) (13,338) (13,515) (26,853) (13,616) (40,469) Serviços de terceiros 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (4,414) (4,464) (8,878) (5,124) (14,002) (5,357) (10,481) (19,359) (5,862) (6,409) (12,271) (7,831) (20,102) (6,504) (14,335) (26,606) (6,450) (6,421) (12,871) (5,840) (18,711) Viagens e estadias 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (677) (850) (1,527) (834) (2,361) (925) (1,759) (3,286) (559) (599) (1,158) (459) (1,617) Energia elétrica 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (4,875) (5,546) (10,421) (5,869) (16,290) (6,327) (12,196) (22,617) (5,704) (6,133) (11,837) (6,365) (18,202) (7,052) (13,417) (25,254) (5,210) (5,798) (11,008) (6,435) (17,443) Outros custos (102,801) (103,172) (205,973) (127,850) (333,823) (154,065) (281,915) (487,888) (143,941) (127,014) (270,955) (118,675) (389,630) (140,985) (259,660) (530,615) (116,260) (95,511) (211,771) (127,479) (339,250) (145,310) (272,789) (484,560) (125,420) (109,296) (234,716) (129,999) (364,715) (173,872) (303,871) (538,587) (32,775) (30,813) (63,588) (42,623) (106,211) (52,330) (94,953) (158,541) (35,351) (27,094) (62,445) (34,984) (97,429) (46,417) (81,401) (143,846) (30,966) (24,167) (55,133) (33,310) (89,099) (36,217) (70,183) (125,316) (26,659) (20,372) (47,031) (27,779) (74,810) (34,294) (62,073) (109,104) (20,058) (28,217) (48,275) (32,506) (80,781) (19,649) (52,155) (100,430) (28,201) (21,526) (49,727) (38,378) (88,105) (37,671) (76,049) (125,776) (25,011) (20,599) (45,610) (31,145) (76,755) Total (1) (190,898) (183,142) (374,040) (226,121) (600,161) (289,550) (515,671) (889,711) (259,458) (213,758) (473,216) (222,393) (695,609) (257,652) (480,045) (953,261) (196,976) (158,762) (355,738) (221,729) (577,467) (263,030) (484,759) (840,497) (227,392) (192,162) (419,554) (246,926) (666,480) (333,688) (580,614) (1,000,168) (265,935) (230,644) (496,579) (316,992) (813,571) (379,991) (696,983) (1,193,562) (285,001) (237,074) (522,075) (314,664) (836,739) (370,640) (685,304) (1,207,379) (282,856) (222,399) (505,255) (305,119) (810,374) (324,539) (629,658) (1,134,913) (253,194) (221,901) (475,095) (271,952) (747,047) (301,541) (573,493) (1,048,588) (263,100) (242,180) (505,280) (307,395) (812,675) (338,541) (645,936) (1,151,216) (286,635) (249,801) (536,436) (323,233) (859,669) (367,659) (690,892) (1,227,328) (250,788) (244,242) (495,030) (303,447) (798,477) Despesas com vendas 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Comissões (14,709) (14,181) (28,890) (18,238) (47,128) (21,833) (40,071) (68,961) (17,070) (11,643) (28,713) (20,083) (48,796) (20,443) (40,526) (69,239) (13,014) (11,226) (24,240) (19,451) (43,691) (21,614) (41,065) (65,305) (17,246) (14,348) (31,594) (23,013) (54,607) (27,902) (50,915) (82,509) (22,124) (18,040) (40,164) (27,711) (67,875) (30,656) (58,367) (98,531) (21,780) (19,742) (41,522) (30,985)(72,507) (33,689) (64,674) (106,196) (25,766) (17,761) (43,527) (29,952) (73,479) (29,522) (59,474) (103,001) (22,215) (22,113) (44,328) (27,031) (71,359) (32,261) (59,292) (103,620) (29,536) (23,504) (53,040) (31,869) (84,909) (34,005) (65,874) (118,914) (29,487) (23,427) (52,914) (30,705) (83,619) (36,020) (66,725) (119,639) (22,792) (19,718) (42,510) (30,502) (73,012) Fretes 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (24,970) (20,160) (45,131) (31,551) (76,682) (34,335) (65,886) (111,017) (27,096) (21,475) (48,571) (31,419) (79,990) (33,740) (65,159) (113,730) (24,542) (18,687) (43,229) (27,481) (70,710) (27,089) (54,570) (97,799) (22,086) (20,496) (42,582) (26,590) (69,172) (27,397) (53,987) (96,569) (22,401) (21,143) (43,544) (29,324) (72,868) (32,052) (61,376) (104,920) (26,007) (22,656) (48,663) (31,329) (79,992) (35,979) (67,308) (115,971) (22,412) (22,869) (45,281) (31,321) (76,602) Licenciamentos (5,889) (7,624) (13,513) (12,053) (25,566) (15,060) (27,113) (40,626) (9,858) (10,371) (20,229) (17,470) (37,699) (16,897) (34,367) (54,596) (9,059) (6,917) (15,976) (15,409) (31,385) (17,419) (32,828) (48,804) (10,675) (8,260) (18,935) (16,436) (35,371) (18,787) (35,223) (54,158) (10,907) (9,954) (20,861) (19,440) (40,301) (18,471) (37,911) (58,772) (11,089) (9,120) (20,209) (15,586) (35,795) (15,891) (31,477) (51,686) (11,009) (8,335) (19,344) (17,305) (36,649) (16,298) (33,603) (52,947) (10,384) (8,976) (19,360) (14,277) (33,637) (15,538) (29,815) (49,175) (8,685) (8,378) (17,063) (16,951) (34,014) (15,231) (32,182) (49,245) (10,227) (10,365) (20,592) (14,955) (35,547) (16,230) (31,185) (51,777) (8,909) (10,248) (19,157) (14,396) (33,553) Gestão para exploração de marcas 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (551) (551) (551) (200) (88) (288) (65) (353) (34) (99) (387) (3) 0 (3) 0 (3) 0 0 (3) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Publicidade e propaganda (18,685) (19,774) (38,459) (33,890) (72,349) (43,712) (77,602) (116,061) (18,365) (19,908) (38,273) (44,367) (82,640) (44,469) (88,836) (127,109) (18,732) (19,951) (38,683) (46,303) (84,986) (53,704) (100,007) (138,690) (29,988) (28,459) (58,447) (42,880) (101,327) (45,682) (88,562) (147,009) (32,886) (26,663) (59,549) (45,687) (105,236) (58,436) (104,123) (163,672) (26,350) (26,152) (52,502) (53,448) (105,950) (63,230) (116,678) (169,180) (23,897) (21,307) (45,204) (54,942) (100,146) (48,712) (103,654) (148,858) (22,451) (25,093) (47,544) (36,051) (83,595) (41,579) (77,630) (125,174) (21,123) (25,895) (47,018) (37,746) (84,764) (40,799) (78,545) (125,563) (21,507) (23,798) (45,305) (40,551) (85,856) (55,425) (95,976) (141,281) (16,961) (24,094) (41,055) (36,476) (77,531) Despesas com pessoal 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (7,722) (8,456) (16,178) (8,720) (24,898) (8,742) (17,462) (33,640) (9,210) (9,724) (18,934) (9,950) (28,884) (10,438) (20,388) (39,322) (10,540) (9,800) (20,340) (10,029) (30,369) (9,901) (19,930) (40,270) (9,424) (10,406) (19,830) (10,974) (30,804) (11,258) (22,232) (42,062) (10,569) (11,761) (22,330) (13,024) (35,354) (13,752) (26,776) (49,106) (12,117) (12,736) (24,853) (13,569) (38,422) Depreciação e amortização 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (726) (764) (1,491) (737) (2,228) (710) (1,447) (2,938) (894) (1,010) (1,904) (1,145) (3,049) (1,229) (2,374) (4,278) (1,281) (1,315) (2,596) (1,407) (4,003) (1,444) (2,851) (5,447) (1,213) (1,096) (2,309) (1,062) (3,371) (1,053) (2,115) (4,424) (1,039) (1,026) (2,065) (1,155) (3,220) (1,168) (2,323) (4,388) (1,231) (1,300) (2,531) (1,359) (3,890) (1,308) (2,667) (5,198) (1,206) (1,212) (2,418) (1,262) (3,680) Serviços de terceiros 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (16,408) (5,108) (5,542) (10,650) 0 0 0 (9,758) (20,408) (2,833) (2,780) (5,613) (2,707) (8,320) (2,986) (5,693) (11,306) (2,580) (2,336) (4,916) (2,894) (7,810) (3,196) (6,090) (11,006) (2,789) (2,362) (5,151) (3,727) (8,878) (3,093) (6,820) (11,971) (2,704) (3,228) (5,932) (2,803) (8,735) Viagens e estadias 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (4,573) (1,018) (1,087) (2,105) 0 0 0 (2,598) (4,703) (1,076) (1,286) (2,362) (1,514) (3,876) (1,272) (2,786) (5,148) (1,271) (1,627) (2,898) (1,945) (4,843) (1,645) (3,590) (6,488) (1,305) (1,740) (3,045) (2,096) (5,141) (1,878) (3,974) (7,019) (1,415) (1,532) (2,947) (1,804) (4,751) Convenções 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (134) (3,178) (3,312) (398) (3,710) (1,311) (1,709) (5,021) (17) (5,361) (5,378) (92) (5,470) (1,572) (1,664) (7,042) (77) (4,363) (4,440) (136) (4,576) (2,150) (2,286) (6,726) (34) (4,734) (4,768) (148) (4,916) Aluguéis 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (4,806) (4,361) (9,167) (4,038) (13,205) (4,024) (8,062) (17,229) (3,956) (4,051) (8,007) (4,083) (12,090) (4,149) (8,232) (16,239) (4,243) (4,610) (8,853) (5,209) (14,062) (5,009) (10,218) (19,071) (5,573) (5,215) (10,788) (5,315) (16,103) Outras despesas (26,796) (30,947) (57,743) (35,696) (93,439) (37,188) (72,884) (130,627) (30,697) (28,031) (58,728) (34,492) (93,220) (32,846) (67,338) (126,066) (29,815) (28,392) (58,207) (42,497) (100,704) (42,593) (85,090) (143,297) (39,204) (36,832) (76,036) (43,133) (119,169) (48,120) (91,253) (167,289) (21,844) (20,822) (42,666) (21,801) (64,467) (21,823) (43,624) (86,290) (16,783) (15,901) (32,684) (14,203) (46,887) (17,596) (31,799) (43,502) (12,301) (12,113) (24,414) (20,033) (57,202) (18,746) (26,423) (50,837) (6,934) (8,359) (15,293) (10,009) (25,302) (7,333) (17,342) (32,635) (6,970) (12,819) (19,789) (11,055) (30,844) (9,106) (20,161) (39,950) (6,842) (7,462) (14,304) (8,420) (22,724) (10,266) (18,686) (32,990) (8,307) (19,127) (27,434) (6,483) (33,917) Total (2) (66,079) (72,526) (138,605) (99,877) (238,482) (117,793) (217,670) (356,275) (75,990) (69,953) (145,943) (116,412) (262,355) (114,655) (231,067) (377,010) (70,620) (66,486) (137,106) (123,660) (260,766) (135,330) (258,990) (396,096) (97,113) (87,899) (185,012) (125,462) (310,474) (140,491) (265,953) (450,965) (113,458) (96,403) (209,861) (146,927) (356,788) (164,432) (311,359) (521,220) (111,714) (101,856) (213,570) (155,506) (369,076) (174,668) (330,174) (543,744) (114,332) (95,959) (210,291) (161,135) (371,426) (152,283) (313,418) (523,709) (104,675) (107,538) (212,213) (133,706) (345,919) (144,655) (278,361) (490,574) (107,002) (116,546) (223,548) (148,088) (371,636) (154,181) (302,269) (525,817) (114,284) (113,844) (228,128) (151,511) (379,639) (181,110) (332,621) (560,749) (102,430) (124,713) (227,143) (144,079) (371,222) Despesas gerais e administrativas 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Despesas com pessoal 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (10,875) (12,003) (22,878) (13,438) (36,316) (10,865) (24,303) (47,181) (12,709) (13,994) (26,703) (13,376) (40,079) (13,753) (27,129) (53,832) (14,758) (15,298) (30,056) (16,374) (46,430) (16,641) (33,015) (63,071) (17,597) (17,461) (35,058) (15,755) (50,813) (15,328) (31,083) (66,141) (14,628) (15,491) (30,119) (16,042) (46,161) (15,916) (31,958) (62,077) (14,924) (16,065) (30,989) (16,402) (47,391) (18,034) (34,436) (65,425) (15,325) (16,375) (31,700) (15,887) (47,587) Depreciação e amortização 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1,016) (1,040) (2,056)(1,127) (3,183) (1,152) (2,279) (4,335) (1,154) (1,432) (2,586) (1,584) (4,170) (1,649) (3,233) (5,819) (1,697) (1,688) (3,385) (2,408) (5,793) (2,360) (4,768) (8,153) (2,182) (2,854) (5,036) (1,915) (6,951) (2,179) (4,094) (9,130) (1,956) (1,930) (3,886) (1,870) (5,756) (1,840) (3,710) (7,596) (1,796) (1,841) (3,637) (1,774) (5,411) (1,783) (3,557) (7,194) (1,756) (1,430) (3,186) (1,248) (4,434) Serviços de terceiros 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (19,081) (5,043) (4,789) (9,832) 0 0 0 (7,119) (16,951) (4,176) (2,872) (7,048) (3,028) (10,076) (2,871) (5,899) (12,947) (3,438) (2,145) (5,583) (2,259) (7,842) (2,145) (4,404) (9,987) (2,332) (2,247) (4,579) (2,164) (6,743) (2,674) (4,838) (9,417) (2,571) (2,493) (5,064) (2,340) (7,404) Viagens e estadias 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1,876) (337) (451) (788) 0 0 0 (809) (1,597) (223) (341) (564) (263) (827) (331) (594) (1,158) (227) (373) (600) (350) (950) (473) (823) (1,423) (318) (254) (572) (248) (820) (274) (522) (1,094) (297) (194) (491) (221) (712) Despesas tributárias 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (900) (1,304) (2,204) (400) (2,604) (853) (1,253) (3,457) (1,149) (1,525) (2,674) (1,329) (4,003) (1,127) (2,456) (5,130) (1,433) (1,562) (2,995) (1,119) (4,114) (864) (1,983) (4,978) (1,040) (1,392) (2,432) (788) (3,220) Outras despesas (12,589) (13,574) (26,163) (13,457) (39,620) (19,357) (32,814) (58,977) (13,222) (14,009) (27,231) (16,963) (44,194) (17,684) (34,647) (61,878) (13,876) (14,954) (28,830) (15,725) (44,555) (16,622) (32,347) (61,177) (15,810) (18,656) (34,466) (17,084) (51,550) (18,863) (35,947) (70,413) (6,127) (6,363) (12,490) (6,779) (19,269) (8,247) (15,026) (27,516) (6,350) (5,843) (12,193) (10,226) (22,419) (9,193) (19,419) (10,655) (2,303) (2,342) (4,645) (8,251) (23,516) (7,830) (8,153) (12,798) (1,489) (1,441) (2,930) (653) (3,583) (1,098) (1,751) (4,681) (1,444) (1,499) (2,943) (1,286) (4,229) (901) (2,187) (5,130) (982) (1,162) (2,144) (1,194) (3,338) (1,177) (2,371) (4,515) (1,305) (954) (2,259) (1,062) (3,321) Total (3) (12,589) (13,574) (26,163) (13,457) (39,620) (19,357) (32,814) (58,977) (13,222) (14,009) (27,231) (16,963) (44,194) (17,684) (34,647) (61,878) (13,876) (14,954) (28,830) (15,725) (44,555) (16,622) (32,347) (61,177) (15,810) (18,656) (34,466) (17,084) (51,550) (18,863) (35,947) (70,413) (18,018) (19,406) (37,424) (21,344) (58,768) (20,264) (41,608) (79,032) (20,213) (21,269) (41,482) (25,186) (66,668) (24,595) (49,781) (91,263) (24,138) (24,568) (48,706) (27,033) (75,739) (26,831) (53,864) (102,570) (26,567) (26,273) (52,840) (22,014) (74,854) (22,660) (44,674) (97,514) (22,842) (22,963) (45,805) (23,136) (68,941) (22,402) (45,538) (91,343) (21,785) (23,131) (44,916) (22,901) (67,817) (24,806) (47,707) (92,623) (22,294) (22,838) (45,132) (21,546) (66,678) Total ( 1 + 2 + 3 ) (269,566) (269,242) (538,808) (339,455) (878,263) (426,700) (766,155) (1,304,963) (348,670) (297,720) (646,390) (355,768) (1,002,158) (389,991) (745,759) (1,392,149) (281,472) (240,202) (521,674) (361,114) (882,788) (414,982) (776,096) (1,297,770) (340,315) (298,717) (639,032) (389,472) (1,028,504) (493,042) (882,514) (1,521,546) (397,411) (346,453) (743,864) (485,263) (1,229,127) (564,687) (1,049,950) (1,793,814) (416,928) (360,199) (777,127) (495,356) (1,272,483) (569,903) (1,065,259) (1,842,386) (421,326) (342,926) (764,252) (493,287) (1,257,539) (503,653) (996,940) (1,761,192) (384,436) (355,712) (740,148) (427,672) (1,167,820) (468,856) (896,528) (1,636,676) (392,944) (381,689) (774,633) (478,619) (1,253,252) (515,124) (993,743) (1,768,376) (422,704) (386,776) (809,480) (497,645) (1,307,125) (573,575) (1,071,220) (1,880,700) (375,512) (391,793) (767,305) (469,072) (1,236,377) Dividendos Grendene S.A. Em reais A tabela abaixo mostra os proventos distribuídos aos acionistas nos períodos indicados: Tipo de Ação Data da Aprovação Data ex-dividendo Data do Pagamento Período Valor dividendo - R$ Valor JCP bruto - R$ Total - Dividendo + JCP Bruto Quantidade de ações Ações em tesouraria Quantidade de ações - Base dividendos Dividendo R$ / por ação JCP bruto R$ / por ação ON 3/16/05 4/19/05 5/11/05 Exercício 2004 Saldo 64,151,506.21 0.00 64,151,506.21 100,000,000 - 0 100,000,000 0.641515062 0.000000000 ON 10/28/05 11/1/05 11/17/05 Exercício 2005 1ª Antecipação 38,000,000.00 0.00 38,000,000.00 100,000,000 - 0 100,000,000 0.380000000 0.000000000 ON 3/6/06 4/11/06 4/26/06 Exercício 2005 Saldo 43,181,006.30 0.00 43,181,006.30 100,000,000 - 0 100,000,000 0.431810063 0.000000000 ON 8/9/06 8/15/06 8/30/06 Exercício 2006 1ª Antecipação 39,000,000.00 0.00 39,000,000.00 100,000,000 - 0 100,000,000 0.390000000 0.000000000 ON 11/9/06 11/14/06 11/29/06 Exercício 2006 2ª Antecipação 41,000,000.00 0.00 41,000,000.00 100,000,000 - 0 100,000,000 0.410000000 0.000000000 ON 3/15/07 4/17/07 5/9/07 Exercício 2006 Saldo 48,261,178.18 0.00 48,261,178.18 100,000,000 - 0 100,000,000 0.482611782 0.000000000 ON 8/2/07 8/7/07 8/22/07 Exercício 2007 1ª Antecipação 30,000,000.00 0.00 30,000,000.00 100,000,000 - 0 100,000,000 0.300000000 0.000000000 ON 11/8/07 11/16/07 11/28/07 Exercício 2007 2ª Antecipação 42,000,000.00 0.00 42,000,000.00 100,000,000 - 0 100,000,000 0.420000000 0.000000000 ON 3/13/08 4/18/08 4/30/08 Exercício 2007 Saldo 47,723,861.34 0.00 47,723,861.34 100,000,000 - 0 100,000,000 0.477238613 0.000000000 ON 8/14/08 8/22/08 9/3/08 Exercício 2008 1ª Antecipação 34,000,000.00 0.00 34,000,000.00 100,000,000 - 0 100,000,000 0.340000000 0.000000000 ON 11/13/08 11/21/08 12/3/08 Exercício 2008 2ª Antecipação 31,000,000.00 0.00 31,000,000.00 100,000,000 - 0 100,000,000 0.310000000 0.000000000 ON 3/5/09 4/9/09 4/23/09 Exercício 2008 Saldo 44,000,000.00 0.00 44,000,000.00 100,000,000 - 0 100,000,000 0.440000000 0.000000000 ON 5/14/09 5/22/09 6/3/09 Exercício 2009 1ª Antecipação 25,000,000.00 0.00 25,000,000.00 100,000,000 - 0 100,000,000 0.250000000 0.000000000 ON 8/13/09 8/21/09 9/2/09 Exercício 2009 2ª Antecipação 30,000,000.00 0.00 30,000,000.00 100,000,000 - 0 100,000,000 0.300000000 0.000000000 ON 11/12/09 11/20/09 12/2/09 Exercício 2009 3ª Antecipação 21,000,000.00 0.00 21,000,000.00 300,000,000 - 0 300,000,000 0.070000000 0.000000000 ON 3/4/10 4/27/10 5/6/10 Exercício 2009 Saldo 34,000,000.00 0.00 34,000,000.00 300,000,000 - 0 300,000,000 0.113333333 0.000000000 ON 5/13/10 5/21/10 6/2/10 Exercício 2010 1ª Antecipação 22,500,000.00 0.00 22,500,000.00 300,000,000 - 0 300,000,000 0.075000000 0.000000000 ON 8/12/10 8/20/10 9/2/10 Exercício 2010 2ª Antecipação 12,028,800.00 0.00 12,028,800.00 300,720,000 - 0 300,720,000 0.040000000 0.000000000 ON 11/11/10 11/23/10 12/8/10 Exercício 2010 3ª Antecipação 36,086,400.00 0.00 36,086,400.00 300,720,000 - 0 300,720,000 0.120000000 0.000000000 ON 4/4/11 4/12/11 4/26/11 Exercício 2010 Saldo 51,122,400.00 0.00 51,122,400.00 300,720,000 - 0 300,720,000 0.170000000 0.000000000 ON 5/5/11 5/20/11 6/8/11 Exercício 2011 1ª Antecipação 45,108,000.00 0.00 45,108,000.00 300,720,000 - 0 300,720,000 0.150000000 0.000000000 ON 8/4/11 8/19/11 8/31/11 Exercício 2011 2ª Antecipação 26,764,080.00 0.00 26,764,080.00 300,720,000 - 0 300,720,000 0.089000000 0.000000000 ON 11/10/11 11/18/11 11/30/11 Exercício 2011 3ª Antecipação 60,444,720.00 0.00 60,444,720.00 300,720,000 - 0 300,720,000 0.201000000 0.000000000 ON 3/1/12 4/12/12 4/25/12 Exercício 2011 Saldo 87,208,800.00 0.00 87,208,800.00 300,720,000 - 0 300,720,000 0.290000000 0.000000000 ON 4/25/12 5/4/12 5/16/12 Exercício 2012 1ª Antecipação 58,941,120.00 0.00 58,941,120.00 300,720,000 - 0 300,720,000 0.196000000 0.000000000 ON 7/26/12 8/7/12 8/22/12 Exercício 2012 2ª Antecipação 42,702,240.00 0.00 42,702,240.00 300,720,000 - 0 300,720,000 0.142000000 0.000000000 ON 10/25/12 11/7/12 11/21/12 Exercício 20123ª Antecipação 86,607,360.00 0.00 86,607,360.00 300,720,000 - 0 300,720,000 0.288000000 0.000000000 ON 2/28/13 4/12/13 4/24/13 Exercício 2012 Saldo 105,252,000.00 0.00 105,252,000.00 300,720,000 - 0 300,720,000 0.350000000 0.000000000 ON 4/25/13 5/8/13 5/22/13 Exercício 2013 1ª Antecipação 64,053,360.00 0.00 64,053,360.00 300,720,000 - 0 300,720,000 0.213000000 0.000000000 ON 7/25/13 8/2/13 8/14/13 Exercício 2013 2ª Antecipação 41,499,360.00 0.00 41,499,360.00 300,720,000 - 0 300,720,000 0.138000000 0.000000000 ON 10/24/13 11/5/13 11/14/13 Exercício 2013 3ª Antecipação 83,839,500.00 0.00 83,839,500.00 300,720,000 220,000 300,500,000 0.279000000 0.000000000 ON 2/13/14 4/11/14 4/23/14 Exercício 2013 Saldo 110,664,960.00 0.00 110,664,960.00 300,720,000 400,000 300,320,000 0.368490144 0.000000000 ON 4/24/14 4/30/14 5/14/14 Exercício 2014 1ª Antecipação 42,063,777.28 0.00 42,063,777.28 300,720,000 400,000 300,320,000 0.140063190 0.000000000 ON 7/24/14 8/1/14 8/13/14 Exercício 2014 2ª Antecipação 29,865,909.18 0.00 29,865,909.18 300,720,000 400,000 300,320,000 0.099446954 0.000000000 ON 10/23/14 10/31/14 11/12/14 Exercício 2014 3ª Antecipação 53,427,238.14 0.00 53,427,238.14 300,720,000 660,000 300,060,000 0.178055183 0.000000000 ON 2/12/15 4/10/15 4/23/15 Exercício 2014 Saldo 95,457,456.87 0.00 95,457,456.87 300,720,000 65,026 300,654,974 0.317498346 0.000000000 ON 4/23/15 4/28/15 5/13/15 Exercício 2015 1ª Antecipação 67,384,476.90 0.00 67,384,476.90 300,720,000 65,026 300,654,974 0.224125602 0.000000000 ON 7/23/15 7/30/15 8/12/15 Exercício 2015 2ª Antecipação 43,889,275.91 0.00 43,889,275.91 300,720,000 65,026 300,654,974 0.145978878 0.000000000 ON 10/22/15 10/29/15 11/11/15 Exercício 2015 3ª Antecipação 53,757,753.05 0.00 53,757,753.05 300,720,000 65,026 300,654,974 0.178802141 0.000000000 ON 2/25/16 4/19/16 4/27/16 Exercício 2015 Saldo 10,894,142.10 100,000,000.00 110,894,142.10 300,720,000 - 0 300,720,000 0.036226863 0.332535249 ON 4/28/16 5/4/16 5/18/16 Exercício 2016 1ª Antecipação 51,190,824.65 30,000,000.00 81,190,824.65 300,720,000 - 0 300,720,000 0.170227536 0.099760575 ON 7/28/16 8/3/16 8/17/16 Exercício 2016 2ª Antecipação 45,505,162.63 0.00 45,505,162.63 300,720,000 - 0 300,720,000 0.151320706 0.000000000 ON 10/20/16 10/28/16 11/16/16 Exercício 2016 3ª Antecipação 76,093,053.01 0.00 76,093,053.01 300,720,000 - 0 300,720,000 0.253036223 0.000000000 ON 2/16/17 4/13/17 4/26/17 Exercício 2016 Saldo 18,593,857.91 130,000,000.00 148,593,857.91 300,720,000 7,543 300,712,457 0.061832683 0.432306667 ON 4/27/17 5/3/17 5/17/17 Exercício 2017 1ª Antecipação 69,078,060.63 30,000,000.00 99,078,060.63 300,720,000 7,543 300,712,457 0.229714663 0.099763077 ON 7/27/17 8/4/17 8/16/17 Exercício 2017 2ª Antecipação 55,584,193.70 0.00 55,584,193.70 300,720,000 7,543 300,712,457 0.184841673 0.000000000 ON 10/26/17 11/7/17 11/22/17 Exercício 2017 3ª Antecipação 73,480,889.01 0.00 73,480,889.01 300,720,000 7,543 300,712,457 0.244355986 0.000000000 ON 2/22/18 5/4/18 5/16/18 Exercício 2017 Saldo 19,630,000.00 130,000,000.00 149,630,000.00 300,720,000 - 0 300,720,000 0.065276669 0.432295823 ON 4/26/18 5/8/18 5/23/18 Exercício 2018 1ª Antecipação 90,731,045.64 0.00 90,731,045.64 300,720,000 - 0 300,720,000 0.301712708 0.000000000 ON 7/26/18 8/7/18 8/22/18 Exercício 2018 2ª Antecipação 33,685,929.15 0.00 33,685,929.15 902,160,000 1,905,000 900,255,000 0.037418208 0.000000000 ON 10/25/18 11/6/18 11/21/18 Exercício 2018 3ª Antecipação 47,225,071.31 0.00 47,225,071.31 902,160,000 1,905,000 900,255,000 0.052457439 0.000000000 ON 2/14/19 4/24/19 5/8/19 Exercício 2018 Saldo 13,434,184.62 130,000,000.00 143,434,184.62 902,160,000 1,905,000 900,255,000 0.014922644 0.144403530 ON 4/25/19 5/10/19 5/22/19 Exercício 2019 1ª Antecipação 36,765,755.22 0.00 36,765,755.22 902,160,000 - 0 902,160,000 0.040753032 0.000000000 ON 8/1/19 8/9/19 8/21/19 Exercício 2019 2ª Antecipação 15,380,529.76 0.00 15,380,529.76 902,160,000 - 0 902,160,000 0.017048561 0.000000000 ON 10/24/19 11/5/19 11/19/19 Exercício 2019 3ª Antecipação 93,811,759.02 0.00 93,811,759.02 902,030,000 130,000 901,130,000 0.104000708 0.000000000 Indicadores Grendene S.A. Dólar 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4Q13 2H13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Dólar final - período 2.1380 2.0504 1.9262 1.9262 1.8389 1.8389 1.7713 1.7713 1.7713 1.7491 1.5919 1.5919 1.9143 1.9143 2.3370 2.3370 2.3370 2.3152 1.9516 1.9516 1.7781 1.7781 1.7412 1.7412 1.7412 1.7810 1.8015 1.8015 1.6942 1.6942 1.6662 1.6662 1.6662 1.6287 1.5611 1.5611 1.8544 1.8544 1.8758 1.8758 1.8758 1.8221 2.0213 2.0213 2.0306 2.0306 2.0435 2.0435 2.0435 2.0138 2.2156 2.2156 2.2300 2.2300 2.3426 2.3426 2.3426 2.2630 2.2025 2.2025 2.4510 2.4510 2.6562 2.6562 2.6562 3.2080 3.1026 3.1026 3.9729 3.9729 3.9048 3.9048 3.9048 3.5589 3.2098 3.2098 3.2462 3.2462 3.2591 3.2591 3.2591 3.1684 3.3082 3.3082 3.1680 3.1680 3.3080 3.3080 3.3080 3.3238 3.8558 3.8558 4.0039 4.0039 3.8748 3.8748 3.8748 3.8967 3.8588 3.8588 4.1644 4.1644 Dólar médio - período 2.1761 2.1078 1.9818 2.0448 1.9161 2.0019 1.7856 1.8509 1.9479 1.7365 1.6561 1.6963 1.6678 1.6868 2.2779 1.9728 1.8346 2.3113 2.0748 2.1930 1.8659 2.0840 1.7383 1.8021 1.9976 1.8024 1.7921 1.7973 1.7493 1.7813 1.6967 1.7230 1.7601 1.6673 1.5956 1.6315 1.6369 1.6333 1.8000 1.7185 1.6750 1.7678 1.9633 1.8656 2.0287 1.9200 2.0585 2.0436 1.9546 1.9957 2.0700 2.0329 2.2883 2.1180 2.2765 2.2824 2.1576 2.3640 2.2297 2.2969 2.2752 2.2896 2.5454 2.4103 2.3536 2.8634 3.0722 2.9678 3.5480 3.1612 3.8426 3.6953 3.3315 3.9100 3.5099 3.7099 3.2472 3.5557 3.2934 3.2703 3.4901 3.1429 3.2137 3.1783 3.1639 3.1735 3.2475 3.2057 3.1920 3.2438 3.6056 3.4247 3.9584 3.6026 3.8101 3.8842 3.6545 3.7706 3.9188 3.8447 3.9736 3.8877 Investimentos (Imobilizado e Intangível) 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Investimentos totais 12,229 19,867 24,187 4,624 9,041 13,665 10,544 24,209 11,168 21,712 35,377 8,311 7,085 15,396 8,662 24,058 8,957 17,620 33,016 4,920 6,961 11,881 15,157 27,038 12,317 27,474 39,355 7,077 17,496 24,573 13,073 37,646 25,968 39,040 63,613 12,353 42,415 54,769 49,174 103,942 50,094 99,267 154,036 38,649 27,092 65,741 30,600 96,341 22,749 53,349 119,090 22,531 21,676 44,206 26,044 70,250 2,975 29,019 73,225 13,384 25,057 38,441 13,618 52,059 19,409 33,027 71,468 22,245 29,399 51,644 25,468 77,112 30,370 55,838 107,482 20,190 17,552 37,742 16,516 54,258 18,008 34,524 72,266 14,593 13,871 28,464 11,370 39,834 Liquidez 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Liquidez geral 3.1 3.4 3.3 3.3 3.5 3.5 4.3 4.3 4.3 4.8 5.1 5.1 4.0 4.0 4.4 4.4 4.4 4.6 4.2 4.2 4.34.3 5.2 5.2 5.2 5.4 7.7 7.7 7.0 7.0 5.6 5.6 5.6 6.4 5.9 5.9 5.3 5.3 7.5 7.5 7.5 5.7 8.5 8.5 8.2 8.2 6.1 6.1 6.1 5.6 7.3 7.3 6.0 6.0 6.6 6.6 6.6 4.6 7.4 7.4 5.9 5.9 6.3 6.3 6.3 5.6 6.5 6.5 5.8 5.8 6.0 6.0 6.0 4.9 8.2 8.2 8.6 8.6 8.4 8.4 8.4 5.8 9.4 9.4 9.0 9.0 8.6 8.6 8.6 5.9 8.7 8.7 9.3 9.3 8.5 8.5 8.5 6.2 11.1 11.1 11.7 11.7 Liquidez corrente 5.6 6.2 5.8 5.8 5.5 5.5 7.5 7.5 7.5 9.0 9.8 9.8 7.7 7.7 5.4 5.4 5.4 6.1 5.2 5.2 4.8 4.8 4.9 4.9 4.9 6.0 8.8 8.8 7.8 7.8 4.8 4.8 4.8 6.7 6.2 6.2 5.5 5.5 7.2 7.2 7.2 5.9 9.0 9.0 8.6 8.6 5.1 5.1 5.1 5.1 6.8 6.8 5.3 5.3 5.9 5.9 5.9 4.4 6.9 6.9 5.8 5.8 6.8 6.8 6.8 5.9 7.5 7.5 5.5 5.5 5.4 5.4 5.4 4.2 8.1 8.1 9.2 9.2 9.1 9.1 9.1 5.8 10.2 10.2 9.8 9.8 8.8 8.8 8.8 5.5 8.3 8.3 8.9 8.9 8.0 8.0 8.0 5.7 11.2 11.2 10.8 10.8 Liquidez imediata 3.0 4.1 4.2 4.2 3.3 3.3 4.2 4.2 4.2 5.7 6.4 6.4 4.3 4.3 3.8 3.8 3.8 3.8 3.4 3.4 2.9 2.9 3.1 3.1 3.1 3.3 5.0 5.0 4.2 4.2 3.4 3.4 3.4 4.3 4.1 4.1 3.3 3.3 4.0 4.0 4.0 3.4 5.2 5.2 4.1 4.1 2.7 2.7 2.7 2.8 4.0 4.0 2.7 2.7 2.6 2.6 2.6 2.5 4.3 4.3 3.3 3.3 3.5 3.5 3.5 3.4 4.8 4.8 3.5 3.5 3.6 3.6 3.6 3.4 6.5 6.5 6.5 6.5 5.8 5.8 5.8 4.0 7.2 7.2 6.3 6.3 5.5 5.5 5.5 3.9 6.0 6.0 6.2 6.2 5.4 5.4 5.4 4.4 8.0 8.0 8.0 8.0 Liquidez seca 5.1 5.7 5.3 5.3 5.0 5.0 6.8 6.8 6.8 8.2 8.7 8.7 6.8 6.8 4.8 4.8 4.8 5.7 4.8 4.8 4.4 4.4 4.3 4.3 4.3 5.4 7.7 7.7 6.8 6.8 4.3 4.3 4.3 6.2 5.6 5.6 5.0 5.0 6.5 6.5 6.5 5.5 8.2 8.2 7.7 7.7 4.5 4.5 4.5 4.6 5.8 5.8 4.6 4.6 5.2 5.2 5.2 3.9 5.7 5.7 5.0 5.0 6.0 6.0 6.0 5.2 6.5 6.5 4.7 4.7 4.6 4.6 4.6 3.7 7.0 7.0 8.1 8.1 8.1 8.1 8.1 5.3 9.0 9.0 8.7 8.7 8.0 8.0 8.0 4.9 7.3 7.3 7.8 7.8 7.2 7.2 7.2 5.2 10.1 10.1 9.6 9.6 Margens 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Bruta 45.1% 36.4% 34.7% 35.7% 46.4% 40.1% 46.1% 46.2% 42.2% 32.0% 39.0% 35.1% 46.0% 39.8% 45.1% 45.5% 41.5% 37.6% 37.8% 37.7% 39.7% 38.5% 39.7% 39.7% 38.9% 30.7% 30.0% 30.4% 49.0% 37.7% 47.2% 48.1% 40.6% 37.8% 35.0% 36.6% 46.5% 40.8% 48.1% 47.4% 43.3% 42.5% 41.8% 42.2% 50.3% 45.5% 49.4% 49.8% 46.9% 45.3% 42.5% 44.0% 47.0% 45.2% 45.9% 46.4% 45.4% 42.3% 40.3% 41.4% 47.7% 43.9% 50.0% 49.0% 45.9% 46.9% 41.5% 44.6% 50.4% 46.9% 51.9% 51.2% 48.5% 46.8% 45.5% 46.2% 49.3% 47.4% 51.8% 50.7% 48.7% 48.4% 45.0% 46.8% 48.5% 47.5% 52.0% 50.4% 48.9% 47.5% 44.0% 45.9% 46.0% 46.0% 50.5% 48.5% 47.4% 40.7% 38.9% 39.9% 47.9% 43.2% Ebit 17.1% 11.3% 4.2% 8.2% 18.5% 12.5% 20.0% 19.3% 15.1% 6.6% 7.0% 6.8% 18.0% 11.6% 16.8% 17.3% 13.3% 11.9% 8.6% 10.3% 9.4% 10.0% 11.5% 10.6% 10.5% 7.0% 2.8% 5.1% 17.6% 10.0% 19.8% 18.8% 13.0% 11.5% 2.1% 7.4% 13.0% 9.8% 18.1% 15.8% 12.6% 14.0% 9.8% 12.1% 21.6% 15.9% 25.4% 23.8% 19.3% 18.5% 13.8% 16.4% 19.2% 17.5% 19.9% 19.5% 18.3% 14.7% 9.8% 12.5% 17.6% 14.5% 23.2% 20.7% 17.4% 20.5% 9.8% 16.0% 20.1% 17.7% 19.4% 19.7% 18.2% 17.3% 13.4% 15.5% 20.0% 17.2% 24.8% 22.6% 19.5% 21.5% 13.0% 17.6% 18.7% 18.0% 26.5% 22.9% 20.7% 22.1% 13.9% 18.4% 16.1% 17.5% 24.0% 20.4% 19.6% 7.9% 2.5% 5.3% 27.3% 14.4% Ebitda 19.8% 14.2% 7.5% 11.3% 20.5% 15.2% 21.5% 21.1% 17.4% 9.0% 9.8% 9.4% 19.7% 13.8% 18.5% 19.1% 15.3% 14.0% 10.8% 12.5% 11.2% 12.0% 12.9% 12.1% 12.3% 8.8% 5.1% 7.1% 19.3% 11.9% 21.3% 20.3% 14.7% 13.8% 5.1% 10.0% 14.7% 12.0% 19.6% 17.4% 14.6% 16.0% 12.1% 14.2% 23.2% 17.9% 26.7% 25.2% 21.0% 20.2% 16.1% 18.3% 20.7% 19.3% 21.3% 21.0% 19.9% 16.8% 12.7% 15.0% 19.6% 16.9% 25.0% 22.6% 19.6% 23.0% 13.2% 18.9% 22.4% 20.3% 21.3% 21.8% 20.6% 20.2% 17.2% 18.8% 22.7% 20.3% 27.1% 25.1% 22.4% 24.4% 16.4% 20.7% 21.3% 20.9% 28.7% 25.3% 23.4% 25.0% 17.6% 21.7% 18.9% 20.6% 26.2% 22.9% 22.4% 11.9% 6.7% 9.4% 30.2% 18.0% Líquida 23.3% 18.5% 16.7% 17.7% 24.3% 20.5% 24.1% 24.2% 21.7% 15.4% 19.5% 17.3% 20.3% 18.6% 20.4% 20.3% 19.2% 21.0% 19.5% 20.3% 17.5% 19.2% 17.7% 17.6% 18.7% 12.5% 12.4% 12.5% 24.0% 17.0% 25.1% 24.6% 19.5% 20.1% 15.1% 17.9% 20.1% 18.8% 24.0% 22.3% 20.6% 20.7% 18.0% 19.5% 24.1% 21.3% 25.5% 24.9% 22.8% 21.1% 16.5% 19.0% 20.4% 19.6% 20.4% 20.4% 19.8% 19.5% 18.2% 19.0% 21.0% 19.8% 26.3% 23.9% 22.0% 25.7% 22.8% 24.5% 21.7% 23.4% 28.7% 25.4% 25.0% 30.2% 22.9% 26.8% 28.1% 27.3% 39.5% 34.2% 31.0% 33.7% 20.9% 27.8% 24.6% 26.5% 35.5% 30.5% 29.3% 28.6% 14.7% 22.4% 18.8% 21.0% 33.9% 27.1% 25.1% 18.1% 10.4% 14.3% 28.6% 20.3% Caixa líquido (em milhares de reais) 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Caixa e equiv. de caixa e aplic. financeiras 658,140 831,796 882,989 882,989 765,088 765,088 702,775 702,775 702,775 826,998 826,339 826,339 791,864 791,864 799,798 799,798 799,798 938,694 996,218 996,218 927,332 927,332 794,359 794,359 794,359 860,147 845,347 845,347 859,397 859,397 1,030,726 1,030,726 1,030,726 1,150,624 1,184,299 1,184,299 1,118,860 1,118,860 915,580 915,580 915,580 1,090,263 1,026,276 1,026,276 879,080 879,080 873,910 873,910 873,910 990,441 983,573 983,573 867,375 867,375 733,965 733,965 733,965 1,045,763 938,480 938,480 1,010,939 1,010,939 995,978 995,978 995,978 1,199,701 1,310,018 1,310,018 1,208,041 1,208,041 1,281,880 1,281,880 1,281,880 1,652,932 1,569,982 1,569,982 1,610,493 1,610,493 1,589,378 1,589,378 1,589,378 1,873,451 1,781,449 1,781,449 1,742,910 1,742,910 1,780,645 1,780,645 1,780,645 2,054,408 1,932,676 1,932,676 1,896,569 1,896,569 1,976,958 1,976,958 1,976,958 2,334,179 2,155,512 2,155,512 2,158,049 2,158,049 Caixa e equivalentes de caixa 22,675 14,768 10,304 10,304 11,791 11,791 128,841 128,841 128,841 17,752 9,111 9,111 8,343 8,343 44,526 44,526 44,526 39,932 43,096 43,096 27,544 27,544 30,765 30,765 30,765 42,415 40,752 40,752 49,405 49,405 47,296 47,296 47,296 42,030 46,143 46,143 14,466 14,466 61,518 61,518 61,518 23,113 25,812 25,812 29,337 29,337 14,489 14,489 14,489 19,175 30,691 30,691 33,011 33,011 39,360 39,360 39,360 32,898 27,320 27,320 21,130 21,130 26,324 26,324 26,324 29,330 23,102 23,102 20,261 20,261 21,285 21,285 21,285 25,742 20,703 20,703 19,266 19,266 15,912 15,912 15,912 18,151 21,131 21,131 214,480 214,480 30,119 30,119 30,119 22,603 20,702 20,702 19,851 19,851 16,562 16,562 16,562 14,418 17,897 17,897 14,770 14,770 Aplicações financeiras (CP) 635,465 817,028 872,685 872,685 753,297 753,297 573,934 573,934 573,934 809,246 817,228 817,228 783,521 783,521 468,906 468,906 468,906 898,762 953,122 953,122 899,788 899,788 472,528 472,528 472,528 817,732 804,595 804,595 809,992 809,992 668,170 668,170 668,170 1,108,594 1,138,156 1,138,156 1,104,394 1,104,394 684,392 684,392 684,392 1,067,150 1,000,464 1,000,464 849,743 849,743 465,032 465,032 465,032 726,142 724,063 724,063 539,851 539,851 392,665 392,665 392,665 701,683 474,656 474,656 666,176 666,176 634,472 634,472 634,472 861,418 1,065,222 1,065,222 645,181 645,181 596,872 596,872 596,872 939,377 967,181 967,181 1,234,952 1,234,952 1,292,821 1,292,821 1,292,821 1,568,022 1,468,249 1,468,249 1,318,987 1,318,987 1,537,477 1,537,477 1,537,477 1,631,236 1,502,586 1,502,586 1,471,206 1,471,206 1,548,914 1,548,914 1,548,914 1,900,588 1,907,617 1,907,617 1,703,247 1,703,247 Aplicações financeiras (LP) - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 286,366 286,366 286,366 - 0 - 0 - 0 - 0 - 0 291,066 291,066 291,066 - 0 - 0 - 0 - 0 - 0 315,260 315,260 315,260 - 0 - 0 - 0 - 0 - 0 169,670 169,670 169,670 - 0 - 0 - 0 - 0 - 0 394,389 394,389 394,389245,124 228,819 228,819 294,513 294,513 301,940 301,940 301,940 311,182 436,504 436,504 323,633 323,633 335,182 335,182 335,182 308,953 221,694 221,694 542,599 542,599 663,723 663,723 663,723 687,813 582,098 582,098 356,275 356,275 280,645 280,645 280,645 287,278 292,069 292,069 209,443 209,443 213,049 213,049 213,049 400,569 409,388 409,388 405,512 405,512 411,482 411,482 411,482 419,173 229,998 229,998 440,247 440,247 Empréstimos e financiamentos (CP e LP) (278,752) (278,484) (280,607) (280,607) (233,706) (233,706) (182,188) (182,188) (182,188) (173,063) (141,951) (141,951) (216,251) (216,251) (223,971) (223,971) (223,971) (205,794) (238,056) (238,056) (194,124) (194,124) (140,775) (140,775) (140,775) (104,294) (52,286) (52,286) (44,778) (44,778) (181,266) (181,266) (181,266) (174,773) (192,115) (192,115) (205,350) (205,350) (110,674) (110,674) (110,674) (111,773) (69,179) (69,179) (28,853) (28,853) (137,963) (137,963) (137,963) (72,751) (95,203) (95,203) (126,888) (126,888) (117,736) (117,736) (117,736) (169,362) (96,700) (96,700) (143,389) (143,389) (171,357) (171,357) (171,357) (134,980) (183,893) (183,893) (203,035) (203,035) (212,825) (212,825) (212,825) (265,593) (133,446) (133,446) (109,169) (109,169) (125,372) (125,372) (125,372) (193,287) (120,470) (120,470) (106,596) (106,596) (123,627) (123,627) (123,627) (203,524) (143,329) (143,329) (98,487) (98,487) (152,927) (152,927) (152,927) (237,399) (122,432) (122,432) (76,189) (76,189) Empréstimos e financiamentos (CP) (108,907) (116,475) (127,597) (127,597) (103,397) (103,397) (56,573) (56,573) (56,573) (51,546) (31,829) (31,829) (51,106) (51,106) (112,780) (112,780) (112,780) (129,049) (168,616) (168,616) (153,937) (153,937) (107,587) (107,587) (107,587) (76,041) (32,386) (32,386) (25,021) (25,021) (166,500) (166,500) (166,500) (159,777) (176,875) (176,875) (192,043) (192,043) (97,551) (97,551) (97,551) (98,387) (56,684) (56,684) (15,331) (15,331) (123,583) (123,583) (123,583) (58,984) (79,434) (79,434) (111,481) (111,481) (101,909) (101,909) (101,909) (123,597) (50,689) (50,689) (90,184) (90,184) (99,567) (99,567) (99,567) (64,788) (106,428) (106,428) (127,941) (127,941) (141,652) (141,652) (141,652) (194,987) (65,256) (65,256) (52,848) (52,848) (70,734) (70,734) (70,734) (141,157) (70,911) (70,911) (59,567) (59,567) (89,666) (89,666) (89,666) (171,869) (112,561) (112,561) (69,923) (69,923) (126,313) (126,313) (126,313) (212,981) (100,249) (100,249) (56,100) (56,100) Empréstimos e financiamentos (LP) (169,845) (162,009) (153,010) (153,010) (130,309) (130,309) (125,615) (125,615) (125,615) (121,517) (110,122) (110,122) (165,145) (165,145) (111,191) (111,191) (111,191) (76,745) (69,440) (69,440) (40,187) (40,187) (33,188) (33,188) (33,188) (28,253) (19,900) (19,900) (19,757) (19,757) (14,766) (14,766) (14,766) (14,996) (15,240) (15,240) (13,307) (13,307) (13,123) (13,123) (13,123) (13,386) (12,495) (12,495) (13,522) (13,522) (14,380) (14,380) (14,380) (13,767) (15,769) (15,769) (15,407) (15,407) (15,827) (15,827) (15,827) (45,765) (46,011) (46,011) (53,205) (53,205) (71,790) (71,790) (71,790) (70,192) (77,465) (77,465) (75,094) (75,094) (71,173) (71,173) (71,173) (70,606) (68,190) (68,190) (56,321) (56,321) (54,638) (54,638) (54,638) (52,130) (49,559) (49,559) (47,029) (47,029) (33,961) (33,961) (33,961) (31,655) (30,768) (30,768) (28,564) (28,564) (26,614) (26,614) (26,614) (24,418) (22,183) (22,183) (20,089) (20,089) Caixa líquido 379,388 553,312 602,382 602,382 531,382 531,382 520,587 520,587 520,587 653,935 684,388 684,388 575,613 575,613 575,827 575,827 575,827 732,900 758,162 758,162 733,208 733,208 653,584 653,584 653,584 755,853 793,061 793,061 814,619 814,619 849,460 849,460 849,460 975,851 992,184 992,184 913,510 913,510 804,906 804,906 804,906 978,490 957,097 957,097 850,227 850,227 735,947 735,947 735,947 917,690 888,370 888,370 740,487 740,487 616,229 616,229 616,229 876,401 841,780 841,780 867,550 867,550 824,621 824,621 824,621 1,064,721 1,126,125 1,126,125 1,005,006 1,005,006 1,069,055 1,069,055 1,069,055 1,387,339 1,436,536 1,436,536 1,501,324 1,501,324 1,464,006 1,464,006 1,464,006 1,680,164 1,660,979 1,660,979 1,636,314 1,636,314 1,657,018 1,657,018 1,657,018 1,850,884 1,789,347 1,789,347 1,798,082 1,798,082 4T18 2S18 2018 1,850,884 2,033,080 2,033,080 2,081,860 2,081,860 Múltiplos 2006 1T07 2T07 1S07 3T07 9M07 4T07 2S07 2007 1T08 2T08 1S08 3T08 9M08 4T08 2S08 2008 1T09 2T09 1S09 3T09 9M09 4T09 2S09 2009 1T10 2T10 1S10 3T10 9M10 4T10 2S10 2010 1T11 2T11 1S11 3T11 9M11 4T11 2S11 2011 1T12 2T12 1S12 3T12 9M12 4T12 2S12 2012 1T13 2T13 1S13 3T13 9M13 4T13 2S13 2013 1T14 2T14 1S14 3T14 9M14 4T14 2S14 2014 1T15 2T15 1S15 3T15 9M15 4T15 2S15 2015 1T16 2T16 1S16 3T16 9M16 4T16 2S16 2016 1T17 2T17 1S17 3T17 9M17 4T17 2S17 2017 1T18 2T18 1S18 3T18 9M18 4T18 2S18 2018 1T19 2T19 1S19 3T19 9M19 Preço / Lucro 8.90 - 0 - 0 - 0 - 0 - 0 8.24 8.24 8.24 7.14 6.92 6.92 5.45 5.45 5.29 5.29 5.29 4.45 6.52 6.52 9.28 9.28 10.93 10.93 10.93 10.71 9.94 9.94 9.44 9.44 8.96 8.96 8.96 8.81 8.26 8.26 7.60 7.60 7.54 7.54 7.54 9.17 9.13 9.13 10.83 10.83 11.53 11.53 11.53 14.42 13.33 13.33 12.90 12.90 12.56 12.56 12.56 10.93 9.59 9.59 11.64 11.64 9.39 9.39 9.39 9.29 9.24 9.24 9.58 9.58 9.20 9.20 9.20 9.19 8.76 8.76 9.26 9.26 8.33 8.33 8.33 10.30 11.65 11.65 12.21 12.21 12.93 12.93 12.93 12.73 11.48 11.48 10.35 10.35 12.62 12.62 12.62 14.96 14.72 14.72 14.80 14.80 Preço / Ebit 12.14 - 0 - 0 - 0 - 0 - 0 11.95 11.95 11.95 10.71 10.20 10.20 7.72 7.72 7.69 7.69 7.69 6.34 9.23 9.23 15.18 15.18 19.51 19.51 19.51 19.36 18.45 18.45 15.62 15.62 13.51 13.51 13.51 13.15 12.50 12.50 12.11 12.11 12.40 12.40 12.40 14.35 13.46 13.46 14.47 14.47 13.63 13.63 13.63 16.28 14.47 14.47 13.90 13.90 13.60 13.60 13.60 12.22 11.41 11.41 14.29 14.29 11.86 11.86 11.86 11.51 11.87 11.87 11.99 11.99 12.66 12.66 12.66 13.79 12.66 12.66 14.30 14.30 13.22 13.22 13.22 15.96 17.92 17.92 18.56 18.56 18.35 18.35 18.35 17.32 14.94 14.94 12.94 12.94 16.08 16.08 16.08 20.44 22.29 22.29 20.79 20.79 Preço / Ebitda 10.48 - 0 - 0 - 0 - 0 - 0 10.39 10.39 10.39 9.23 8.99 8.99 6.81 6.81 6.61 6.61 6.61 5.53 8.22 8.22 13.05 13.05 16.86 16.86 16.86 16.25 15.20 15.20 13.22 13.22 11.80 11.80 11.80 11.71 11.11 11.11 10.62 10.62 10.68 10.68 10.68 12.69 11.93 11.93 12.97 12.97 12.59 12.59 12.59 15.03 13.42 13.42 12.82 12.82 12.48 12.48 12.48 11.09 10.23 10.23 12.78 12.78 10.55 10.55 10.55 10.35 10.59 10.59 10.68 10.68 11.15 11.15 11.15 12.04 11.05 11.05 12.50 12.50 11.57 11.57 11.57 13.99 15.82 15.82 16.30 16.30 16.26 16.26 16.26 15.28 13.20 13.20 11.41 11.41 14.14 14.14 14.14 17.46 18.14 18.14 17.46 17.46 Os acionistas inscritos em 22/09/2009 receberam 2 (duas) novas ações para cada ação ordinária possuída, ficando ex-desdobro no dia 23/09/2009. Por conseqüência, o capital social da Companhia passou de 100.000.000 de ações ordinárias para 300.000.000 de ações ordinárias. Em 22/03/2010 o Conselho de Administração aprovou o aumento de capital social por meio da emissão particular de 720.000 novas ações ordinárias, sem valor nominal, no âmbito do Plano de outorga de opções de compra ou subscrição de ações da Companhia, em razão do exercício de tais opções pelos executivos elegíveis da Companhia, autorizadas no 1º e no 2º programa. Desta forma, o capital social passou de 300.000.000 ações ordinárias para 300.720.000 ações ordinárias, sem valor nominal. Os acionistas inscritos em 30/05/2018 receberam 2 (duas) novas ações para cada ação ordinária possuída, ficando ex-desdobro no dia 01/06/2018. Por conseqüência, o capital social da Companhia passou de 300.720.000 de ações ordinárias para 902.160.000.000 ações ordinárias.