Indicate by check mark if the registrant is submitting
the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Yes ______ No ___X___
Indicate by check mark whether by furnishing the information contained in this Form,
the Registrant is also thereby furnishing the information to the Commission pursuant
to Rule 12g3-2(b) under the Securities Exchange Act of 1934:
Yes ______ No ___X___
If “Yes” is marked, indicate below the file number assigned
to the registrant in connection with Rule 12g3-2(b): N/A
Gafisa Reports Results for Second Quarter 2011 | ||
--- Pre-sales reached R$ 1.1 billion on strong sales velocity of 42% over the R$ 1.4 | ||
billion launched in the quarter --- | ||
--- Revised full year 2011 EBITDA margin guidance of 16%-20% incorporates more | ||
conservative approach on costs of projects being completed --- | ||
--- Cash position of R$ 1.2 billion, comfortably within debt covenants --- | ||
FOR IMMEDIATE RELEASE - São Paulo, August 11th , 2011 – Gafisa S.A. (Bovespa: GFSA3; | ||
NYSE: GFA), Brazil’s leading diversified national homebuilder, today reported financial results for the second quarter ended June 30, 2011. Commenting on the results, Duilio Calciolari, Chief Executive Officer said, “Our second quarter performance demonstrates the strength of our well-diversified portfolio of products, the persistent demand in the market and the success of our sales force. Pre-sales of R$1.14 billion was supported by favorable sales velocity over launches of R$1.38 billion.” | ||
IR Contact | ||
Luiz Mauricio Garcia | ||
Rodrigo Pereira | ||
Email: ri@gafisa.com.br | ||
IR Website: | ||
www.gafisa.com.br/ir | ||
2Q11 Earnings Results | ||
Conference Call | ||
Friday, August 12th , 2011 | ||
> In English (simultaneous | ||
translation from Portuguese) | ||
01:00 PM US EST | ||
02:00 PM Brasilia Time | ||
Phones: | ||
+1 (888) 700-0802 (US only) | ||
+1 (786) 924-6977 (Others) | ||
+55 (11) 4688-6361 (Brazil) | 2Q11 - Operating & Financial Highlights | |
Code: Gafisa | ||
> In Portuguese |
| |
01:00 PM US EST | ||
02:00 PM Brasilia Time | ||
Phone: +55 (11) 4688-6361 | ||
Code: Gafisa |
||
Shares | ||
GFSA3– Bovespa | ||
GFA – NYSE | ||
Total Outstanding Shares: | ||
432,137,3741 | ||
Average daily trading volume | ||
(90 days2 ): R$ 127.2 million | ||
1) Including 599,486 treasury shares | ||
2) Up to August 11th , 2011 | ||
2
Index | ||
CEO Comments and Corporate Highlights for 2Q11 | 04 | |
Recent Developments | 05 | |
Launches | 07 | |
Pre-Sales | 08 | |
Sales Velocity | 09 | |
Operations | 09 | |
Land Bank | 10 | |
Gross Profit | 11 | |
SG&A | 12 | |
EBITDA | 12 | |
Net Income | 13 | |
Backlog of Revenues and Results | 13 | |
Liquidity | 15 | |
Outlook | 16 | |
Detailed Information to Support Gafisa Expected Improvement | 17 | |
Covenant Ratios | 18 |
3
CEO Comments and Corporate Highlights for 2Q11 | |
I am very pleased to have been named CEO of Gafisa earlier last month and along with Rodrigo Osmo as CFO, who has done a very good job at expanding AlphaVille, we are fully committed to improving the profitability of our business and achieving an optimal capital structure that ensures the long-term growth and sustainability of all of our business segments. My number one priority as CEO is to right Gafisa, particularly when it comes to improving margins, delivering cash flow and lowering leverage. Over the last months my executive team and I have traveled the country to better understand the underlying opportunities we have as a company in all of our regional offices and amongst all of our segments. The Gafisa brand has been synonymous with delivering developments on time and within budget and I intend to recapture that mantle in the near term. In the short to medium term, I will prioritize execution in markets where we have strong track records and see the highest profitability potential. During this period, we will curb our geographic expansion throughout the country, and will be guided by a strict adherence to optimizing capital allocation and human resources when evaluating new launches. Specifically, we intend to target areas that we know are proven performers and where we have a sound supply chain in place. 2Q11 figures on both launch and contracted sales are higher than 2Q10, which is demonstrative of the demand that continues to outstrip supply. In 2Q11, Gafisa launched 23 projects spread across 16 cities. We have already reached 36% of the mid-range of our launch estimates for 2011. Our contracted sales of launches which are at much higher margins are also tracking at an appropriate level to support the expected margin improvement for 2H11. It is a fact these cost pressures, primarily related to projects launched in 2007 and 2008, had a negative effect on the Company’s margins, and also on the industry’s profitability as a whole. In addition to the margin pressure that Gafisa has already experienced, we anticipate that there may be further items which will impact Tenda, relating to costs for the outsourced construction projects currently being completed, which may impact our forecasted margin for full year. We remain confident in our ability to manage and mitigate these risks, and still expect operating margins to increase over the rest of the year. We continue to focus on standardized execution, cost reduction and cash generation initiatives. For example, the gross margin on average for Tenda’s developments from 2008 is currently running at 13% while the gross margin from a 2010 project is over 30% as a result of standardization and the introduction of aluminum molds which reduce the labor component of construction costs and optimize execution. Our cash position continue at a comfortable level and we have no need to refinance and also have an additional R$ 100 million in receivables available for securitization should we wish to use them. Additionally, accelerating the number of Tenda units to be transferred to Caixa is among my highest priorities for the Company, thus contributing to cash inflow. We believe it would be prudent to be cautious over full year targets, but assuming demand to continue at similar levels, we will secure margins in the expected range and positive cash flow in the second half. Our main focus is long-term profitability with managed growth. The fundamentals of Brazil’s economy are generally good, however we are following close the current scenario. Consumer confidence rose in June from earlier in the year. And, unemployment, at its lowest this year, fell to 6.2% in June. The job market continues to grow even at nearly full employment. Our history as a homebuilder, number of deliveries, land bank, strong management team and knowledge of the sector is what sets we apart and what should support us to reach the goals. We are focusing on execution, improving margins, generating cash flow and reducing leverage. At the same time, we are committed to transparency and high governance standards. | |
Duilio Calciolari, CEO -- Gafisa S.A. |
Recent Developments and Highlights | |
|
5
Operating and Financial Highlights (R$000, unless otherwise specified) |
2Q11 | 2Q10 | 2Q11 vs. 2Q10 (%) |
1Q11 | 2Q11 vs. 1Q11 (%) |
1H11 | 1H10 | 1H11 vs. 1H10 (%) |
Launches (%Gafisa) | 1,380,270 | 1,008,528 | 36.9% | 512,606 | 169.3% | 1,892,875 | 1,711,738 | 10.6% |
Launches (100%) | 1,482,487 | 1,461,510 | 1.4% | 594,214 | 149.5% | 2,076,701 | 2,311,384 | -10.2% |
Launches, units (%Gafisa) | 6,083 | 4,398 | 38.3% | 2,254 | 169.9% | 8,337 | 8,281 | 0.7% |
Launches, units (100%) | 6,909 | 6,213 | 11.2% | 2,736 | 152.5% | 9,645 | 10,354 | -6.8% |
Contracted sales (%Gafisa) | 1,147,002 | 889,761 | 28.9% | 822,220 | 39.5% | 1,969,222 | 1,747,082 | 12.7% |
Contracted sales (100%) | 1,274,977 | 1,151,788 | 10.7% | 935,722 | 36.3% | 2,210,699 | 2,176,638 | 1.6% |
Contracted sales, units (% Gafisa) | 4,219 | 4,476 | -5.7% | 3,361 | 25.5% | 7,580 | 9,729 | -22.1% |
Contracted sales, units (100%) | 4,907 | 5,536 | -11.4% | 3,945 | 24.4% | 8,852 | 11,491 | -23.0% |
Contracted sales from Launches (%Gafisa) | 583,532 | 409,160 | 42.6% | 296,317 | 96.9% | 879,849 | 643,876 | 36.6% |
Contracted sales from Launches (%) | 42.3% | 40.6% | 171 bps | 57.8% | -1553 bps | 46.5% | 37.6% | 887 bps |
Completed Projects (%Gafisa) | 681,957 | 631,216 | 8.0% | 524,942 | 29.9% | 1,206,899 | 957,118 | 26.1% |
Completed Projects, units (%Gafisa) | 4,467 | 4,782 | -6.6% | 3,060 | 46.0% | 7,527 | 7,497 | 0.4% |
Net revenues | 1,041,344 | 927,442 | 12.3% | 800,356 | 30.1% | 1,841,700 | 1,835,027 | 0.4% |
Gross profit | 218,920 | 279,492 | -21.7% | 184,768 | 18.5% | 403,688 | 532,148 | -24.1% |
Gross margin | 21.0% | 30.1% | -911 bps | 23.1% | -206 bps | 21.9% | 29.0% | -708 bps |
Adjusted Gross Margin 1) | 26.6% | 32.8% | -624 bps | 27.7% | -113 bps | 27.1% | 31.6% | -452 bps |
Adjusted EBITDA2) | 150,809 | 183,970 | -18.0% | 106,520 | 41.6% | 257,329 | 352,429 | -27.0% |
Adjusted EBITDA margin 2) | 14.5% | 19.8% | -535 bps | 13.3% | 117 bps | 14.0% | 19.2% | -523 bps |
Adjusted Net profit 2) | 39,630 | 107,171 | -63.0% | 24,127 | 64.3% | 63,757 | 186,795 | -65.9% |
Adjusted Net margin 2) | 3.8% | 11.6% | -775 bps | 3.0% | 79 bps | 3.5% | 10.2% | -672 bps |
Net profit | 25,112 | 97,269 | -74.2% | 13,706 | 83.2% | 38,818 | 162,087 | -76.1% |
EPS (R$) | 0.0582 | 0.2265 | -74.3% | 0.0318 | 83.2% | 0.0900 | 0.3775 | -76.2% |
Number of shares ('000 final) | 431,538 | 429,348 | 0.5% | 431,384 | 0.0% | 431,538 | 429,348 | 0.5% |
Revenues to be recognized | 4,277 | 3,209 | 33.3% | 4,062 | 5.3% | 4,277 | 3,209 | 33.3% |
Results to be recognized 3) | 1,561 | 1,167 | 33.8% | 1,585 | -1.5% | 1,561 | 1,167 | 33.8% |
REF margin 3) | 36.5% | 36.4% | 13 bps | 39.0% | -252 bps | 36.5% | 36.4% | 13 bps |
Net debt and Investor obligations | 2,890,108 | 1,622,787 | 78% | 2,741,682 | 5% | 2,890,108 | 1,622,787 | 78% |
Cash and cash equivalent | 1,163,080 | 1,806,384 | -36% | 926,977 | 25% | 1,163,080 | 1,806,384 | -36% |
Equity | 3,850,343 | 3,591,729 | 7% | 3,809,175 | 1% | 3,850,343 | 3,591,729 | 7% |
Equity + Minority shareholders | 3,850,342 | 3,591,729 | 7% | 3,809,175 | 1% | 3,850,342 | 3,591,729 | 7% |
Total assets | 10,392,194 | 9,168,679 | 13% | 9,623,032 | 8% | 10,392,194 | 9,168,679 | 13% |
(Net debt + Obligations) / (Equity + Minorities) | 75.1% | 45.2% | 2988 bps | 72.0% | 309 bps | 75.1% | 45.2% | 2988 bps |
1) Adjusted for capitalized interest | ||||||||
2) Adjusted for expenses on stock option plans (non-cash), minority shareholders and non-recurring expenses | ||||||||
3) Results to be recognized net of PIS/Cofins - 3.65%; excludes the AVP method introduced by Law nº 11,638 |
6
|
Launches | ||||||||
In 2Q11, launches totaled R$ 1.38 billion, an increase of 37% compared to 2Q10, represented by 23 projects/phases, located in 16 cities. 78% of Gafisa launches represented a price per unit below R$ 500 thousand, while nearly 89% of Tenda’s launches had prices per unit under the MCMV program. This quarter Tenda launched one project out of MCMV, with an average price per unit of R$ 207 thousand. These project represented a PSV of R$ 39 million or 11% of Tenda’s launches in the quarter. Excluding these projects, the average price per unit of Tenda was R$ 116 thousand. For the quarter, the Gafisa segment was responsible for 68% of total launches with 93% of them coming from the state of Sao Paulo, reflecting favorable projects approval performance, Tenda accounted for 25% and AlphaVille the remaining 7%. The tables below detail new projects launched during 2Q11 and 1H11: | |||||||||
Table 1 - Launches per company per region | |||||||||
%Gafisa - (R$000) | 2Q11 | 2Q10 | Var. (%) | 1H11 | 1H10 | Var. (%) | |||
Gafisa | São Paulo | 865,309 | 384,072 | 125% | 1,023,088 | 567,290 | 80% | ||
Rio de Janeiro | 55,243 | - | - | 125,766 | 49,564 | 154% | |||
Other | 14,708 | 106,562 | -86% | 14,708 | 183,078 | -92% | |||
Total | 935,259 | 490,634 | 91% | 1,163,562 | 799,932 | 45% | |||
Units | 2,589 | 1,143 | 127% | 3,344 | 1,886 | 77% | |||
AlphaVille | São Paulo | - | 58,266 | -100% | - | 155,534 | -100% | ||
Rio de Janeiro | 95,567 | - | - | 95,567 | - | - | |||
Other | - | 169,218 | - | 181,914 | 169,218 | 8% | |||
Total | 95,567 | 227,483 | -58% | 277,482 | 324,752 | -15% | |||
Units | 621 | 681 | -9% | 1,470 | 1,033 | 42% | |||
Tenda | São Paulo | 9,200 | 37,727 | -76% | 20,420 | 70,398 | -71% | ||
Rio de Janeiro | 64,743 | 57,073 | 13% | 64,743 | 106,365 | -39% | |||
Other | 275,500 | 195,611 | 41% | 366,669 | 410,291 | -11% | |||
Total | 349,443 | 290,411 | 20% | 451,832 | 587,054 | -23% | |||
Units | 2,873 | 2,574 | 12% | 3,523 | 5,362 | -34% | |||
Consolidated | Total - R$000 | 1,380,270 | 1,008,528 | 37% | 1,892,875 | 1,711,738 | 11% | ||
Total - Units | 6,083 | 4,398 | 38% | 8,337 | 8,281 | 1% | |||
Table 2 - Launches per company per unit price | |||||||||
%Gafisa - (R$000) | 2Q11 | 2Q10 | Var. (%) | 1H11 | 1H10 | Var. (%) | |||
Gafisa | <= R$500K | 729,837 | 222,272 | 228% | 845,196 | 365,088 | 132% | ||
> R$500K | 205,422 | 268,362 | -23% | 318,365 | 434,843 | -27% | |||
Total | 935,259 | 490,634 | 91% | 1,163,562 | 799,932 | 105% | |||
AlphaVille | ~ R$100K; <= R$500K | 95,567 | 227,483 | -58% | 277,482 | 324,752 | -15% | ||
Total | 95,567 | 227,483 | -58% | 277,482 | 324,752 | -15% | |||
Tenda | ≤ MCMV | 310,505 | 216,666 | 43% | 332,767 | 436,515 | -24% | ||
> MCMV | 38,938 | 73,745 | -47% | 119,065 | 150,539 | -21% | |||
Total | 349,443 | 290,411 | 20% | 451,832 | 587,054 | -23% | |||
Consolidated | 1,380,270 | 1,008,528 | 37% | 1,892,875 | 1,711,738 | 11% |
7
Pre-Sales | |||||||||
Pre-sales for the quarter reached R$ 1.15 billion, an increase of 29%, compared to 2Q10, mainly due to the volume of strong launches in the quarter. In the case of Tenda, the 27% decrease is a consequence of a 23% decrease in launches during 1H11, when compared to 1H10; as well as the concentration of products launched in the last month of the quarter, reducing the availability of products under the Tenda brand during this period. The Gafisa segment was responsible for 68% of total pre-sales, while Tenda and AlphaVille accounted for approximately 20% and 13%, respectively. Among Gafisa’s pre-sales, 72% corresponded to units priced below R$ 500 thousand, while 81% of Tenda’s pre-sales came from units priced under the MCMV program. The tables below illustrate a detailed breakdown of our pre-sales for 2Q11 and 1H11: | |||||||||
Table 3 - Sales per company per region | |||||||||
%Gafisa - (R$000) | 2Q11 | 2Q10 | Var. (%) | 1H11 | 1H10 | Var. (%) | |||
Gafisa | São Paulo | 602,992 | 319,435 | 89% | 931,512 | 521,219 | 79% | ||
Rio de Janeiro | 103,748 | 35,693 | 191% | 162,692 | 88,434 | 84% | |||
Other | 71,560 | 101,131 | -29% | 107,609 | 222,484 | -52% | |||
Total | 778,300 | 456,258 | 71% | 1,201,812 | 832,138 | 44% | |||
Units | 1,946 | 1,088 | 79% | 2,856 | 2,038 | 40% | |||
AlphaVille | São Paulo | 6,130 | 39,818 | -85% | 9,965 | 105,981 | -91% | ||
Rio de Janeiro | 74,361 | 9,234 | 705% | 77,425 | 17,770 | 336% | |||
Other | 64,522 | 79,740 | -19% | 228,542 | 121,685 | 88% | |||
Total | 145,013 | 128,792 | 13% | 315,932 | 245,435 | 29% | |||
Units | 752 | 424 | 77% | 1,648 | 997 | 65% | |||
Tenda | São Paulo | 42,682 | 53,390 | -20% | 65,819 | 149,483 | -56% | ||
Rio de Janeiro | 26,802 | 66,035 | -59% | 22,883 | 150,988 | -85% | |||
Other | 154,205 | 185,286 | -17% | 362,776 | 369,039 | -2% | |||
Total | 223,689 | 304,711 | -27% | 451,478 | 669,510 | -33% | |||
Units | 1,521 | 2,964 | -49% | 3,076 | 6,694 | -54% | |||
Consolidated | Total - R$000 | 1,147,002 | 889,761 | 28.9% | 1,969,222 | 1,747,082 | 13% | ||
Total - Units | 4,219 | 4,476 | -6% | 7,580 | 9,729 | -22% | |||
Table 4 - Sales per company per unit price - PSV | |||||||||
%Gafisa - (R$000) | 2Q11 | 2Q10 | Var. (%) | 1H11 | 1H10 | Var. (%) | |||
Gafisa | <= R$500K | 561,175 | 196,795 | 185% | 748,600 | 519,492 | 44% | ||
> R$500K | 217,125 | 259,463 | -16% | 453,212 | 312,645 | 45% | |||
Total | 778,300 | 456,258 | 71% | 1,201,812 | 832,138 | 44% | |||
AlphaVille | > R$100K; <= R$500K | 145,013 | 128,792 | 13% | 315,932 | 245,435 | 29% | ||
Total | 145,013 | 128,792 | 13% | 315,932 | 245,435 | 29% | |||
Tenda | ≤ MCMV | 180,508 | 225,846 | -20% | 253,804 | 488,319 | -48% | ||
> MCMV | 43,181 | 78,865 | -45% | 197,674 | 181,191 | 9% | |||
Total | 223,689 | 304,711 | -27% | 451,478 | 669,510 | -33% | |||
Consolidated | Total | 1,147,002 | 889,761 | 28.9% | 1,969,222 | 1,747,082 | 13% | ||
Table 5 - Sales per company per unit price - Units | |||||||||
%Gafisa - Units | 2Q11 | 2Q10 | Var. (%) | 1H11 | 1H10 | Var. (%) | |||
Gafisa | <= R$500K | 1,700 | 669 | 154% | 2,308 | 1,505 | 53% | ||
> R$500K | 246 | 419 | -41% | 548 | 533 | 3% | |||
Total | 1,946 | 1,088 | 79% | 2,856 | 2,038 | 40% | |||
AlphaVille | > R$100K; <= R$500K | 752 | 424 | 77% | 1,648 | 997 | 65% | ||
Total | 752 | 424 | 77% | 1,648 | 997 | 65% | |||
Tenda | ≤ MCMV | 1,311 | 2,499 | -48% | 1,929 | 5,592 | -65% | ||
> MCMV | 210 | 465 | -55% | 1,147 | 1,102 | 4% | |||
Total | 1,521 | 2,964 | -49% | 3,076 | 6,694 | -54% | |||
Consolidated | Total | 4,219 | 4,476 | -6% | 7,580 | 9,729 | -22% |
8
Sales Velocity | ||||||||
|
On a consolidated basis, the Company attained a sales velocity of 25.2% in 2Q11, compared to 24.6% in 2Q10. Sales velocity increased over the previous period, mainly due to a higher volume of launches in the period. Sales velocity per launch date reached 42% for 2Q11 launches, reflecting a strong and continuing demand for the sector. | |||||||
Table 6 - Sales velocity per company | ||||||||
R$ million | Beginning of period Inventories |
Launches | Sales | Price Increase + Other |
End of period Inventories |
Sales velocity | ||
Gafisa | 1,724.2 | 935.3 | 778.3 | 59.7 | 1,940.9 | 28.6% | ||
AlphaVille | 436.7 | 95.6 | 145.0 | 26.8 | 414.0 | 25.9% | ||
Tenda | 856.2 | 349.4 | 223.7 | 61.8 | 1,043.8 | 17.6% | ||
Total | 3,017.0 | 1,380.3 | 1,147.0 | 148.3 | 3,398.6 | 25.2% | ||
Table 7 - Sales velocity per launch date | ||||||||
2Q11 | ||||||||
End of period Inventories |
Sales | Sales velocity | ||||||
2011 launches | 940,204 | 686,518 | 42.2% | |||||
2010 launches | 1,146,599 | 306,434 | 21.1% | |||||
2009 launches | 298,655 | 54,321 | 15.4% | |||||
≤ 2008 launches | 1,013,135 | 99,729 | 9.0% | |||||
Total | 3,398,593 | 1,147,002 | 25.2% | |||||
Operations | ||||||||
By the end of 2Q11, the Company was present in 22 different states plus the Federal District, with 197 projects under development at the end of the second quarter. Around 437 engineers and architects were in the field, in addition to 587 intern engineers in training. Since June we saw an acceleration of the number of units contracted by the CEF likely due to the internal improvements as a result of the start-up of a new area dedicated to working with the major homebuilders. In 2Q11 Tenda contracted 6,858 units with CEF, with 73% of them contracted in June alone. This improvement resulted in a 274% volume increase over the 1,835 units in 1Q11, totaling 8,693 units in 1H11, representing more than 40% of the expected volume for the full year. Transferred units totaled 3,066 units in 2Q11 (4,958 in 1H11). However, in August alone we expect to transfer more units than in 2Q11, allowing us to maintain the target of close to 18,000 units to be transferred for the full year. | ||||||||
Delivered Projects | ||||||||
During the second quarter, Gafisa delivered 23 projects with 4,467 units with an approximate PSV of R$ 682 million. The Gafisa segment delivered 8 projects, Tenda and AlphaVille delivered the remaining 13 and 2 projects/phases, respectively. The delivery date is based on the “delivery meeting” that takes place with customers, and not upon the physical completion which is prior to the delivery meeting. For the 2H11 we expect to deliver an additional 17,000 units for a total of 25,000, almost double the amount delivered during the full year of 2010, mainly due to the delivery of older Tenda units along with some of Gafisa’s leveraged 2007/2008 launches. Regarding construction completion (Habite-se) we already completed 9,367 units through 1H11 and expect to complete an additional 18,000 units in the 2H11. The tables below list the products delivered in 2Q11 and first half 2011: | ||||||||
9
Table 8 - Delivered projects | |||||||
Company | Project | Delivery | Launch | Local | % Gafisa | Units (%Gafisa) |
PSV (%Gafisa) |
Gafisa 1Q11 | 1,379 | 387,330 | |||||
Gafisa | Grand Park - Árvores Fase I | Apr-11 | Dec-07 | São Luis - MA | 50% | 200 | 29,978 |
Gafisa | Privilege Residencial | Apr-11 | Sep-07 | Niterói - RJ | 100% | 194 | 44,469 |
Gafisa | Horizonte | May-11 | May-07 | Belem - PA | 100% | 29 | 21,173 |
Gafisa | Terraças Tatuapé | May-11 | Jun-08 | São Paulo - SP | 100% | 108 | 48,660 |
Gafisa | Costa Maggiore Resdidencial Resort | May-11 | Jan-08 | Cabo Frio - RJ | 50% | 30 | 24,052 |
Gafisa | Magnific | May-11 | Mar-08 | Goiânia - GO | 100% | 31 | 30,458 |
Gafisa | Bella Vista | May-11 | Dec-07 | Resende - RJ | 100% | 116 | 46,046 |
Gafisa | Supremo | Jun-11 | Aug-07 | São Paulo - SP | 100% | 192 | 143,634 |
Gafisa 2Q11 | 900 | 388,469 | |||||
AlphaVille 1Q11 | 543 | 46,414 | |||||
Alphaville | Nova Esplanada (SP) | May-11 | Dec-08 | Votorantim-SP | 31% | 196 | 39,749 |
Alphaville | Mossoró (RN) | Jun-11 | Dec-08 | Mossoró-RN | 70% | 405 | 22,804 |
AlphaVille 2Q11 | 602 | 62,553 | |||||
Tenda 1Q11 | 1,138 | 91,198 | |||||
Tenda | Residencial San Pietro Life | Apr-11 | Sep-09 | Barbacena - MG | 100% | 172 | 15,188 |
Tenda | Residencial Vivendas Do Sol Ii F2 | Apr-11 | May-08 | Porto Alegre - RS | 100% | 200 | 11,608 |
Tenda | Residencial Bologna Life | May-11 | May-08 | Belo Horizonte - MG | 100% | 306 | 23,256 |
Tenda | Residencial Clube Garden | May-11 | Oct-09 | São Paulo - SP | 100% | 192 | 16,800 |
Tenda | Residencial Nicolau Kuhn | May-11 | Dec-07 | Sapucaia do Sul - RS | 100% | 460 | 36,340 |
Tenda | Fit Maria Ines | Jun-11 | May-09 | Goiânia - GO | 60% | 270 | 25,330 |
Tenda | Residencial Aricanduva Life | Jun-11 | Jun-07 | São Paulo - SP | 100% | 180 | 18,380 |
Tenda | Fit Taboao | Jun-11 | Dec-07 | Taboão da Serra - SP | 100% | 374 | 22,115 |
Tenda | Vale Verde Cotia 4 | Jun-11 | Dec-07 | Cotia - SP | 100% | 368 | 32,156 |
Tenda | Residencial Terra Nova I Garden | Jun-11 | Mar-08 | Goiânia - GO | 100% | 240 | 16,320 |
Tenda | Residencial Sao Francisco Life | Jun-11 | Jul-08 | Belo Horizonte - MG | 100% | 80 | 6,800 |
Tenda | Residencial Vale Do Sol | Jun-11 | Jul-08 | Guarulhos - SP | 100% | 69 | 3,726 |
Tenda | Residencial Vitoria Regia | Jun-11 | Jul-08 | Guarulhos - SP | 100% | 54 | 2,916 |
Tenda 2Q11 | 2,965 | 230,935 | |||||
Total 1Q11 | 3,060 | 524,942 | |||||
Total 2Q11 | 4,467 | 681,957 | |||||
Total 1H11 | 7,527 | 1,206,899 |
Land Bank | ||||||||
|
The Company’s land bank, of approximately R$ 18.4 billion, is composed of 182 different projects in 19 states, equivalent to approximately 90 thousand units. In line with our strategy, 38.8% of our land bank was acquired through swaps – which require no cash obligations. During 2Q11 we recorded a gross increase of R$ 1.73 billion in land bank, reflecting acquisitions that offset the R$1.38 billion launches in the quarter. The table below shows a detailed breakdown of our current land bank: | |||||||
Table 9 - Landbank per company per unit price | ||||||||
PSV - R$ million | %Swap | %Swap | %Swap | Potential units | ||||
(%Gafisa) | Total | Units | Financial | (%Gafisa) | ||||
Gafisa | < R$500K | 4,318 | 40.4% | 36.6% | 3.7% | 14,155 | ||
> R$500K | 3,829 | 42.0% | 38.3% | 3.7% | 4,837 | |||
Total | 8,147 | 41.3% | 37.6% | 3.7% | 18,991 | |||
AlphaVille | < R$100K; | 657 | 100.0% | 0.0% | 100.0% | 7,894 | ||
> R$100K; < R$500K | 4,876 | 97.2% | 0.0% | 97.2% | 20,189 | |||
> R$500K | 230 | 99.8% | 0.0% | 99.8% | 26 | |||
Total | 5,763 | 97.4% | 0.0% | 97.4% | 28,109 | |||
Tenda | ≤ MCMV | 3,511 | 25.8% | 17.8% | 8.0% | 35,761 | ||
> MCMV | 991 | 45.9% | 45.9% | 0.0% | 5,556 | |||
Total | 4,502 | 32.2% | 26.7% | 5.5% | 41,317 | |||
Consolidated | 18,412 | 38.8% | 34.4% | 4.4% | 88,418 |
10
Number of projects/phases | |||||
Gafisa | 56 | ||||
AlphaVille | 46 | ||||
Tenda | 80 | ||||
Total | 182 | ||||
Table 10 - Landbank Changes (based on PSV) | |||||
Land Bank (R$ million) | Gafisa | Alphaville | Tenda | Total | |
Land Bank - BoP | 8,433 | 5,083 | 4,547 | 18,063 | |
2Q11 - Net Acquisitions | 649.1 | 775.4 | 304.8 | 1,729 | |
2Q11 - Launches | (935.3) | (95.6) | (349.4) | (1,380) | |
Land Bank - EoP (2Q11) | 8,147 | 5,763 | 4,502 | 18,412 | |
2Q11 - Revenues | |||||
Due to the solid sales performance in 2Q11 of newly launched projects and units from inventory, as well as an accelerated pace of construction, the Company was able to recognize substantial net operating revenues for 2Q11, which rose by 12.3% to R$ 1.04 billion from R$ 927.4 million in 2Q10, with Tenda contributing 32% of consolidated revenues. This quarter, 47% of Tenda revenue came from projects from and prior to 2008, compared to 54% in 1Q11. We should see this been consistently reducing in the coming quarters due to the delivery of Tenda legacy units. The negative sales from 2008 units were due to Tenda’s effort to cancel sales from customers with low credit scores, which in 2Q11 happened by the end of the quarter and should be re-sold in 3Q11. The table below presents detailed information about pre-sales and recognized revenues by launch year: | |||||
Table 11 - Sales vs. Recognized revenues | |||||||||
2Q11 | 2Q10 | ||||||||
R$ 000 | Sales | % Sales | Revenues | % Revenues | Sales | % Sales | Revenues | %Revenues | |
Gafisa | 2011 launches | 549,002 | 59% | 78,121 | 11% | - | - | - | - |
2010 launches | 185,110 | 20% | 205,628 | 29% | 387,449 | 66% | 97,841 | 16% | |
2009 launches | 54,730 | 6% | 159,520 | 23% | 90,820 | 16% | 103,841 | 17% | |
≤ 2008 launches | 134,471 | 15% | 262,775 | 37% | 106,781 | 18% | 425,788 | 68% | |
Total Gafisa | 923,313 | 100% | 706,044 | 100% | 585,050 | 100% | 627,470 | 100% | |
Tenda | 2011 launches | 137,516 | 61% | 11,550 | 3% | - | - | - | - |
2010 launches | 125,223 | 56% | 102,102 | 30% | 183,657 | 60% | - | - | |
2009 launches | (409) | 0% | 64,311 | 19% | 37,458 | 12% | - | - | |
≤ 2008 launches | (38,641) | -17% | 157,336 | 47% | 83,596 | 27% | - | - | |
Total Tenda | 223,689 | 100% | 335,299 | 100% | 304,711 | 100% | 299,972 | 100% | |
Total | 1,147,002 | 1,041,343 | 889,761 | 927,442 |
2Q11 - Gross Profits | ||||||
|
On a consolidated basis, gross profit for 2Q11 totaled R$ 218.9 million, a decrease of 21.7% over 2Q10. The gross margin for the quarter reached 21.0% (26.6% w/o capitalized interest). Moving forward, we see important improvements in margins due to the delivery of old lower-margin units – Please see a more detailed explanation of Gross Margin on page 18. | |||||
Table 12 - Capitalized interest | ||||||
(R$000) | 2Q11 | 2Q10 | 1Q11 | |||
Consolidated | Opening balance | 150,817 | 94,101 | 146,544 | ||
Capitalized interest | 62,264 | 32,900 | 41,454 | |||
Interest transfered to COGS | (58,117) | (25,104) | (37,181) | |||
Closing balance | 154,964 | 101,897 | 150,817 |
11
2Q11 - Selling, General, and Administrative Expenses (SG&A) | ||
|
When compared to 2Q10, all expense ratios improved as compared to net revenues, resulting in a ratio of SG&A/Net Revenues of 11.8 %, compared to 12.5% in 2Q10. Going forward, we continue to see stable SG&A/net revenue ratios, mainly due to growing volumes of launches expected for 2H11 that should offset greater revenue recognition. |
Table 13 - Sales and G&A Expenses | |||||||
(R$'000) | 2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 | ||
Consolidated | Selling expenses | 61,970 | 61,140 | 51,505 | 1% | 20% | |
G&A expenses | 60,389 | 55,125 | 56,307 | 10% | 7% | ||
SG&A | 122,359 | 116,265 | 107,812 | 5% | 13% | ||
Selling expenses / Launches | 4.5% | 6.1% | 2.7% | -157 bps | 177 bps | ||
G&A expenses / Launches | 4.4% | 5.5% | 3.0% | -109 bps | 140 bps | ||
SG&A / Launches | 8.9% | 11.5% | 5.7% | -266 bps | 317 bps | ||
Selling expenses / Sales | 5.4% | 6.9% | 6.3% | -147 bps | -86 bps | ||
G&A expenses / Sales | 5.3% | 6.2% | 6.8% | -93 bps | -158 bps | ||
SG&A / Sales | 10.7% | 13.1% | 13.1% | -240 bps | -244 bps | ||
Selling expenses / Net revenue | 6.0% | 6.6% | 6.4% | -64 bps | -48 bps | ||
G&A expenses / Net revenue | 5.8% | 5.9% | 7.0% | -14 bps | -124 bps | ||
SG&A / Net revenue | 11.8% | 12.5% | 13.5% | -79 bps | -172 bps |
2Q11 - Other Operating Results | |||||||||
In 2Q11, our results reflected a negative impact of R$8.6 million, compared to R$ 6.9 million in 2Q10, primarily due to a higher level of contingency provisions in the quarter. These included an R$ 11.5 million contingency mainly at Tenda, related to delayed delivery of units from legacy Tenda projects and labor contingency mainly related to outsourced tasks, where we continued taking a conservative stance by making this provision. | |||||||||
|
2Q11 - Adjusted EBITDA | ||||||||
Adjusted EBITDA for 2Q11 totaled R$ 150.8 million, 18% lower than the R$ 184 million for 2Q10, with a consolidated adjusted margin of 14.5%, compared to 19.8% in 2Q10. In 1H11, EBITDA margin reached 14.0%, or 100 bps below the mid-range of the previously stated guidance of 13%-17% for the period. For more detailed information about EBITDA margin guidance, please refer to “Outlook” section, on page 16. We adjusted our EBITDA for expenses associated with stock option plans, as it is non-cash expense. | |||||||||
Table 14 - Adjusted EBITDA | |||||||||
(R$'000) | 2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 | ||||
|
Consolidated | Net Profit | 25,112 | 97,269 | 13,706 | -74% | 83% | ||
(+) Financial result |
28,866 | 20,853 | 30,999 | 38% | -7% | ||||
(+) Income taxes |
1,443 | 22,060 | 1,847 | -93% | -22% | ||||
(+) Depreciation and Amortization |
22,753 | 8,781 | 12,366 | 159% | 84% | ||||
(+) Capitalized Interest Expenses |
58,117 | 25,106 | 37,181 | 131% | 56% | ||||
(+) Minority shareholders and non |
|||||||||
recurring expenses |
9,737 | 7,318 | 7,058 | 33% | 38% | ||||
(+) Stock option plan expenses |
4,781 | 2,584 | 3,363 | 85% | 42% | ||||
Adjusted EBITDA |
150,809 | 183,970 | 106,520 | -18% | 42% | ||||
Net Revenue | 1,041,344 | 927,442 | 800,356 | 12.3% | 30.1% | ||||
Adjusted EBITDA margin | 14.5% | 19.8% | 13.3% | -535 bps | 117 bps |
12
2Q11 - Depreciation and Amortization | ||
Depreciation and amortization in 2Q11 was R$ 22.8 million, an increase of R$ 14 million when compared to the R$ 8.8 million recorded in 2Q10, mainly due to higher showroom depreciation. | ||
2Q11 – Financial Results | ||
Net financial expenses totaled R$ 28.9 million in 2Q11, compared to net financial expenses of R$ 20.9 million in 2Q10. Since we did our equity offering at the end of March 2010, the company’s leverage was reduced in 2Q10, and as a consequence, decreased the net financial expenses for that period. Additionally, this quarter we capitalized R$ 66 million, compared to R$ 32.9 million in 2Q10, mainly due to higher project finance debt, reflecting leveraging activity, and capitalization of some short term land investments. When compared to the R$ 31.0 million from 1Q11, the difference is mainly due to higher capitalized interest. | ||
2Q11 - Taxes | ||
Income taxes, social contribution and deferred taxes for 2Q11 amounted to R$ 1.4 million, compared to R$ 22.1 million in 2Q10. This result is mainly due to lower income before taxes reached this quarter and the optimization of tax planning annouced at the end of 2010. In the future, and assuming normalized margins, we continue to expect income tax to represent approximately 2% of net revenue. When compared to R$ 1.8 million from 1Q11, the results were in line, mainly due to lower profitability in both quarters. | ||
2Q11 - Adjusted Net Income | ||
Net income in 2Q11 was R$ 25.1 million compared to R$ 97.3 million in the 2Q10. However, net income on an adjusted basis (before deduction of expenses related to minority shareholders and stock options), reached R$ 39.6 million, with an adjusted net margin of 3.8%, representing a decrease of 63.0% when compared to R$ 107.2 million in 2Q10, mostly due to the above mentioned facts. When compared to 1Q11 of R$ 24.1 million, the R$ 15.5 million increase was mainly due to higher operational results. | ||
2Q11 - Earnings per Share | ||
Earnings per share was R$ 0.06/share in the 2Q11 compared to R$ 0.23/share in 2Q10, a 74.3% decrease, and R$0.03 in 1Q11. Shares outstanding at the end of the period were 431.5 million (ex. Treasury shares) and 429.3 million in the 2Q10. | ||
Backlog of Revenues and Results | ||
The backlog of results to be recognized under the PoC method reached R$ 1.56 billion in 2Q11, in line with 2Q10. The consolidated margin for the quarter was 36.5%, 10 bps higher than in 2Q10 and 250 bps lower than 1Q11, mainly due to the two month gap that we take to reflect the INCC index over receivables, compared to the one month gap taken to recognize inflation costs. This INCC effect was boosted this quarter since we have a high INCC level of 2.94% in May (related to annual labor adjustments), to be recognized in July (3Q11). Without this effect, backlog margin would almost be stable. The table below shows our revenues, costs and results to be recognized, as well as the expected margin: | ||
13
Table 15 - Results to be recognized (REF) | ||||||
(R$ million) | 2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 | |
Consolidated | Revenues to be recognized | 4,277 | 3,209 | 4,062 | 33.3% | 5.3% |
Costs to be recognized | -2,716 | -2,042 | -2,477 | 33.0% | 9.6% | |
Results to be recognized (REF) | 1,561 | 1,167 | 1,585 | 33.8% | -1.5% | |
REF margin | 36.5% | 36.4% | 39.0% | 13 bps | -252 bps | |
Note: Revenues to be recognized are net of PIS/Cofins (3.65%); excludes the AVP method introduced by Law nº 11,638 |
Balance Sheet | |
Cash and Cash Equivalents
On June 30, 2011, cash and cash equivalents reached R$ 1.2 billion, 25.5% higher than 1Q11, mainly due to improved operating cash inflow and also due to the true securitization in the sum of R$170 million. We see our cash position as sufficient to execute our development plans, and we see no need to increase this current level. Assuming this scenario, the expected positive cash flow generation in 2H11 should contribute to reduce gross debt. Accounts Receivable At the end of 2Q11, total accounts receivable increased by 6% to R$ 10.3 billion, compared to R$ 9.7 billion in 1Q11, a 30% increase compared to the R$ 7.9 billion balance in 2Q10, reflecting increased sales activity. |
Table 16 - Total receivables | ||||||
(R$ million) | 2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 | |
Consolidated | Receivables from developments - ST | 2,738.4 | 1,466.0 | 2,554.2 | 87% | 7% |
Receivables from developments - LT | 1,700.3 | 1,864.6 | 1,661.6 | -9% | 2% | |
Receivables from PoC - ST | 3,653.7 | 2,470.9 | 3,357.4 | 48% | 9% | |
Receivables from PoC - LT | 2,171.3 | 2,075.2 | 2,106.8 | 5% | 3% | |
Total | 10,263.7 | 7,876.7 | 9,679.9 | 30% | 6% | |
Notes: | ||||||
ST = short term; LT = long term |
||||||
Receivables from developments: accounts receivable not yet recognized according to PoC and BRGAAP | ||||||
Inventory (Properties for Sale) | ||||||||
Inventory at market value totaled R$ 3.4 billion in 2Q11, an increase of 24.7% when compared to the R$ 3.0 billion registered in the 1Q11. On a consolidated basis, our inventory is at a level of 9.6 months of sales based on LTM sales figures. Finished units of inventory at market value represented 12% by the end of the quarter, or 200 bps lower than this ratio at 1Q11, mainly due to Gafisa’s finished units sold in the quarter which more than compensated the completion of unsold units. We continue to focus on finished inventory reduction, concentrated under Gafisa brand, with 69% of the total. At the end of 2Q11, 51.3% of the total inventory reflected units where construction is up to 30% complete. | ||||||||
Table 17 - Inventories | ||||||||
(R$000) | 2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 | |||
Consolidated | Land | 1,044,269 | 701,790 | 1,014,630 | 48.8% | 2.9% | ||
Units under construction | 997,409 | 947,023 | 879,333 | 5.3% | 13.4% | |||
Completed units | 293,073 | 205,739 | 333,168 | 42.4% | -12.0% | |||
Total | 2,334,751 | 1,854,552 | 2,227,131 | 25.9% | 4.8% | |||
Table 18 - Inventories at market value | ||||||||
PSV - (R$000) | 2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 | |||
Consolidated | 2011 launches | 940,204 | - | 216,654 | - | 334% | ||
2010 launches | 1,146,599 | 880,214 | 1,398,314 | 30% | -18% | |||
2009 launches | 298,655 | 492,448 | 345,271 | -39% | -14% | |||
2008 and earlier launches | 1,013,135 | 1,352,937 | 1,056,771 | -25% | -4% | |||
Consolidated | Total | 3,398,593 | 2,725,599 | 3,017,010 | 24.7% | 12.6% |
14
Table 19 - Inventories per completion status | |||||||
Company | Not started | Up to 30% constructed |
30%to 70% constructed |
More than 70% constructed |
Finished units | Total 2Q11 | |
Gafisa | 564,122 | 571,459 | 485,280 | 368,610 | 365,358 | 2,354,828 | |
Tenda | 168,043 | 438,931 | 189,760 | 201,701 | 45,329 | 1,043,765 | |
Total | 732,165 | 1,010,390 | 675,039 | 570,312 | 410,687 | 3,398,593 |
Liquidity | |
On June 30, 2011, Gafisa had a cash position of R$ 1.2 billion. On the same date, Gafisa’s debt and obligations to investors totaled R$ 4.05 billion, resulting in a net debt and obligations of R$ 2.9 billion. The net debt and investor obligations to equity and minorities ratio was 75.1% compared to 72.0% in 1Q11, due to the R$ 148.4 million cash burn in the second quarter. When excluding Project Finance, this net debt/equity ratio reached 24.5%, a comfortable leverage level with a competitive cost that is equivalent to the Selic rate.
Our 2Q11 cash burn was mainly explained by the R$ 768 million in expenditures in construction and development payments and R$ 132 million in land acquisition payments, partially offset by increasing cash inflow (expected to continue increasing in 2H11) and also due to the true securitization that we did by the end of the quarter, containing both receivables that are due and receivables that will come due within the next six months (which are considered by the investor to be equivalent to performed receivables, since there is no longer execution risk, resulting in a definitive sale). During 2H11 we expect cash burn to continue to diminish, following expected positive cash flow generation, and is expected to close the year with a Net Debt/Equity below 60%, following the previously stated guidance. With the expected positive cash flow for 2H11, we should be able to deleverage the Company, which together with a greater use of the blue print mortgage–which requires almost no working capital - for Tenda’s MCMV units, should contribute to our ability to reduce current leverage and keep it at a comfortable level going forward. On page 18, we also highlighted our current debt covenants ratio, showing a comfortable position by the end of the quarter. Project finance now represents 46% of total debt. Currently we have access to a total of R$ 4.3 billion in construction finance lines of credit provided by all of the major banks in Brazil. At this time we have R$ 2.3 billion in signed contracts and R$ 1.0 billion of contracts in process, giving us additional availability of R$ 1.0 billion. We also have additional receivables (from units already delivered) of over R$ 100 million available for securitization. The following tables provide information on our debt position. | |
|
15
Table 20 - Indebtedness and Investor obligations | ||||||
Type of obligation (R$000) | 2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 | |
Debentures - FGTS (project finance) | 1,212,557 | 1,208,939 | 1,239,816 | 0.3% | -2.2% | |
Debentures - Working Capital | 677,257 | 662,669 | 688,800 | 2.2% | -1.7% | |
Project financing (SFH) | 735,358 | 499,186 | 755,652 | 47.3% | -2.7% | |
Working capital | 968,016 | 678,377 | 604,391 | 42.7% | 60.2% | |
Total consolidated debt | 3,593,188 | 3,049,171 | 3,288,659 | 18% | 9% | |
Consolidated cash and availabilities | 1,163,080 | 1,806,384 | 926,977 | -36% | 25% | |
Investor Obligations | 460,000 | 380,000 | 380,000 | - | - | |
Net debt and investor obligations | 2,890,108 | 1,622,787 | 2,741,682 | 78% | 5% | |
Equity + Minority shareholders | 3,850,342 | 3,591,729 | 3,809,175 | 7% | 1% | |
(Net debt + Obligations) / (Equity + Minorities) | 75.1% | 45.2% | 72.0% | 2988 bps | 309 bps | |
(Net debt + Ob.) / (Eq + Min.) - Exc. | ||||||
Project Finance (SFH + FGTS Deb.) | 24.5% | -2% | 19.6% | 2685 bps | 488 bps |
Table 21 - Debt maturity | |||||||
(R$ million) | Average Cost (p.a.) | Total | Until Jun/2012 |
Until Jun/2013 |
Until |
Until Jun/2015 |
After Jun/2015 |
Debentures - FGTS (project finance) | TR + 9.20% | 599.7 | 3.1 | 148.9 | 298.9 | 148.9 | - |
Debentures - Working Capital | CDI + 1.43% | 677.3 | 137.8 | 124.3 | 117.2 | 143.2 | 154.7 |
Project financing (SFH) | TR + 10.44% | 1,280.5 | 466.4 | 498.2 | 312.6 | 3.1 | 0.2 |
Working capital | CDI + 1.80% | 1,035.8 | 235.9 | 184.2 | 229.1 | 259.3 | 127.4 |
sub-total consolidated debt | 12.5% | 3,593.2 | 843.2 | 955.5 | 957.8 | 554.4 | 282.3 |
Investor Obligations | CDI | 460 | 143 | 145 | 145 | 14 | 13 |
Total consolidated debt | 4,053.2 | 986.2 | 1,100.5 | 1,102.8 | 568.4 | 295.3 | |
% Total | 24% | 27% | 27% | 14% | 7% |
Outlook 2011 vs. Actual | |
In 1H11 Gafisa achieved 36% of the mid-range of launch guidance provides for the full year of between R$ 5.0 billion and R$ 5.6 billion.
With regard to profitability, the 14.0% EBITDA margin reached in 1H11 came in 100 bps lower than the mid-range of our expectations for the first half guidance range of between 13% and 17%, mainly due to higher than expected costs coming from the outsourced projects recently completed under the Tenda brand and expected to be completed in the short term and also some discounts over Gafisa finished inventory units. Due to this fact, and also assuming a more conservative approach (focusing on long term profitability) we decided to reduce the full year EBITDA margin guidance range by 200 bps, from 18%-22% to 16%-20%. Reflecting the same adjustment in 2H11 guidance, the range for the period is being decreased from 20%-24% to 18%-22%. These changes do not impact our expectations for positive operating cash flow in 2H11 that should bring the Net Debt/Equity ratio down to below 60% at the end of the year. Considering the above-mentioned plan, current guidance figures for 2011 are as follows: |
Launches (R$ million) |
Guidance 2011 |
1H11 | % | |||
Gafisa | Min. | 5,000 | 38% | |||
(consolidated) | Average | 5,300 | 1,893 | 36% | ||
Max. | 5,600 | 34% | ||||
EBITDA Margin (%) | Guidance 1H11 |
1H11 | % | Guidance 2011 | ||
Gafisa | Min. | 13.0% | 100 bps | 16.0% | ||
(consolidated) | Average | 15.0% | 14.0% | -100 bps | 18.0% | |
Max. | 17.0% | -300 bps | 20.0% | |||
Net Debt/Equity (%) - EoP | Guidance 2011 |
1H11 | % | |||
Gafisa | Max. | < 60.0% | 75.1% | 1510 bps |
16
Detailed Information to Support Gafisa Expected Improvement | |
The following information is being provided this quarter to support our expectations for achieving the operational and financial performance guided. Positive Cash Flow: Since 3Q10, when the cash burn rate reached its peak of R$ 453 million for the quarter, it has declined sequentially to the R$ 148 million reported in 2Q11. We are considering the securitization in this calculation, as the traded receivables were sold without joint liability for both those that were due and those scheduled to be delivered within 6 months (thus eliminating execution risk). | |
| |
Additionally, we are seeing a healthy improvement in cash inflow that should continue to improve. In 2Q11 cash inflow reached R$ 846.9 million or 53% higher than 2Q10 and 36% higher than 1Q11, as a consequence of higher number of units being delivered, that should accelerate further in 2H11. |
Short Term Obligations versus Expected Inflow | ||||
R$ million - June/2011 | ||||
Consolidated | TOTAL | |||
Suppliers | 226 | |||
Land and advances from clients | 527 | |||
Taxes + Other Liabilities¹ | 595 | |||
Dividends | 103 | |||
Construction Expenses | 2,340 | |||
Total Obligations | 3,790 | |||
Short-Term Debt repayment² | 1,104 | |||
Short-Term Receivables³ | 6,392 | |||
Surplus (Deficit) - Scenario 1 | 1,498 | |||
Surplus (Deficit) - Scenario 2 | - | |||
Assumptions: | ||||
¹ Tax: PIS/COFINS + Income Tax | ||||
² Including Interest expenses | ||||
³ Short-Term including on and off balance receivables Scenario 1 = 100% of ST receivables, Scenario 2 = 77% of ST receivables | ||||
Assuming short-term receivables net of ST obligations, we see close to R$ 1.5 billion net cash inflow (Scenario 1), even assuming no debt refinancing and not considering the cash position. To offset the expected positive inflow in the short-term, it is necessary to assume a discount of 23% over short-term receivables, plus no debt refinancing. We see this as a strong fundamental for the expected deleverage to occur in the coming quarters. If necessary, we can also manage the land acquisition, considering that we have a comfortable Land bank of over R$ 18 billion, however, we don’t expect this to be necessary. |
17
Based on all information above, we continue to expect a net debt/equity of 60% by the end of this year, reflecting the positive impact from the upcoming delivery of units expected for the 2H11.
Margin Expansion:
This year, for the first time we have split guidance for the first and second half of 2011, mainly due to several negative effects impacting the profitability of the 1H11 (as previously explained). Going forward, assuming the revised EBITDA margin guidance, we see the projects from and prior to 2008 having a lower impact on the recognition of results, while recent projects (from 4Q10 and 2011) which are starting to be built, are positively contributing to the expected margin improvement in 2H11:
Consolidated (R$ million) |
1H11 | |||||
Net Revenue | % | COGS w/o capitalized interest |
Gross Profit | Gross margin (%) | ||
2011 launches | 109.9 | 6% | -65.1 | 44.9 | 40.8% | |
2010 launches | 530.4 | 29% | -326.3 | 204.3 | 38.5% | |
2009 launches | 396.9 | 22% | -254.1 | 143.0 | 36.0% | |
≤ 2008 launches | 804.6 | 44% | -697.2 | 107.8 | 13.4% | |
Total | 1,841.7 | 100% | -1,342.7 | 500.0 | 27.1% |
In 1H11, 44% of the Net Revenues came from projects from and prior to 2008. In the case of Tenda this number was 50% for 1H11, 54% in 1Q11, and 47% in 2Q11. Crucial to our expectation of important improvement in terms of margin expansion going forward is the fact that the recognition from projects < 2008 should quickly diminish and be replaced by increasing recognition of projects from 2H10 and 2011, with average gross margin in the range of 38%-41%, compared to 13% from 2008.
Covenants ratios | |||||
Table 22 - Debenture Covenants - 5th issuance | |||||
Debenture covenants - 5th issuance | 1Q11 | 2Q11 | |||
(Total debt - SFH debt - Cash) / Equity ≤ 75% | 42.2% | 44.0% | |||
(Total Receivables + Finished Units) / (Total Debt - Cash) ≥ 2.2x | 4.2x | 4.3x | |||
Maturity (in R$ million) | 5th issuance | ||||
2012 | 125 | ||||
2013 | 125 | ||||
Total | 250 | ||||
Table 23 - Debenture Covenants - 7th issuance / 8th issuance | |||||
Debenture covenants - 7th / 8th issuance | 1Q11 | 2Q11 | |||
(Total Receivables + Finished Units) / (Total Debt - Cash - Project Debt) > 2 | 27.3x | 21.9x | |||
(Total Debt - SFH Debt - Project Debt - Cash) / Equity ≤ 75% | 9.6% | 12.5% | |||
EBIT / (Net Financial Result) > 1,3 | 6.58 | 4.94 | |||
Maturity (in R$ million) | 7th issuance | 8th issuance | |||
2013 | 300 | - | |||
2014 | 300 | 144 | |||
After 2015 | - | 156 | |||
Total | 600 | 300 |
Table 24 - Selected Financials for Covenant Calculation | |||
Financial statements (R$ million) | 1Q11 | 2Q11 | |
Total debt | 3,289 | 3,593 | |
Project debt | 1,240 | 1,213 | |
SFH debt | 756 | 735 | |
Cash and availabilities | 927 | 1,163 | |
Total receivables | 9,680 | 10,264 | |
Receivables - PoC | 5,464 | 5,825 | |
Receivables - results to be recognized | 4,216 | 4,439 | |
Finished units | 333 | 293 | |
Equity | 3,809 | 3,850 |
18
Glossary | |
Affordable Entry Level Residential units targeted to the mid-low and low income segments with prices below R$200 thousand per unit. Backlog of Results As a result of the Percentage of Completion Method of recognizing revenues, we recognize revenues and expenses over a multi-year period for each residential unit we sell. Our backlog of results represents revenues minus costs that will be incurred in future periods from past sales. Backlog of Revenues As a result of the Percentage of Completion Method of recognizing revenues, we recognize revenues over a multi-year period for each residential unit we sell. Our backlog represents revenues that will be incurred in future periods from past sales. Backlog Margin Equals to “Backlog of Results” divided “Backlog of Revenues” to be recognized in future periods. Land Bank Land that Gafisa holds for future development paid either in Cash or through swap agreements. Each decision to acquire land is analyzed by our investment committee and approved by our Board of Directors. LOT (Urbanized Lots) Land subdivisions, or lots, with prices ranging from R$ 150 to R$ 600 per square meter PoC Method Under Brazilian GAAP, real estate development revenues, costs and related expenses are recognized using the percentage-of-completion (“PoC”) method of accounting by measuring progress towards completion in terms of actual costs incurred versus total budgeted expenditures for each stage of a development. Pre-sales Contracted pre-sales are the aggregate amount of sales resulting from all agreements for the sale of units entered into during a certain period, including new units and units in inventory. Contracted pre- sales will be recorded as revenue as construction progresses (PoC method). There is no definition of "contracted pre-sales'' under Brazilian GAAP. PSV Potential Sales Value. SFH Funds Funds from SFH are originated from the Governance Severance Indemnity Fund for Employees (FGTS) and from savings accounts deposits. Banks are required to invest 65% of the total savings accounts balance in the housing sector, either to final customers or developers, at lower interest rates than the private market. Swap Agreements A system in which we grant the land-owner a certain number of units to be built on the land or a percentage of the proceeds from the sale of units in such development in exchange for the land. By acquiring land through this system, we intend to reduce our cash requirements and increase our returns. |
About Gafisa | ||
Gafisa is a leading diversified national homebuilder serving all demographic segments of the Brazilian market. Established over 57 years ago, we have completed and sold more than 1,000 developments and built more than 12 million square meters of housing only under Gafisa’s brand, more than any other residential development company in Brazil. Recognized as one of the foremost professionally managed homebuilders, "Gafisa" is also one of the most respected and best-known brands in the real estate market, recognized among potential homebuyers, brokers, lenders, landowners, competitors, and investors for its quality, consistency, and professionalism. Our pre-eminent brands include Tenda, serving the affordable/entry level housing segment, and Gafisa and AlphaVille, which offer a variety of residential options to the mid to higher-income segments. Gafisa S.A. is traded on the Novo Mercado of the BM&FBOVESPA (BOVESPA:GFSA3) and on the New York Stock Exchange (NYSE:GFA). | ||
Investor Relations | Media Relations (Brazil) | |
Luiz Mauricio de Garcia Paula | Débora Mari | |
Rodrigo Pereira | Máquina da Notícia Comunicação Integrada | |
Phone: +55 11 3025-9297 / | Phone: +55 11 3147-7412 | |
9242 / 9305 | Fax: +55 11 3147-7900 | |
Email: ri@gafisa.com.br | E-mail: debora.mari@maquina.inf.br | |
Website: www.gafisa.com.br/ir | ||
This release contains forward-looking statements relating to the prospects of the business, estimates for operating and financial results, and those related to growth prospects of Gafisa. These are merely projections and, as such, are based exclusively on the expectations of management concerning the future of the business and its continued access to capital to fund the Company’s business plan. Such forward-looking statements depend, substantially, on changes in market conditions, government regulations, competitive pressures, the performance of the Brazilian economy and the industry, among other factors; therefore, they are subject to change without prior notice. | ||
The second quarter financial statements were prepared and are being presented in accordance with the accounting practices adopted in Brazil (“Brazilian GAAP”), required for the years ended December 31, 2009. Therefore, they do not consider the early adoption of the technical pronouncements issued by CPC in 2009, approved by the Federal Accounting Council (“CFC”), required beginning on January 1, 2010. On November 10, 2009 the CVM, issued the deliberation nº 603 changed by deliberation nº 626, which provides the option for listed Companies to present 2010 quarterly information based on accounting practices in force at December 31, 2009. |
20
The following table displays projects launched during 2Q11:
Table 22 - Projects launched | ||||||||
Company | Project | Launch Date | Local | % Gafisa | Units (%Gafisa) |
PSV (%Gafisa) |
% sales 30/jun/11 |
Sales 30/jun/11 |
Gafisa 1Q11 | 755 | 228,302 | 47% | 108,360 | ||||
Gafisa | Smart Vila Mascote - Lacedemonia | May | São Paulo - SP | 100% | 156 | 66,596 | 64% | 42,826 |
Gafisa | Alegria - Fase 5 | May | Guarulhos - SP | 100% | 139 | 47,674 | 40% | 19,062 |
Gafisa | Prime F2 | May | São Luis - MA | 50% | 74 | 14,708 | 23% | 3,318 |
Gafisa | Compra de Participação - IGLOO | June | São Paulo - SP | 30% | 27 | 10,382 | 90% | 9,392 |
Gafisa | Smart Maracá | June | São Paulo - SP | 100% | 156 | 60,919 | 82% | 49,835 |
Gafisa | Royal - Vila Nova São José QC1 | June | São José dos Campos - SP | 100% | 68 | 41,789 | 11% | 4,703 |
Gafisa | Vision Anália Franco | June | São Paulo - SP | 100% | 200 | 84,904 | 12% | 10,191 |
Gafisa | Station Parada Inglesa (André Campale) | June | São Paulo - SP | 100% | 173 | 77,662 | 59% | 45,733 |
Gafisa | Target - Comercial Capenha | June | Rio de Janeiro - RJ | 60% | 549 | 55,243 | 38% | 20,772 |
Gafisa | Network Business Tower F1 e F2 (Cerami | June | São Caetano - SP | 100% | 855 | 311,749 | 53% | 164,230 |
Gafisa | MUNDI - RESIDENCIAL CERAMICA - FASE I | June | São Caetano - SP | 100% | 192 | 163,633 | 22% | 35,922 |
Gafisa 2Q11 | 2,589 | 935,259 | 43% | 405,984 | ||||
Alphaville 1Q11 | 849 | 181,914 | 63% | 114,108 | ||||
Alphaville | Terras Alpha Resende - F1 | June | Resende - RJ | 77% | 325 | 49,204 | 59% | 28,830 |
Alphaville | Terras Alpha Maricá Sta Rita - F1 | June | Maricá - RJ | 48% | 296 | 46,363 | 57% | 26,503 |
Alphaville 2Q11 | 621 | 95,567 | 58% | 55,332 | ||||
Tenda 1Q11 | 650 | 102,389 | 72% | 73,849 | ||||
Tenda | Lopes Trovão | April | Canoas - RS | 100% | 188 | 38,938 | 33% | 12,898 |
Tenda | Montes Claros | May | Belo Horizonte - MG | 100% | 300 | 30,602 | 42% | 12,828 |
Tenda | Cheverny F2 | May | Goiânia - GO | 100% | 96 | 13,638 | 46% | 6,241 |
Tenda | Cheverny F3 | May | Goiânia - GO | 100% | 96 | 13,638 | 30% | 4,158 |
Tenda | Vale Verde Cotia - Fase 7 | May | Cotia - SP | 100% | 80 | 9,200 | 75% | 6,943 |
Tenda | Porto Fino | June | Santa Luzia - MG | 100% | 224 | 25,228 | 38% | 9,633 |
Tenda | Vila das Flores | June | Salvador-BA | 100% | 460 | 50,273 | 1% | 696 |
Tenda | RESIDENCIAL ATENAS | June | Rio de Janeiro-RJ | 100% | 260 | 30,288 | 27% | 8,258 |
Tenda | Reserva dos Pássaros | June | Vespasiano-MG | 100% | 817 | 103,183 | 56% | 57,558 |
Tenda | Bosque dos Palmares | June | Nova Iguaçu -RJ | 100% | 352 | 34,454 | 9% | 3,003 |
Tenda 2Q11 | 2,873 | 349,443 | 35% | 122,216 | ||||
Total 1Q11 | 2,254 | 512,606 | 42% | 296,317 | ||||
Total 2Q11 | 6,083 | 1,380,270 | 42% | 583,532 | ||||
Total 1H11 | 8,337 | 1,892,875 | 46% | 879,849 |
21
The following table illustrates the financial completion of the construction in progress and the related revenue recognized (R$000) during the second quarter ended on June 30, 2011. | |||||||
Company | Project | Construction status | % Sold | Revenues recognized (R$ '000) | |||
2Q11 | 1Q11 | 2Q11 | 1Q11 | 2Q11 | 1Q11 | ||
Gafisa | Ceramica Comercial | 14% | 0% | 53% | 0% | 20,324 | - |
Gafisa | Vision Brooklin | 68% | 58% | 100% | 98% | 14,330 | 11,674 |
Gafisa | Pq Barueri Cond - Fase 1 | 100% | 100% | 86% | 79% | 14,008 | 16,616 |
Gafisa | Nova Petropolis Sbc - 1ª Fase | 100% | 100% | 93% | 82% | 13,822 | 10,328 |
Gafisa | Mont Blanc | 98% | 91% | 64% | 56% | 12,785 | 12,074 |
Gafisa | Smart Maracá | 26% | 0% | 83% | 0% | 12,593 | - |
Gafisa | Alegria Fase 1 | 92% | 81% | 94% | 89% | 11,888 | 11,188 |
Gafisa | Vistta Santana | 85% | 79% | 97% | 95% | 11,814 | 6,400 |
Gafisa | Reserva Ibiapaba F2 | 63% | 48% | 100% | 97% | 11,542 | 11,742 |
Gafisa | Smart Vila Mascote | 29% | 0% | 66% | 0% | 11,062 | - |
Gafisa | Gafisa Corporate - Jardim Paulista | 89% | 83% | 100% | 97% | 10,741 | 6,673 |
Gafisa | Station Parada Inglesa | 23% | 0% | 60% | 0% | 10,181 | - |
Gafisa | Mansão Imperial - Fase 2B | 84% | 73% | 75% | 66% | 10,146 | 6,029 |
Gafisa | Colours | 18% | 2% | 81% | 74% | 9,516 | 321 |
Gafisa | Condessa | 31% | 29% | 82% | 67% | 9,071 | 30,771 |
Gafisa | Central Life F2 | 27% | 20% | 98% | 89% | 8,985 | 5,588 |
Gafisa | Laguna Di Mare - Fase 2 | 100% | 93% | 89% | 85% | 8,492 | 9,533 |
Gafisa | Mansão Imperial - F1 | 86% | 75% | 85% | 83% | 7,867 | 6,987 |
Gafisa | Reserva Ecoville | 72% | 53% | 72% | 67% | 7,704 | 8,767 |
Gafisa | Manhattan Residencial | 68% | 58% | 51% | 46% | 7,501 | 1,680 |
Gafisa | Manhattan Comercial | 63% | 59% | 70% | 62% | 6,974 | 2,529 |
Gafisa | The Place | 43% | 30% | 92% | 81% | 6,884 | 3,629 |
Gafisa | Reserva Sta Cecilia | 100% | 100% | 41% | 33% | 6,597 | 4,619 |
Gafisa | Reserva Do Bosque - Fase 2 | 93% | 82% | 93% | 89% | 6,570 | 6,007 |
Gafisa | Magic | 100% | 100% | 99% | 95% | 6,371 | 3,899 |
Gafisa | Mosaico | 67% | 56% | 100% | 96% | 6,281 | 3,333 |
Gafisa | London Green | 100% | 100% | 97% | 96% | 6,249 | 5,120 |
Gafisa | Pateo Mondrian (Mota Paes) | 50% | 45% | 83% | 81% | 5,997 | 4,827 |
Gafisa | Alegria - Fase2B | 54% | 43% | 88% | 76% | 5,937 | 5,255 |
Gafisa | Avant Garde | 6% | 0% | 95% | 0% | 5,891 | 21 |
Gafisa | Supremo Ipiranga | 75% | 66% | 100% | 100% | 5,803 | 5,782 |
Gafisa | Stellato | 22% | 18% | 65% | 58% | 5,792 | 2,697 |
Gafisa | Global Offices | 44% | 31% | 95% | 86% | 5,782 | 2,385 |
Gafisa | Acqua Residencial | 100% | 100% | 82% | 78% | 5,741 | 3,558 |
Gafisa | Riservato | 65% | 54% | 92% | 78% | 5,645 | 1,902 |
Gafisa | Office Life | 54% | 54% | 80% | 75% | 5,637 | 6,306 |
Gafisa | Igloo Alphaville | 68% | 59% | 98% | 99% | 5,621 | - |
Gafisa | Carpe Diem - Belem | 96% | 88% | 84% | 78% | 5,495 | 3,278 |
Gafisa | Secret Garden | 100% | 98% | 92% | 86% | 5,438 | 3,685 |
Gafisa | Details | 100% | 95% | 100% | 96% | 5,400 | 4,273 |
Gafisa | Others | 204,764 | 177,810 | ||||
Total Gafisa | 549,239 | 407,286 | |||||
Alphaville | Rio Das Ostras Fase Iii | 88% | 78% | 92% | 70% | 17,052 | 5,654 |
Alphaville | Teresina | 46% | 31% | 99% | 98% | 14,723 | 10,806 |
Alphaville | Porto Alegre | 52% | 38% | 87% | 87% | 14,671 | 8,189 |
Alphaville | Ribeirão Preto | 67% | 51% | 93% | 93% | 14,257 | 8,643 |
Alphaville | Granja Viana | 81% | 52% | 99% | 99% | 10,379 | 4,332 |
Alphaville | Ta Petrolina | 41% | 18% | 96% | 96% | 9,092 | 4,357 |
Alphaville | Belem | 26% | 13% | 94% | 85% | 7,785 | 2,583 |
Alphaville | Brasília | 62% | 48% | 87% | 87% | 7,577 | 5,857 |
Alphaville | Duas Unas | 20% | 15% | 77% | 56% | 7,337 | 7,955 |
Alphaville | Others | 53,931 | 55,247 | ||||
Total AUSA | 156,805 | 113,624 | |||||
Total Tenda | 335,299 | 279,446 | |||||
Consolidated Total | 1,041,343 | 800,356 |
22
Consolidated Income Statement | |||||
The Income Statement reflects the impact of IFRS adoption, also for 2010. | |||||
R$ 000 | 2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 |
Net Operating Revenue | 1,041,344 | 927,442 | 800,356 | 12.3% | 30.1% |
Operating Costs | (822,424) | (647,950) | (615,588) | 26.9% | 33.6% |
Gross profit | 218,920 | 279,492 | 184,768 | -21.7% | 18.5% |
Operating Expenses | |||||
Selling Expenses | (61,970) | (61,140) | (51,505) | 1.4% | 20.3% |
General and Administrative Expenses | (60,389) | (55,125) | (56,307) | 9.5% | 7.2% |
Other Operating Revenues / Expenses | (8,649) | (6,947) | (10,981) | 24.5% | -21.2% |
Depreciation and Amortization | (22,754) | (8,781) | (12,365) | 159.1% | 84.0% |
Non-recurring expenses | - | (259) | - | - | - |
Operating results | 65,158 | 147,240 | 53,610 | -55.7% | 21.5% |
Financial Income | 21,697 | 40,929 | 24,664 | -47.0% | -12.0% |
Financial Expenses | (50,563) | (61,782) | (55,662) | -18.2% | -9.2% |
Income Before Taxes on Incom e | 36,292 | 126,387 | 22,612 | -71.3% | 60.5% |
Deferred Taxes | 10,147 | (12,083) | 6,303 | -184.0% | 61.0% |
Income Tax and Social Contribution | (11,590) | (9,977) | (8,150) | 16.2% | 42.2% |
Income After Taxes on Incom e | 34,849 | 104,327 | 20,765 | -66.6% | 67.8% |
. | |||||
Minority Shareholders | (9,737) | (7,058) | (7,059) | 38.0% | 37.9% |
Net Incom e | 25,112 | 97,269 | 13,706 | -74.2% | 83.2% |
Net Incom e Per Share (R$) | 0.05819 | 0.22655 | 0.03177 | -74.3% | 83.2% |
23
Consolidated Balance Sheet | |||||
2Q11 | 2Q10 | 1Q11 | 2Q11 x 2Q10 | 2Q11 x 1Q11 | |
ASSETS | |||||
Current Assets | |||||
Cash and cash equivalents | 330,183 | 306,330 | 228,700 | 7.8% | 44.4% |
Market Securities | 832,897 | 1,500,054 | 698,277 | -44.5% | 19.3% |
Receivables from clients | 3,653,708 | 2,470,944 | 3,357,360 | 47.9% | 8.8% |
Properties for sale | 1,988,093 | 1,446,760 | 1,765,570 | 37.4% | 12.6% |
Other accounts receivable | 201,492 | 141,740 | 210,993 | 42.2% | -4.5% |
Deferred selling expenses | 20,588 | 20,592 | 10,375 | 0.0% | 98.4% |
Prepaid expenses | 9,533 | 15,283 | 11,916 | -37.6% | -20.0% |
7,036,494 | 5,901,703 | 6,283,191 | 19.2% | 12.0% | |
Long-term Assets | |||||
Receivables from clients | 2,171,302 | 2,075,161 | 2,106,770 | 4.6% | 3.1% |
Properties for sale | 346,658 | 407,792 | 461,561 | -15.0% | -24.9% |
Deferred taxes | 353,445 | 311,693 | 330,739 | 13.4% | 6.9% |
Other | 187,536 | 201,520 | 148,059 | -6.9% | 26.7% |
3,058,941 | 2,996,166 | 3,047,129 | 2.1% | 0.4% | |
Permanent Assets | |||||
Property, plant and equipment | 81,135 | 59,659 | 79,822 | 36.0% | 1.6% |
Intangible assets | 215,624 | 211,151 | 212,890 | 2.1% | 1.3% |
296,759 | 270,810 | 292,712 | 9.6% | 1.4% | |
Total Assets | 10,392,194 | 9,168,679 | 9,623,032 | 13.3% | 8.0% |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||
Current Liabilities | |||||
Loans and financing | 689,412 | 825,382 | 838,334 | -16.5% | -17.8% |
Debentures | 153,788 | 123,608 | 71,562 | 24.4% | 114.9% |
Obligations for purchase of land and advances from | |||||
clients | 526,560 | 466,078 | 438,462 | 13.0% | 20.1% |
Materials and service suppliers | 225,692 | 244,545 | 178,443 | -7.7% | 26.5% |
Taxes and contributions | 294,716 | 154,983 | 259,690 | 90.2% | 13.5% |
Taxes, payroll charges and profit sharing | 66,772 | 73,057 | 84,897 | -8.6% | -21.3% |
Provision for contingencies | 21,598 | 6,312 | 16,540 | 242.2% | 30.6% |
Dividends | 102,767 | 52,287 | 102,897 | 96.5% | -0.1% |
Other | 233,339 | 217,569 | 206,914 | 7.2% | 12.8% |
2,314,644 | 2,163,821 | 2,197,739 | 7.0% | 5.3% | |
Long-term Liabilities | |||||
Loans and financings | 1,013,961 | 352,181 | 521,708 | 187.9% | 94.4% |
Debentures | 1,736,027 | 1,748,000 | 1,857,055 | -0.7% | -6.5% |
Obligations for purchase of land | 183,619 | 176,084 | 187,920 | 4.3% | -2.3% |
Deferred taxes | 395,440 | 484,453 | 391,687 | -18.4% | 1.0% |
Provision for contingencies | 126,811 | 123,155 | 126,841 | 3.0% | 0.0% |
Obligation for investors | 460,000 | 380,000 | 380,000 | 21.1% | 21.1% |
Other | 311,349 | 149,256 | 150,907 | 108.6% | 106.3% |
4,227,207 | 3,413,129 | 3,616,118 | 23.9% | 16.9% | |
Shareholders' Equity | |||||
Capital | 2,730,789 | 2,712,899 | 2,730,787 | 0.7% | 0.0% |
Treasury shares | -1,731 | -1,731 | -1,731 | 0.0% | 0.0% |
Capital reserves | 262,970 | 290,507 | 256,645 | -9.5% | 2.5% |
Revenue reserves | 741,212 | 381,651 | 741,211 | 94.2% | 0.0% |
Retained earnings/accumulated losses | 38,818 | 162,087 | 13,706 | 0.0% | 183.2% |
Minority Shareholders | 78,285 | 46,316 | 68,557 | 69.0% | 14.2% |
3,850,343 | 3,591,729 | 3,809,175 | 7.2% | 1.1% | |
Liabilities and Shareholders' Equity | 10,392,194 | 9,168,679 | 9,623,032 | 13.3% | 8.0% |
24
Consolidated Cash Flows | ||||
2Q11 | 2Q10 | |||
Income Before Taxes on Income | 36,292 | 126,387 | ||
Expenses (income) not affecting working capital | ||||
Depreciation and amortization |
22,754 | 8,781 | ||
Expense on stock option plan |
4,781 | 2,584 | ||
Unrealized interest and charges, net |
11,584 | 27,529 | ||
Disposal of fixed asset |
- | (331) | ||
Warranty provision |
12,361 | 3,615 | ||
Provision for contingencies |
11,552 | 2,819 | ||
Profit sharing provision |
2,350 | 10,886 | ||
Decrease (increase) in assets | ||||
Clients |
(360,879) | (429,973) | ||
Properties for sale |
(111,379) | (98,037) | ||
Other receivables |
(36,793) | (143,442) | ||
Deferred selling expenses and prepaid expenses |
(1,013) | (1,673) | ||
Decrease (increase) in liabilities | ||||
Obligations on land purchases and advances from customer |
86,673 | 12,686 | ||
Taxes and contributions |
38,785 | 7,265 | ||
Trade accounts payable |
47,249 | 9,897 | ||
Salaries, payroll charges |
(20,479) | (4,371) | ||
Other accounts payable |
26,679 | 138,256 | ||
Cash used in operating activities | (229,483) | (327,122) | ||
Investing activities | ||||
Purchase of property and equipment and deferred charges | (26,802) | (10,649) | ||
(Aplicação) resgate de títulos e valores mobiliários, cauções e c 44 | (134,620) | 275,926 | ||
Cash used in investing activities | (161,422) | 265,277 | ||
Financing activities | ||||
Capital increase | 2 | 21,681 | ||
Follow on expenses | - | (9,439) | ||
Capital reserve increase | - | 18,759 | ||
Increase in loans and financing | 483,533 | 136,286 | ||
Repayment of loans and financing | (181,281) | (148,245) | ||
Assignment of credit receivables, net | 1,553 | 32,772 | ||
Proceeds from subscription of redeemable equity interest in sec 60 | (3,744) | (4,314) | ||
Mortgage Assignment - CCI | 203,915 | - | ||
Impostos pagos | (11,590) | (7,058) | ||
Net cash provided by financing activities | 492,388 | 40,442 | ||
Net increase (decrease) in cash and cash equivalents | 101,483 | (21,403) | ||
Cash and cash equivalents | ||||
At the beggining of the period | 228,700 | 374,411 | ||
At the end of the period | 330,183 | 353,008 | ||
Net increase (decrease) in cash and cash equivalents | 101,483 | (21,403) |
25
SIGNATURE
Gafisa S.A. | |
By: |
/s/ Alceu Duílio Calciolari |
Name: Alceu Duílio Calciolari
Title: Chief Executive Officer and Investor Relations Officer |