gfapr3q11_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of November, 2011

(Commission File No. 001-33356),

 
Gafisa S.A.
(Translation of Registrant's name into English)
 


 
Av. Nações Unidas No. 8501, 19th floor
São Paulo, SP, 05425-070
Federative Republic of Brazil
(Address of principal executive office)



Indicate by check mark whether the registrant files or will file
annual reports under cover Form 20-F or Form 40-F.

Form 20-F ___X___ Form 40-F ______



Indicate by check mark if the registrant is submitting
the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1)


Yes ______ No ___X___

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


 
 


 
 
  

 
 
 

 

 

IR Contact

Luciana Doria Wilson

Email: ri@gafisa.com.br

IR Website:

www.gafisa.com.br/ir

 

3Q11 Earnings Results Conference Call

Wednesday, November 16th, 2011

 

> In English (simultaneous translation from Portuguese)

09:30 PM US EST

12:30 PM Brasilia Time

Phones:

+1(516) 300-1066 (US only)

+55 (11) 3127-4971 (Brazil)

Code: Gafisa

> In Portuguese

09:30 PM US EST

12:30 PM Brasilia Time

Phones:

+1(516) 300-1066 (US only)

+55 (11) 3127-4971 (Brazil)

Code: Gafisa

Shares

GFSA3– Bovespa

GFA – NYSE

Total Outstanding Shares:

432,515,8011

Average daily trading volume (90 days2): R$ 110.6 million

1)      Including 599,486 treasury shares

2)      Up to September 30, 2011

 

 

Gafisa Reports Results for Third Quarter 2011

--- Launches were R$ 1.0 billion in 3Q11, 15% below 3Q10 as the Company implemented a more conservative strategy for Tenda launches ---

--- Contracted Sales were R$ 1.0 billion in 3Q11, in line with 3Q10 and Consolidated Sales Velocity reached 23.1% and was 62% over launches in YTD ---

--- Consolidated Gafisa delivered 8,700 units in 3Q11 as Cash Burn for the quarter was reduced by 56% sequentially ---

-- Implementing new strategic plan that will slow launch growth for remainder of 2011 while targeting cash generation and long term profitable growth ---

FOR IMMEDIATE RELEASE - São Paulo, November 15th, 2011 – Gafisa S.A. (Bovespa: GFSA3; NYSE: GFA), Brazil’s leading diversified national homebuilder, today reported financial results for the third quarter ended September 30, 2011.

Commenting on the results, Duilio Calciolari, Chief Executive Officer said, “We are pleased to report quarterly results led by a recovery in our operating margins as the share of  older lower margin developments continues to diminish in our overall product mix.  Gross margin for the quarter was 29.5%, an increase on both a year-over-year and sequential basis.  Subsequently, our EBITDA margin also improved sequentially to 20.1% for the third quarter. Despite these improvements, we expect to continue to see some pressure on the EBITDA margin during the coming quarters as we complete the delivery of the higher cost legacy Tenda projects and lower margin Gafisa projects from our geographic expansionary period as well as implement some aspects of our new strategic plan.”

“While sales velocity of launches during the quarter was 50%, indicating strong demand for our projects, we have deliberately decided to slow the growth of launches for the remainder of 2011. This change is part of a more comprehensive strategic plan we are in the process of implementing that will help us achieve improved profitability, positive cash flow and a reduction in our overall leverage.  We now expect to finish the year with total launches of between R$ 3.5 – R$ 4.0 billion. At this stage we expect to become cash flow positive during the coming quarters and achieve a net debt to equity ratio of below 60%.“  

Calciolari added, “We are committed to making the changes necessary to put in place a structure that fosters long term sustainability and profitable growth.  While we are now in a period of transition, we have already seen tangible signs of recovery.  We have developed an actionable strategic plan for moving forward, we have the right team in place to implement the requisite changes and have a portfolio of brands and products with a strong proven track record in the market.”

3Q11 - Operating & Financial Highlights

   Launches in 3Q11 reached R$ 1.0 billion which represents a decrease of 15% as compared to 3Q10, totaling R$ 2.9 billion in the first nine months of 2011, reflecting the implementation of a strategy to focus Tenda launches on those that can be immediately transferred to the Caixa Economica Federal (CEF). The launches for the first nine months of 2011 represent 56% of the mid-range of launch guidance expected for the full year of R$ 5.3 billion – resulting in a downward revision of guidance to a range of R$ 3.5 - R$ 4.0 billion.

   Pre-sales reached R$ 1.04 billion in the quarter, a 3% increase as compared to 3Q10 mainly due to better sales of launches in 3Q11, which reached 50%. Consolidated VSO was 23.1%.

   Net revenues, recognized by the Percentage of Completion (“PoC”) method, reached R$ 1.00 billion, a 5% increase from 3Q10, mainly due to higher recognition coming from recent launches.

   Adjusted Gross Profit (w/o capitalized interest) was R$ 297 million, 7% higher than the same period of 2010, with a 33.4% Adjusted Gross Margin.

   Adjusted EBITDA reached R$ 202 million with a 20.1% margin, a 2.5% increase when compared to R$ 197 million in the 3Q10, which can be attributed to the delivery of higher margin products by AlphaVille and Gafisa.

   Net Income was R$ 46.2 million for 3Q11 (5.9% Adj.Net Margin), a decrease of 60% from 3Q10.

   Net Debt/Equity reached 75.3% at the end of the quarter, supported by a securitization of part of Gafisa’s receivables, totaling R$ 221 million.

   The Backlog of Revenues to be recognized reached R$ 4.53 billion, a 6% increase over last quarter. The margin to be recognized increased to 38.4%, mainly due to the positive impact from the National Construction Cost Index, which increased approximately 2% in the period.

2

 


 
 

 

Index

 

 

 

CEO Comments and Corporate Highlights for 3Q11

 

04 

       
 

Overview of Strategyc Plan 

 

06 

       
 

Main Numbers

 

08 

       
 

Launches

 

09 

       
 

Pre-Sales 

 

10 

       
 

Sales Velocity

 

11 

       
 

Operations 

 

11 

       
 

Delivered Projects

 

12 

       
 

Land Bank

 

14 

       
 

Revenues 

 

15 

       
 

Gross Profit 

 

15 

       
 

Selling, General and Administrative Expenses  

 

16 

       
 

EBITDA

 

16 

       
 

Net Income 

 

17 

       
 

Backlog of Revenues and Results 

 

17 

       
 

Inventory

 

19 

       
 

Liquidity

 

20 

       
 

Outlook

 

21 

       
 

Detailed Information to Support Gafisa Expected Improvement

 

22

 
       
 

Covenant Ratios 

 

24

 

 

 

3

 


 
 

 
  

CEO Comments and Corporate Highlights for 3Q11

While the long term prospects for the Brazilian housing market has not changed, it has become clear over the last year that we will need to reexamine how we have approached the demand for high growth and diversification in the market in order to achieve sustainable, profitable returns for our shareholders going forward.  Demand has outstripped supply on all fronts, from units and availability of skilled labor, to reliable and experienced suppliers and building partners, to financing, and to the ability to rapidly issue permits and execute the requisite chain of approvals to deliver units under the Minha Casa Minha Vida program.  Over the last four months the entire management team of Gafisa together with a professional team of consultants from Bain & Co. , have dedicated countless hours to analyzing our profitability by project, region and brand. While we still have much to do, we are encouraged by the opportunities that lay in front of us and the clear progress identified in righting the “wrongs” from previous periods. We are entering the last quarter of the year with a clear vision of our short- and mid-term priorities.

In the near term, we will simplify our overall business and reinforce the fundamentals of each of our segments.  Initially, we will prioritize the geographic markets with the strongest prospects by brand and where we have the best supply chain, and focus our efforts there. Over the last few years, we have made strong progress in consolidating our back office and establishing shared operations between the three businesses, Gafisa, AlphaVille and Tenda. With the implementation of the SAP platform across all divisions, we have the right tools in place guiding us in making better decisions across the company.  That said, we now know that critical to our future success is the implementation of a new management structure that gives the brand manager P&L responsibility.  This along with several other immediate changes including focusing the Tenda team on the transfer of receivables (“repasse”), and an incentive structure that aligns the entire organization, down to individual engineers on a project, with the objective of delivering high quality projects on time and within budget, should reduce Gafisa’s cash burn and accelerate its return to sustainable growth.  We will expand on this new strategic plan in the following pages and on our conference call.

Our plan for operating profitability improvement is advancing, launches have been slowed to reduce cash burn particularly at Tenda and a sharper focus is in place on the business segments that provide the greatest return. The sequential gross margin improvement of 850 basis points to 29.5% reflects a higher concentration of AlphaVille developments in our product mix, a segment that we intend to continue to expand in the future. The same level of launches, R$1 billion, from the prior year period reflect our decision to slow the expansion of Tenda and focus on those developments that could immediately generate cash flow for the Company. In the third quarter, we delivered an adjusted EBITDA margin of 20.1% including expected provisions related to potential Tenda cancellations and Gafisa related project delays from outsourced construction projects. The changes we believe need to take place, particularly at Tenda, may require us to include additional provisions in the fourth quarter results, as we expect the number of cancellations to increase, given the higher volume of delivered units. Our contracted sales of launches, which are at higher margins, are continuing to track at an appropriate level to achieve the expected margin improvement. However, it is worth mentioning that  we continue to focus on finished inventory reduction, which may impact our margins.

We transferred 2,997 Tenda units to Caixa during the quarter and we are focused on the Tenda turn-around and monetization high quality receivables at Gafisa in the amount of R$ 221 million. Across the Company, we delivered slightly more than 8,700 units and our cash burn is down to R$56 million in the quarter as compared to R$ 148 million in 2Q11.

While the Brazilian economy has moved into a more rational growth phase, overall the fundamentals remain sound to support long term growth for the homebuilding industry.  We are confident that our strategic plan will allow us to focus on the strong pockets of opportunity for our brands and set the stage for continued market leadership in the future.

4

 


 
 
 
  

 

 

The key elements of our plan are to drive cash generation, improve margins and deleverage to facilitate rational, profitable growth going forward.  In order to achieve these goals, through 2012 we will need to slow the pace of growth and expect that launches for this year will be in the range of R$ 3.5 -  $4.0 billion. We will continue to launch Gafisa products as long as the sales environment is strong for each product. Tenda launches will be based on our ability to immediately transfer the units to CEF. Additionally, our focus at Tenda will be to deliver units in progress. We have some R$ 400 million yet to transfer to CEF from finished units around 5,000. We also intend to expand AlphaVille in our product mix and allocate the capital necessary to leverage the tremendous competitive advantages we have with this brand segment.  We fully understand that this strategy may impact the size of our firm for some years to come.  However, these are necessary actions and we believe will prove a highly successful trade-off in the longer term.

The identification of what must be changed and enhanced is a fundamental step in improving shareholder return.  We have now done this and are committed to putting in place the measures that need to be taken to continue to improve margins, generate cash flow and reduce our leverage in the near and medium term.

Duilio Calciolari, CEO -- Gafisa S.A.

 

 

 

5

 


 
 

 
  

Overview of Strategic Plan

Since July 2011, the Company management has focused on a deep evaluation of each of the Gafisa, AlphaVille and Tenda businesses from a strategic and capital allocation perspective.  The result is a modified strategy and a new plan of action moving forward. Following is an overview of key elements of this strategy focusing on the current period through 2014 including a new organizational structure, targeted geographic regions for expansion, a turn-around strategy for tenda, and an expansion of AlphaVille in the product mix.

New Organizational Structure

Establish P&L owners by brand to guarantee a focus on each line of business and deliver on the unique qualities of each of the brand segments.  The new business heads will be:

Gafisa: Sandro Gamba has been at Gafisa for over 15 years. He is currently the Real Estate Development Officer. He has served Gafisa in a number of senior roles in the São Paulo region, including head of business development for Gafisa and director and manager of prospecting land.

Tenda*:Rodrigo Osmo.  Rodrigo has successfully managed the P&L of AlphaVille since 2009 and has been with Gafisa for over five years.  He has spent the last months focused on the turn-around strategy for Tenda and will lead a highly experienced team in the development and sales of lower income housing.

AlphaVille:Marcelo Willer has been Alphaville’s Real Estate Development Officer since 2006 and served as Project Officer from 2000 to 2006.

*Currently, we are in the process of identifying a new Chief Financial Officer. During this transition period, Rodrigo Osmo will remain as CFO and Duilio Calciolari as IRO.

 

 

 

6

 


 
 

 
  

Near Term Growth in High Priority Regions

Through 2014, Gafisa will focus its expansion on highly targeted regions of the country with proven potential for profitable development for each of the brand segments.  We have identified the key geographic regions of focus for each of the brands based on market potential, existing competitiveness (local expertise and network, brand perception, etc) as well as reliable supplier relationships.

Gafisa– The medium to high income market in Brazil is concentrated in approximately 10% of the municipalities and accounts for approximately R$100 billion/year of potential sales value.  Thus, Gafisa will focus its near term growth on several key markets including strengthening its leadership position in Sao Paulo, where launches have proven to be most profitable, and shoring up management and operational capacity in Rio de Janeiro, where long term prospects are strong. Thus, the main focus should be Sao Paulo and Rio de Janeiro. We will deliver projects in progress in other regions of the country and continue to monitor markets in which we have a presence to opportunistically develop units with high potential.  The current land bank will be realigned in accordance with this strategy. Since approximately 41% of the land bank outside of SP & Rio wasacquired through swaps, minimal capital was deployed in these regions.

AlphaVille –  AlphaVille has increasingly become an important part of our overall product mix.  With high gross margins of approximately 50%, significant barriers to entry and our competitive advantages, we intend to fully develop the potential of this business opportunity.  We have already identified some 60 cities throughout the country where we can launch AlphaVille developments over the next 3-5 years.

Tenda Turn-Around Strategy

The plan for Tenda is based on two fundamental elements - conserving capital by only launching units that can immediately be transferred to CEF and developing a scale advantage to optimize the use of the innovative aluminum mold technology which facilitates a lower cost structure for building these types of units.  Our initial focus will be on four regions: Sao Paulo, Rio de Janeiro, Minas Gerais and Salvador, where we have already established a strong base to relaunch operations and CEF is well established. We are currently evaluating all developments in progress and launched but not yet in progress to determine which of these will not be brought to conclusion. We are also focused on complete the delivery of the higher cost legacy Tenda projects.

AlphaVille - Status of the Acquisition of the Remaning Shares

In October, we began the acquisition process of the remaining 20% stake from its controlling shareholders.  The valuation will be based on independent experts’ analysis and is expected to be concluded  by the end of the year.  However, we do not expect a disbursement to take place until the beginning of 2012.

7

 


 
 

 
  

Main Numbers

 

Table 1 - Operating and Financial Highlights - (R$000, unless otherwise specified)

3Q11

2Q11

QoQ(%)

3Q10

YoY(%)

9M11

9M10

YoY(%)

Launches (%Gafisa)

1,051,713

1,380,270

-24%

1,236,947

-15%

2,944,588

2,948,685

0%

Launches (100%)

1,318,304

1,482,487

-11%

1,450,961

-9%

3,395,005

3,762,345

-10%

Launches, units (%Gafisa)

2,334

6,083

-62%

6,210

-62%

10,671

14,491

-26%

Launches, units (100%)

2,813

6,909

-59%

6,710

-58%

12,458

17,064

-27%

Contracted sales (%Gafisa)

1,044,728

1,147,002

-9%

1,018,480

3%

3,013,950

2,765,562

9%

Contracted sales (100%)

1,256,078

1,274,977

-1%

1,373,620

-9%

3,466,777

3,550,258

-2%

Contracted sales, units (% Gafisa)

2,866

4,219

-32%

5,082

-44%

10,449

14,811

-29%

Contracted sales, units (100%)

3,770

4,907

-23%

6,618

-43%

12,622

18,109

-30%

Contracted sales from Launches (%Gafisa)

652,062

731,543

-11%

705,060

-8%

1,825,645

1,680,750

9%

Sales Velocity over launches (VSO) %

62%

53%

900bps

57%

500bps

62%

57%

500bps

Completed Projects (%Gafisa)

1,221,417

681,957

79%

299,557

308%

2,428,316

1,256,675

93%

Completed Projects, units (%Gafisa)

8,700

4,467

95%

2,498

248%

16,227

9,995

62%

 

               

Net revenues

1,005,490

1,041,344

-3%

957,196

5%

2,847,190

2,792,223

2%

Gross profit

296,876

218,920

36%

275,921

8%

700,564

808,069

-13%

Gross margin

29.5%

21.0%

850bps

28.8%

70bps

24,6%

28.9%

-433bps

Adjusted Gross Margin ¹

33.4%

26.6%

681bps

32.3%

107bps

29,3%

32,2%

-290bps

Adjusted EBITDA ²

202,221

150,809

34%

197,285

3%

459,550

549,714

-16%

Adjusted EBITDA margin ²

20,1%

14,5%

563bps

20,6%

-50bps

16,1%

19.7%

-355bps

Adjusted Net profit ²

59,325

39,630

50%

132,889

-55%

123,082

319,684

-61%

Adjusted Net margin ²

5.9%

3.8%

209bps

13.9%

-798bps

4.3%

11.4%

-713bps

Net profit

46.217

25.112

84%

116.600

-60%

85.035

259.356

-67%

EPS (R$)

0.1071

0.0582

84%

0.2706

-60%

0.1971

0.6030

-67%

Number of shares ('000 final)

431,538

431,538

0%

430,910

0%

431,538

430,129

0%

 

               

Revenues to be recognized

4,526,000

4,277,000

5.82%

3,429,000

31.99%

4,526,000

3,429,000

31.99%

Results to be recognized ³

1,740,000

1,561,000

11.47%

1,309,000

32.93%

1,740,000

1,309,000

32.93%

REF margin ³

38.4%

36.5%

195 bps

38,2%

27 bps

38,4%

38,2%

27 bps

 

               

Net debt and Investor obligations

2,946,370

2,890,108

2%

2,076,000

42%

2,946,370

2,076,000

42%

Cash and cash equivalent

912,359

1,163,080

-22%

1,231,143

-26%

912,359

1,231,143

-26%

Equity

3,825,831

3,772,058

1%

3,680,005

4%

3,912,586

3,680,005

6%

Equity + Minority shareholders

3,912,587

3,850,342

2%

3,731,570

5%

3,912,586

3,731,570

5%

Total assets

10,383,808

10,392,194

-0.1%

9,310,133

11%

10,383,808

9,310,133

11%

(Net debt + Obligations) / (Equity + Minorities)

75.3%

75.1%

24 bps

55.6%

1967 bps

75.3%

55.6%

1967 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

 

 

 

                                                                                                      

 

8

 


 
 

 

Launches

In 3Q11, launches totaled R$ 1.05 billion, a decrease of 15% compared to 3Q10, represented by 7 projects/phases, located in 3 states.

In 9M11, 51% of Gafisa launches had a price per unit below R$ 500 thousand, while nearly 100% of Tenda’s launches had prices per unit under the MCMV program. This quarter Tenda launched two projects under MCMV program, with an average price per unit of R$ 150 thousand. These projects represented a PSV of R$ 49 million.

For the quarter, the Gafisa segment was responsible for 62% of total launches with 38% of them coming from the state of Sao Paulo, reflecting favorable projects approval performance, Tenda and AlphaVille accounted for 5% and 33% of launches, respectively.

The tables below detail new projects launched during 3Q11 and 9M11:

  

 

 

Table 2 - Launches per brand by market region

 

%Gafisa - R$000

3Q11

3Q10

YoY (%)

9M11

9M10

YoY (%)

Gafisa

São Paulo

247,777

388,045

-36%

1,270,865

955,335

33%

 

Rio de Janeiro

431,796

91,289

373%

557,562

140,853

296%

 

Other

(27,062)

52,635

-151%

(12,354)

235,713

-105%

 

Total

652,512

531,969

23%

1,816,074

1,331,901

36%

 

Units

1,124

1,130

-1%

4,468

3,016

48%

               

Alphaville

São Paulo

271,180

-

0%

271,180

155,534

74%

 

Rio de Janeiro

37,437

-

0%

133,004

-

0%

 

Other

41,499

223,824

-81%

223,413

393,042

-43%

 

Total

350,117

223,824

56%

627,599

548,576

14%

 

Units

887

1,215

-27%

2,357

2,248

5%

               

Tenda

São Paulo

20,069

130,366

-85%

40,489

200,764

-80%

 

Rio de Janeiro

-

88,179

100%

64,743

194,544

-67%

 

Other

29,016

262,609

-89%

395,685

672,900

-41%

 

Total

49,085

481,154

-90%

500,917

1,068,208

-53%

 

Units

324

3,865

-92%

3,847

9,227

-58%

               

Overall

Total - R$000

1,051,713

1,236,947

-15%

2,944,589

2,948,685

0%

 

Total - Units

2,334

6,210

-62%

10,671

14,491

-26%

         

 

 

 

Table 3 - Launches per brand by unit price

%Gafisa - R$000

3Q11

3Q10

YoY (%)

9M11

9M10

YoY (%)

Gafisa

≤ R$500K

83,536

215,971

-61%

928,732

581,059

60%

 

> R$500K

568,976

315,999

80%

887,341

750,842

18%

 

Total

652,512

531,969

23%

1,816,074

1,331,900

36%

               

Alphaville

≤ R$100K;

-

-

0%

277,482

324,752

-15%

 

> R$100K; ≤ R$500K

312,679

223,824

40%

312,679

223,824

40%

 

> R$500K

37,437

-

0%

37,437

-

0%

 

Total

350,117

223,824

56%

627,599

548,576

14%

 

 

           

Tenda

≤ MCMV

49,085

237,746

-79%

381,852

674,261

-43%

 

> MCMV

-

243,408

-100%

119,065

393,947

-70%

 

Total

49,085

481,154

-90%

500,917

1,068,208

-53%

 

 

           

Overall

 

1,051,713

1,236,947

-15%

2,944,589

2,948,684

0%

               

 

9

 


 
 

 
  

 Pre-Sales 

Pre-sales for the quarter reached R$ 1.04 billion, an increase of 3%, compared to 3Q10. In the case of Tenda, the 71% decrease is a consequence of a 90% decrease in launches during 9M11, when compared to 9M10; 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.

In 3Q11, the Gafisa segment was responsible for 64% of total pre-sales, while Tenda and AlphaVille accounted for approximately 9% and 27%, respectively. Among Gafisa’s pre-sales, 75% corresponded to units priced below R$ 500 thousand, while 100% 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 3Q11 and 9M11:

Table 4 - Sales per brand by market region

%Gafisa - R$000

3Q11

3Q10

YoY (%)

9M11

9M10

YoY (%)

Gafisa

São Paulo

423,696

389,687

9%

1,355,208

910,906

49%

 

Rio de Janeiro

219,305

70,311

212%

381,997

158,745

141%

 

Other

22,408

60,150

-63%

130,017

282,634

-54%

 

Total

665,408

520,147

28%

1,867,221

1,352,284

38%

 

Units

1,540

1,308

18%

4,396

3,346

31%

               

Alphaville

São Paulo

226,325

8,133

2683%

236,290

114,114

107%

 

Rio de Janeiro

31,720

10,819

193%

109,145

28,589

282%

 

Other

23,707

141,580

-83%

252,249

263,265

-4%

 

Total

281,752

160,532

76%

597,684

405,968

47%

 

Units

798

735

8%

2,446

1,732

41%

               

Tenda

São Paulo

33,238

87,437

-62%

99,057

236,920

-58%

 

Rio de Janeiro

213

23,475

-99%

23,096

174,463

-87%

 

Other

64,040

226,888

-72%

426,816

595,927

-28%

 

Total

97,490

337,800

-71%

548,968

1,007,310

-46%

 

Units

528

3,039

-83%

3,604

9,733

-63%

 

 

           

Overall

Total - R$000

1,044,651

1,018,480

3%

3,013,874

2,765,563

9%

 

Total - Units

2,866

5,082

-44%

10,446

12,662

-18%

 

 

 

 

 

 

 

 

Table 5 - Sales per brand by unit price - PSV

%Gafisa - R$000

3Q11

3Q10

YoY (%)

9M11

9M10

YoY (%)

Gafisa

≤ R$500K

499,231

307,710

62%

1,247,831

827,202

51%

 

> R$500K

166,178

212,437

-22%

619,390

525,082

18%

 

Total

665,408

520,147

28%

1,867,220

1,352,284

38%

               

Alphaville

≤ R$100K;

-

-

0%

-

-

0%

 

> R$100K; ≤ R$500K

267,016

160,532

66%

534,233

405,967

-22%

 

> R$500K

14,735

-

0%

14,735

-

0%

 

Total

281,752

160,532

76%

548,968

405,967

-22%

 

 

           

Tenda

MCMV

46,919

218,934

-79%

300,723

707,253

-57%

 

Fora MCMV

50,571

118,866

-57%

248,245

300,057

-17%

 

Total

97,490

337,800

-71%

548,968

1,007,310

-46%

 

 

           

Overall

 

1,044,651

1,018,480

3%

3,013,874

2,765,562

9%

   

               

 

10

 


 
 

 
  

Table 6 - Sales per brand by unit price - Units

(%Gafisa) - R$ 000

3Q11

3Q10

YoY (%)

9M11

9M10

YoY (%)

Gafisa

≤ R$500 k

1,345

1,041

29%

3,653

2,546

43%

 

> R$500 k

195

267

-27%

743

800

-7%

 

Total

1,540

1,308

18%

4,396

3,346

31%

               

Alphaville

≤ R$100K;

-

-

0%

-

-

0%

 

> R$100K; ≤ R$500K

787

735

7%

2,435

1,732

41%

 

> R$500K

10

-

0%

10

-

0%

 

Total

798

735

8%

2,435

1,732

41%

 

 

           

Tenda

MCMV

248

2,536

-90%

2,177

8,128

-73%

 

Fora MCMV

280

503

-44%

1,427

1,605

-11%

 

Total

528

3,039

-83%

3,604

9,733

-63%

 

 

           

Overall

Total

2,866

5,082

-44%

10,436

14,811

-30%

 

 Sales Velocity

On a consolidated basis, the Company attained a sales velocity of 23.1% in 3Q11, compared to 25.7% in 3Q10. Sales velocity decreased over the previous period mainly due to a lower volume of launches at Tenda.  Sales velocity of launches reached 50%, compared to 42% in 2Q11, reflecting our strategy of selecting the appropriate tract of land, add the right product at the appropriate time/price to announce the launches.

Table 7 - Sales velocity by brand

R$ Million

Inventories beginning of period

Launches

Sales

Price Increase + Other

Inventories end of period

Sales velocity

Gafisa

1,940,855

652,512

665,408

90,413

2,018,371

24.8%

AlphaVille

413,974

350,117

281,752

9,583

491,922

36.4%

Tenda

1,043,765

49,085

97,490

(22,922)

972,436

9.1%

Total

3,398,593

1,051,713

1,044,651

77,074

3,482,730

23.1%

             

 

 

Table 8 - Sales velocity by brand based on launch date

 

End of period Inventories

Sales

Sales velocity

 

2011 launches

1,123,866

852,763

43%

 

2010 launches

1,089,745

93,448

8%

 

2009 launches

269,991

33,958

11%

 

≤ 2008 launches

999,127

64,481

6%

 

Total

3,482,730

1,044,651

23%

 

                     

 Operations 

By the end of 3Q11, the Company was present in 22 different states plus the Federal District, and had 197 projects under development. 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 resulting from the start-up of a new area dedicated to working with the major homebuilders. In 3Q11 Tenda contracted 5,305 units with CEF, with 56% of them contracted in September alone. This improvement resulted in 13,998 units in  9M11.

Transferred units totaled 2,997 units in 3Q11 (7,955 in 9M11). In 4Q11, we expect to transfer more units than in 3Q11, allowing us to maintain the target of close to 12,000 units to be transferred for the full year.

11

 


 
 

 Delivered Projects

During the third quarter, consolidated Gafisa delivered 44 projects with 8,700 units and an approximate PSV of R$ 1.1 billion.  The Gafisa segment delivered 12 projects, while Tenda and AlphaVille delivered the remaining 30 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 4Q11 we expect to deliver an additional 9,000 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. The tables below list the products delivered in 3Q11 and first nine months of 2011:

Table 9 - Delivered projects (9M11)

           

Company

Project

Delivery

Launch

Local

% co

Units

PSV

 

R$000

Gafisa

Altavistta

Jan-11

Nov-06

Maceio-AL

50%

87

9,907

Gafisa

Evidence

Jan-11

Apr-07

SãoPaulo-SP

50%

72

32,425

Gafisa

Icaraí Corporate

Feb-11

Dec-06

Niterói-RJ

100%

137

34,940

Gafisa

London Green

Feb-11

Jun-07

RiodeJaneiro-RJ

100%

440

156,856

Gafisa

Vision-Campo Belo

Feb-11

Dec-07

SãoPaulo-SP

100%

284

87,336

Gafisa

Grand Park-Águas FaseI

Mar-11

Dec-07

SãoLuis-MA

50%

120

21,851

Gafisa

Grand Valley (Jacarepaguá)

Mar-11

Mar-07

RiodeJaneiro-RJ

100%

240

44,014

Gafisa

Grand Park-Árvores Fase I

Apr-11

Dec-07

SãoLuis-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

SãoPaulo-SP

100%

108

48,660

Gafisa

Costa Maggiore Resdidencial Resort

May-11

Jan-08

CaboFrio-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

SãoPaulo-SP

100%

192

143,634

Gafisa

Nova Petropolis Fase1

July-11

Mar-08

SãoBernardo-SP

100%

268

108,479

Gafisa

Brink-Campo Limpo F1

Aug-11

Nov-08

SãoPaulo-SP

100%

191

46,404

Gafisa

Brink-Campo Limpo F2

Aug-11

Nov-08

SãoPaulo-SP

100%

95

23,019

Gafisa

Grand Park-Águas FaseII

Aug-11

May-08

SãoLuis-MA

50%

75

15,051

Gafisa

Grand Park-Árvores FaseII

Aug-11

Jun-08

SãoLuis-MA

50%

75

12,083

Gafisa

Centro Empresarial Madureira

Aug-11

Mar-09

RiodeJaneiro-RJ

100%

195

24,208

Gafisa

VillagioPanamby-Horto F1

Sep-11

Oct-07

Salvador-BA

50%

90

84,521

Gafisa

Villagio Panamby-Horto F2

Sep-11

Jan-08

Salvador-BA

50%

92

87,807

Gafisa

Carpe Diem Residencial

Sep-11

Mar-08

Niterói-RJ

80%

91

29,461

Gafisa

Acqua Residencial

Sep-11

Mar-07

NovaIguaçu-RJ

100%

452

90,161

Gafisa

Details

Sep-11

Oct-08

SãoPaulo-SP

100%

38

53,458

Gafisa

Jatiuca Trade Residence

Sep-11

Jun-07

Maceió-AL

50%

250

39,546

Gafisa

TOTAL GAFISA

 

 

 

 

4,191

1,389,996

Tenda

Residencial Monet

jan/11

Oct-06

SãoPaulo-SP

100%

60

5,403

Tenda

Arsenal Life ii

jan/11

jun/07

SãoGonçalo-RJ

100%

108

7,649

Tenda

Residencial Santa Julia

Feb-11

Sep-07

SãoJosé-SP

100%

260

17,680

Tenda

Residencial Bahamas Life

Feb-11

Apr-08

BeloHorizonte-MG

100%

40

3,576

Tenda

Residencial Salvador Dali

Feb-11

Sep-07

Osasco-SP

100%

100

8,071

Tenda

Residencial Itaquera Life

Feb-11

jun/07

SãoPaulo-SP

100%

110

10,538

Tenda

Residencial Hildete Teixeira Life f3/f4

mar/11

Dec-07

Salvador-BA

100%

220

14,740

Tenda

Residencial Horto do Ipe Life

mar/11

Oct-06

SãoPaulo-SP

100%

180

18,703

Tenda

Residencial São Miguel Life

mar/11

jul/07

SãoPaulo-SP

100%

60

4,838

Tenda

Residencial San Pietro Life

Apr-11

Sep-09

Barbacena-MG

100%

172

15,188

Tenda

Residencial Vivendas do Sol iif2

Apr-11

May-08

PortoAlegre-RS

100%

200

11,608

Tenda

Resbologna Lifef1

May-11

May-08

BeloHorizonte-MG

100%

306

23,256

12

 


 
 

Tenda

Condominio Residencial Clube Garden

May-11

Oct-09

SãoPaulo-SP

100%

192

16,800

Tenda

Res Nicolau Kuhn

May-11

Dec-07

SapucaiadoSul-RS

100%

460

36,340

Tenda

Fit Mariaines

jun/11

May-09

Goiânia-GO

60%

270

25,330

Tenda

Residencial Aricanduva Life

jun/11

jun/07

SãoPaulo-SP

100%

180

18,380

Tenda

Fit Taboao

jun/11

Dec-07

TaboãodaSerra-SP

100%

374

22,115

Tenda

Bairro Novo Cotia iv

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

BeloHorizonte-MG

100%

80

6,800

Tenda

Residencial Vale do Sol

jun/11

mar/07

Guarulhos-SP

100%

69

3,726

Tenda

Residencial Vitoria Regia

jun/11

jul/07

Guarulhos-SP

100%

54

2,916

Tenda

Res Camacari Life f1ef2

jul/11

Dec-07

Camaçari-BA

100%

575

39,675

Tenda

Residencial Itauna Life

jul/11

Feb-07

SãoGonçalo-RJ

100%

119

8,449

Tenda

Res Jd São Luiz Life f1ef2

jul/11

jun/07

SãoPaulo-SP

100%

237

23,986

Tenda

Fit Palladium

jul/11

jun/08

Curitiba-PR

100%

228

24,132

Tenda

Res Figueiredo iif2

jul/11

jun/08

PortoAlegre-RS

100%

220

15,180

Tenda

Humaita Garden f1ef2

jul/11

Oct-07

NovaIguaçu-RJ

100%

200

13,000

Tenda

G. Park Pássaros f1

jul/11

Dec-07

SãoLuiz-MA

50%

160

20,861

Tenda

Residencial Lis Boa

Aug-11

Dec-07

Suzano-SP

100%

266

24,058

Tenda

Residencial Camaçari Duo

Aug-11

Dec-07

Camaçari-BA

100%

464

32,016

Tenda

Residencial Villa Park

Aug-11

Feb-07

SãoPaulo-SP

100%

300

27,774

Tenda

Residencial Portinari Tower

Aug-11

Apr-07

BeloHorizonte-MG

100%

136

12,772

Tenda

Residencial Villa Rica Life

Aug-11

May-08

LaurodeFreitas-BA

100%

220

16,874

Tenda

Residencial Santana Tower

Aug-11

jan/08

FeiradeSantana-BA

100%

448

36,064

Tenda

Clube Vivaldi

Aug-11

Aug-09

SãoPaulo-SP

100%

174

14,797

Tenda

Residencial Monte Carlo1

Aug-11

May-07

BeloHorizonte-MG

100%

112

12,788

Tenda

Residencial Betania Park

Sep-11

jan/06

BeloHorizonte-MG

100%

204

8,224

Tenda

Residencial Recanto das Rosas

Sep-11

Sep-09

Rib. dasNeves-MG

100%

240

20,160

Tenda

Grandville das Artes-Residencial Monet

Sep-11

nov/09

LaurodeFreitas-BA

100%

380

18,125

Tenda

Residencial Salvador Life i

Sep-11

Feb-08

Salvador-BA

100%

280

19,880

Tenda

Portal do Sol Life i

Sep-11

Dec-09

BelfordRoxo-RJ

100%

64

5,800

Tenda

Portal do Sol Life ii

Sep-11

Dec-09

BelfordRoxo-RJ

100%

64

5,800

Tenda

Residencial Parque Valença 1b

Sep-11

Dec-07

Campinas-SP

100%

138

8,280

Tenda

Residencial Parque Valença 1c

Sep-11

Dec-07

Campinas-SP

100%

100

6,200

Tenda

Valle Verde Cotia (Bairro Novo Cotia)

Sep-11

mar/10

Cotia-SP

100%

272

29,562

Tenda

Figueiredo if1

Sep-11

jun/08

PortoAlegre-RS

100%

220

15,645

Tenda

Arsenal Lifeiii

Sep-11

jun/07

SãoGonçalo-RJ

100%

128

8,922

Tenda

Arsenal Lifeiv

Sep-11

jun/07

SãoGonçalo-RJ

100%

128

9,282

Tenda

Pompeia Life

Sep-11

Oct-07

DuquedeCaxias-RJ

100%

191

16,346

Tenda

Fit Nova Vida-Taboao

Sep-11

Oct-08

TaboãodaSerra-SP

100%

137

7,271

Tenda

Residencial Vila Olimpia Life

Sep-11

Dec-07

FeiradeSantana-BA

100%

160

27,821

Tenda

TOTAL TENDA

 

 

 

 

10,668

851,875

 

 

 

 

 

 

 

 

Alphaville

Litoral Norte II

Jan-11

Sep-08

Salvador-BA

64%

251

27,790

Alphaville

Terras Alpha Foz do Iguaçú

Mar-11

Dec-09

Fozdoiguaçú-PR

74%

292

18,624

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

AlphaVille Manaus II

Sep-11

jun/08

Manaus-AM

63%

236

34,841

Alphaville

Reserva Burle Max

Sep-11

May-10

Sant. deParnaíba-SP

100%

2

4,807

Alphaville

TOTAL ALPHAVILLE

 

 

 

 

1,382

148,616

Total

 

 

 

 

 

16,227

2,369,878

13

 


 
 

  

Land Bank

The Company’s land bank of approximately R$ 21.1 billion is composed of 204 different projects in 19 states, equivalent to approximately one hundred thousand units. In line with our strategy, 39.5% of our land bank was acquired through swaps – which require no cash obligations.

During 3Q11 we recorded a gross increase of R$ 2.68 billion in land bank, reflecting acquisitions that offset the R$1.00 billion launches in the quarter. Regarding the breakdown of the acquisitions by brand: Gafisa accounted 43% of the new additions, Alphaville 30% and Tenda the remaining 28%. As to cash transactions, which represented 35% of the total, our strategy was focused in areas of high liquidity and profitability, such as the acquisition of the last module of Ceramica, located in Sao Caetano.

The table below shows a detailed breakdown of our current land bank:

 

 

PSV - R$ million
(%co)

%Swap
Total

%Swap
Units

%Swap
Financial

Potential units
(%Gafisa)

Gafisa

R$500K

5,389,347

36.8%

33.9%

2.9%

16,591

 

> R$500K

3,845,955

47.5%

43.6%

3.9%

4,716

 

Total

9,235,303

42.0%

38.6%

3.4%

21,307

             

Alphaville

≤ R$100K;

781,350

93.1%

0.0%

93.1%

8,067

 

> R$100K; ≤ R$500K

5,563,486

98%

0.0%

97.2%

23,877

 

> R$500K

57,057

100.0%

0.0%

99.8%

90

 

Total

6,401,893

98.0%

0.0%

97.4%

32,035

 

 

 

 

 

 

 

Tenda

MCMV

3,786,586

22.9%

14.9%

8.1%

38,015

 

N_MCMV

1,672,260

48.0%

48.0%

0.0%

8,668

 

Total

5,458,846

33.1%

28.4%

4.8%

46,683

 

 

 

 

 

 

 

Overall

 

21,096,042

39.5%

35.4%

4.0%

100,025

 


 

Table 11 – Number of sites of projects under construction

Number of Sites

Gafisa

59

AlphaVille

56

Tenda

89

Total

204

 

 

Table 12 - Landbank changes (based on PSV)

 

Landbank (R$ million)

Gafisa

Alphaville

Tenda

Total

Landbank (BoP)

8.147

5.763

4.502

18.412

Net Acquisitions (3Q11)

1.329

925

861

3.115

Cancellations

0

0

(55)

(55)

Price Adj.

412

64

199

675

Launches (3Q11)

(653)

(350)

(50)

(1.052)

Landbank - EoP (3Q11)

9.235

6.402

5.459

21.096

           

 

14

 


 
 

  

3Q11 - Revenues

On a consolidated basis, revenues for 3Q11 totaled R$ 1.0 billion from R$ 957 million in 3Q10, with Tenda contributing 33% of consolidated revenues.

This quarter, 36% of Tenda revenue came from projects from and prior to 2008, compared to 47% in 2Q11. We should see this consistently decreasing 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. These negative sales, which occurred at the end of the quarter, should be re-sold in 4Q11.

The table below presents detailed information about pre-sales and recognized revenues by launch year:

 

Table 13 - Sales vs. Recognized revenues (R$ 000)

 

 

3Q11

3Q10

 

 

Sales

Stake

Revenues

Stake

Sales

Stake

Revenues

Stake

Gafisa

2011 Launches

794,701

84%

81,707

12%

-

0%

-

0%

 

2010 Launches

55,619

6%

256,264

38%

487,694

72%

65,698

11%

 

2009 Launches

27,406

3%

124,777

19%

62,334

9%

147,584

24%

 

≤ 2008 Launches

69,435

7%

210,962

31%

130,652

19%

392,076

65%

 

Total Gafisa

947,160

100%

673,709

100%

680,680

100%

605,358

100%

 

 

               

Tenda

2011 Launches

58,062

60%

14,729

4%

-

0%

-

0%

 

2010 Launches

37,829

39%

124,006

37%

258,414

76%

0

0%

 

2009 Launches

6,553

7%

74,184

22%

25,053

7%

0

0%

 

≤ 2008 Launches

-4,954

-5%

118,863

36%

54,334

16%

0

0%

 

Total Tenda

97,490

100%

331,782

100%

337,800

100%

351,838

0%

 

 

               

Total

 

1,044,651

 

1,005,501

 

1,018,480

 

957,197

 

 

 3Q11 - Gross Profits

On a consolidated basis, gross profit for 3Q11 totaled R$ 296.9 million, an increase of 7.6% over 3Q10. The gross margin for the quarter reached 29.5% (33.4% w/o capitalized interest).

Table 14 – Capitalized Interest

 

 

 

(R$ million) Consolidated

3Q11

2Q11

3Q10

Opening balance

154.964

150.817

101.897

Capitalized interest

61.633

62.264

47.105

Interest capitalized to COGS

(39.103)

(58.117)

(33.680)

Closing balance

177.494

154.964

115.323

15

 


 
 

  

3Q11 - Selling, General, and Administrative Expenses (SG&A)

In the third quarter, SG&A expenses totaled R$ 128.0 million. SG&A increased 13%, from R$ 113.2 million in  3Q10 and 5% fromR$122.4 million in 2Q11. When compared to 3Q10, the G&A ratio improved in relation to net revenues. Selling expenses/Net revenue increased primarily due to higher selling expenses with the launch and sales volume in the quarter.

Table 15 - Sales and G&A Expenses

 

 

 

 

 

(R$'000) Consolidated

3Q11

2Q11

QoQ

3Q10

YoY

Selling expenses

68,298

61,970

10%

53,887

27%

G&A expenses

59,711

60,389

-1%

59,317

1%

SG&A

128,009

122,359

5%

113,204

13%

Selling expenses / Launches

6.5%

4.5%

200bps

4.4%

214bps

G&A expenses / Launches

5.7%

4.4%

130bps

4.8%

88bps

SG&A / Launches

12.2%

8.9%

331bps

9.2%

302bps

Selling expenses / Sales

6.5%

5.4%

113bps

5.3%

125bps

G&A expenses / Sales

5.7%

5.3%

45bps

5.8%

-11bps

SG&A / Sales

12.3%

10.7%

159bps

11.1%

114bps

Selling expenses / Net revenue

6.8%

6.0%

84bps

5.6%

116bps

G&A expenses / Net revenue

5.9%

5.8%

14bps

6.2%

-26bps

SG&A / Net revenue

12.7%

11.8%

98bps

11.8%

90bps

 

3Q11 - Other Operating Results

In 3Q11, our results reflected a negative impact of R$10.4 million, compared to R$2.2 million in 3Q10, primarily due to a higher level of contingency provisions in the quarter. These included an R$ 20.7 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.

3Q11 - Adjusted EBITDA

Adjusted EBITDA for 3Q11 totaled R$ 202.2 million, 2.5% higher than the R$ 197 million for 3Q10, with a consolidated adjusted margin of 20.1%, compared to 20.6% in 3Q10. In 9M11, EBITDA margin reached 16.1%, at the low-end of the previously stated guidance of 16%-20% for the year. For more detailed information about EBITDA margin guidance, please refer to “Outlook” section, on page 21.

We adjusted our EBITDA for expenses associated with stock option plans, as it is a non-cash expense.

Table 16 - Adjusted EBITDA

 

 

 

 

 

(R$'000) Consolidated

3Q11

2Q11

QoQ

3Q10

YoY

Net Profit

46,218

25,112

84%

116,600

-60%

(+) Financial result

58.123

28.866

101%

20,015

190%

(+) Income taxes

23,815

1,443

1,550%

10,483

127%

(+) Depreciation and Amortization

21,854

22,753

-4%

8,305

163%

(+) Capitalized Interest Expenses

39,103

58,117

-33%

33,680

16%

(+) Minority shareholders and non-recurring expenses

8,463

9,737

-13%

5,126

65%

(+) Stock option plan expenses

4,645

4,781

-3%

3,075

51%

Adjusted EBITDA

202,221

150,809

34.1%

197,285

2.5%

Net Revenue

1,005,482

1,041,344

-3%

957,196

5%

Adjusted EBITDA margin

20.1%

14.5%

563bps

20.6%

-50bps

 

16

 


 
 

  

3Q11 - Depreciation and Amortization

Depreciation and amortization in 3Q11 was R$ 21.8 million, an increase of R$ 13 million when compared to the R$ 8.3 million recorded in 3Q10, mainly due to higher showroom depreciation.

 

3Q11 – Financial Results

Net financial expenses totaled R$ 58.1 million in 3Q11, compared to net financial expenses of R$ 20.0 million in 3Q10. Additionally, this quarter we capitalized R$ 61 million, compared to R$ 47  million in 3Q10, mainly due to higher project finance debt, reflecting leveraging activity, and capitalization of some short term land investments.  Net financial expenses when compared to the R$ 28.9 million from 2Q11, the difference is mainly due to the expenses related to the securitization.

 

3Q11 - Taxes

Income taxes, social contribution and deferred taxes for 3Q11 amounted to R$ 23.8 million, compared to R$ 10.5 million in 3Q10. In the future, and assuming normalized margins, we continue to expect income tax to represent approximately 2% of net revenue.

 

3Q11 - Adjusted Net Income

Net income in 3Q11 was R$ 46.2 million compared to R$ 121.7 million in the 3Q10, representing a decrease of 60.4%. However, net income on an adjusted basis (before deduction of expenses related to minority shareholders and stock options), reached R$ 59.3 million, with an adjusted net margin of 5.9%. When compared to 2Q11 adjusted net income increased 50%, mainly due to better mix and a positive impact from the INCC.

 

3Q11 - Earnings per Share

Earnings per share was R$ 0.11 in the 3Q11 compared to R$ 0.27 in 3Q10, a 60.4% decrease, and R$0.06 in 2Q11. Shares outstanding at the end of the period were 431.5 million (ex. Treasury shares) compared to  429.3 million in 3Q10.

Backlog of Revenues and Results

The backlog of results to be recognized under the PoC method reached R$ 1.74 billion in 3Q11, 32,9% higher than the R$1.31 billion in the 3Q10. The consolidated margin for the quarter was 38.4%, higher than the 38,2% in 3Q10 and 195 bps higher than 2Q11, mainly reflecting the fact that recent projects are having a greater impact on the company’s results to be recognized while the impact of our older-lower margin projects are beginning to diminish.

Another positive impact came from the National Construction Cost Index (INCC) that increased over 2% in the period, reflecting inflation from May to July, since contracted unit prices are adjusted based on INCC of the second prior month.

The table below shows our revenues, costs and results to be recognized, as well as the expected margin:

Table 17 - Results to be recognized (REF)

(R$ million)

3Q11

2Q11

QoQ

3Q10

YoY

Revenues to be recognized

4,526

4,277

5.8%

3,429

32.0%

Costs to be recognized

(2,786)

(2,716)

2.6%

(2,120)

31.4%

Results to be recognized (REF)

1,740

1,561

11.5%

1,309

32.9%

REF margin

38.4%

36.5%

195 bps

38.2%

27 bps

Note: Revenues to be recognized are net of PIS/Cofins (3.65%); excludes the AVP method introduced by Law nº 11,638

17

 


 
 

  

Balance Sheet

Cash and Cash Equivalents

On September 30, 2011, cash and cash equivalents reached R$ 912.4 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 the coming quarters should contribute to reduce gross debt.

 

Accounts Receivable

At the end of 3Q11, total accounts receivable increased by 21% to R$ 10.6 billion, from R$ 8.7 billion in 3Q10. Sequentially, accounts receivable increased 3% from R$ 10.3 billion in 2Q11.

Table 18 - Total receivables

 

 

 

 

 

(R$ million) Consolidated

3Q11

2Q11

QoQ

3Q10

YoY

Receivables from developments - ST

3,104,620

2,738,354

13%

1,742,124

78%

Receivables from developments - LT

1,593,136

1,700,303

-6%

1,816,753

-12%

Receivables from PoC - ST

4,002,212

3,653,708

10%

2,727,930

47%

Receivables from PoC - LT

1,867,969

2,171,302

-14%

2,411,276

-23%

Total

10,567,937

10,263,667

3%

8,698,083

21%

Notes: ST – Short term | LT- Long term | PoC – Percentage of Completion Method

Receivables from developments: accounts receivable not yet recognized according to PoC and BRGAAP

Receivables from PoC: accounts receivable already recognized according do PoC and BRGAP

 

 

18

 


 
 

  

Inventory (Properties for Sale)

Inventory at market value totaled R$ 3.5 billion in 3Q11, an increase of 19% when compared to the R$ 2.9 billion registered in 3Q10. On a consolidated basis, our inventory is at a level of 9.6 months of sales based on LTM sales figures.

Table 19 – Inventories Status  

(R$000) Consolidated

3Q11

2Q11

QoQ

3Q10

YoY

Land

1,173,105

1,044,269

12.3%

750,771

56.3%

Units under construction

1,035,090

997,409

3.8%

873,672

18.5%

Completed units

339,183

293,073

15.7%

211,472

60.4%

Total

2,547,378

2,334,751

9.1%

1,835,915

38.8%

 

 

 

 

 

 

Table 20 - Inventories at Market Value by launch year

PSV - (R$000) Consolidated

3Q11

2Q11

QoQ

3Q10

YoY

2011 launches

1,123,866

940,204

20%

0

0%

2010 launches

1,089,745

1,146,599

-5%

1,207,842

-10%

2009 launches

269,991

298,655

-10%

264,603

2%

2008 and earlier launches

999,127

1,013,135

-1%

1,464,885

-32%

Total (PSV)

3,482,730

3,398,593

2%

2,937,330

19%

 

 

 

                 

Finished units of inventory at market value represented 12% by the end of the quarter, or stable compared to the 2Q11 figures, 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 reducing finished inventory primarily concentrated under Gafisa brand which represents 64% of the total of finished inventory.

At the end of 3Q11, 48.2% of the total inventory reflected units where construction is up to 30% complete.

Table 21 - Inventories per completion status  

Company

Not started

Up to 30% constructed

30% to 70% constructed

More than 70% constructed

Finished units

Total 3Q11

Gafisa¹

628,671

501,701

399,737

637,391

342,794

2,510,293

Tenda

157,456

391,803

151,895

176,512

94,771

972,436

Total

786,126

893,503

551,632

813,903

437,564

3,482,730

Note: Including Alphaville

 

19

 


 
 

  

Liquidity

As of September 30, 2011, Gafisa had a cash position of R$ 912 million. On the same date, Gafisa’s debt and obligations to investors totaled R$ 3.86 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 75.3% compared to 75.1% in 2Q11, due to the R$ 56 million cash burn in the second quarter. Excluding Project Finance, this net debt/equity ratio reached 28.6%, a comfortable leverage level with a competitive cost that is equivalent to the Selic rate.

Our 3Q11 cash burn was mainly explained by the R$ 685 million in expenditures in construction and development payments and R$ 120 million in land acquisition payments, partially offset by increasing cash inflow (expected to continue increasing in 4Q11) 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 4Q11 we expect cash burn to continue to diminish, following expected positive cash flow generation. With the expected positive cash flow for 4Q11, 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 24, we also highlighted our current debt covenants ratio, showing a comfortable position by the end of the quarter.

Project finance now represents 47% 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$ 1.6 billion in signed contracts and R$ 1.3 billion of contracts in process, giving us additional availability of R$ 1.4 billion.

We also have additional receivables (from units already delivered) of over R$ 500 million available for securitization. The following tables provide information on our debt position.

Table 22 - Indebtedness and Investor obligations

 

 

Type of obligation (R$000)

3Q11

2Q11

QoQ

3Q10

YoY

Debentures - FGTS (project finance)

1,246,413

1,212,557

2.79%

1,238,486

0.64%

Debentures - Working Capital

700,596

677,257

3.45%

527,482

32.82%

Project financing (SFH)

598,712

735,358

-18.58%

607,685

-1.48%

Working capital

849,406

963,956

-11.88%

553,490

53.46%

Total consolidated debt

3,398,729

3,593,188

-5.41%

2,927,143

16.11%

Consolidated cash and availabilities

912,359

1,163,080

-21.56%

1,231,143

-25.89%

Investor Obligations

460,000

460,000

0.00%

380,000

21.05%

Net debt and investor obligations

2,946,370

2,890,108

1.95%

2,076,000

41.93%

Equity + Minority Shareholders

3,912,587

3,850,343

1.62%

3,731,570

4.85%

(Net debt + Obligations) / (Equity + Noncontrolling interests)

75%

75%

24bps

55%

1967bps

(Net debt + Ob.) / (Eq + Min.) - Exc. Project Finance (SFH + FGTS Deb.)

28%

24%

368bps

6%

2199bps

           

Table 23 - Debt maturity

 

 

 

 

 

(R$ million)

Average Cost (p.a.)

Total

Until Jun/12

Until June/13

Until June/14

Until June/15

After June/15

Debentures - FGTS (project finance)

TR + (8.22% - 10.20%)

1,246,412

49,469

448,589

598,589

149,765

-

Debentures - Working Capital

CDI + (0.72% - 1.95%)

700,596

156,866

123,779

120,845

143,394

155,712

Project Financing (SFH)

TR + (8.30% - 12.68%)

598,713

380,679

176,470

31,797

9,767

-

Working Capital

CDI + (1.30% - 2.2%)

849,406

93,016

183,435

303,505

140,497

128,953

Total consolidated debt

12.51%

3,398,729

682,304

933,601

1,054,736

443,423

284,665

Investors Obligations  

CDI

460,000

148,000

145,000

144,000

12,000

11,000

Total consolidated debt

 

3,858,729

830,304

1,078,601

1,198,736

455,423

295,665

% Total

 

 

22%

28%

31%

12%

8%

                         

20

 


 
 

  

                                                                                            

Outlook vs. Actual

In 9M11 Gafisa achieved 56% of the mid-range of launch guidance of between R$ 5.0 billion and R$ 5.6 billion for the full year. Due to this fact, and also the assumption of a more conservative approach (focusing on long term profitability and cash flow generation) we decided to reduce the full year launch guidance range by 30%, to between R$3.5 billion and R$4.0 billion from between R$5.0 billion and R$5.6 billion.

Table 24 – Guidance Launches 2011

 

Previous Guidance 2011

YTD

%

 

New guidance 2011

YTD

%

Min

5,000

 

59%

Min

3,500

 

84%

Mid

5,300

2,945

56%

Mid

3,750

2,945

79%

Max

5,600

 

53%

Max

4,000

 

74%

 

With regard to profitability, we are currently at a 16.1% EBITDA margin for the first nine months of the year, which is at the lower-end of the range of our expectations for the full year guidance of between 16% and 20%.  Since the first half, our EBITDA margin improved primarily due to higher contribution of more profitable projects, compared to the results for 1H11.

 

Table 25 – Guidance EBITDA Margin (%)  

EBITDA Margin (%)

 

Guidance 2011

YTD (%)

%

Gafisa (Consolidated)

Min

16%

 

-10 bps

 

Mid

18%

16.1%

190 bps

 

Max

20%

 

390 bps

 

These changes lead to an expectation for positive operating cash flow for 2012 that should bring the Net Debt/Equity ratio down to below 60% over the next quarters.

Table 26 - Net Debt / Equity (%)

 

 

Guidance

YTD (%)

%

Gafisa (Consolidated)

Max

< 60,0%

75.3%

-1550 bps

 

 

21

 


 
 

  

Detailed Information to Support Gafisa’s 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$ 56 million reported in 3Q11. 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 healthy, continuous improvement in cash inflow.. In 3Q11 cash inflow reached R$ 946 million, or 74% higher than 3Q10, as a consequence of higher number of units being delivered. Cash inflow is expected to accelerate further in the last quarter.

 

 

Based on all the information above, we expect a net debt/equity of 60% by the end of next year, reflecting the positive impact from the upcoming delivery of units expected for the fourth quarter.

 

 

22

 


 
 

 
  

Margin Expansion:

 

In 3Q11, 39.8% of the Net Revenues came from projects from and prior to 2008. 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 35%-41%, compared to 16,9% from 2008.

 

Table 28 – Margin by launch year (9M11)

Consolidated (R$ Million)

R$ Net Revenue

%

Cogs w/o captalized interest

Gross Profit

Gross Margin (%)

2011 Launches

206,351

7.2%

(124,166)

85,957

41.7%

2010 Launches

910,623

32.0%

(581,090)

346,091

38.0%

2009 Launches

595,832

20.9%

(404,083)

210,858

35.4%

2008 < Launches

1,134,384

39.8%

(1,037,286)

192,061

16.9%

Total

2,847,190

100.0%

(2,146,626)

834,966

29.3%

 

 

23

 


 
 

  

Covenants ratios

Table 29 - Debenture covenants - 7th emission / 8th  

 

 

 

3Q11

2Q11

(Total receivables + Finished units) / (Total debt - Cash - project debt) >2 or <0

17.0x

21.9x

(Total debt - SFH debt - Cash) / Equity ≤  75%

16.4%

12.5%

EBIT / |net financial result| >1,3

3.12

4.94

 

 

 

Maturity (in R$ million)

7th issuance

8th issuance

 

2013

300 

-

 

2014

300

144

 

After 2015

156

 

 

600

300

 

 

 

 

Table 30 - Debenture covenants - 5th emission (R$ 250 million)

 

 

 

3Q11

2Q11

(Total debt - SFH debt - Cash) / Equity ≤  75%

49.3%

44.0%

(Total receivables + Finished units) / (Total debt - Cash) ≥  2.2x

4.4x  

4.3x

1) Covenant status on December 31, 2009

 

 

 Table 31 - Selected financials for covenant calculation

 

 

 

3Q11

2Q11

Total debt

3,398,729

3,593,188

Project debt

1,246,413

1,212,557

SFH debt

598,712

735,358

Cash and availabilities

912,359

1,163,080

Total receivables

10,567,937

10,263,667

Receivables - PoC

5,870,181

5,825,010

Receivables - results to be recognized

4,697,756

4,438,657

Finished units

339,183

293,000

Equity + Minorities, excl. FIDC

3,912,587

3,850,343

Equity

3,825,831

3,772,058

Minority shareholders (excluding FIDC)

86,756

78,285

             

 

24

 


 
 

  

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.

 

25

 


 
 

  

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) 
Luciana Doria Wilson  Débora Mari 
Phone: +55 11 3025-9297 /  Máquina da Notícia Comunicação 
9242 / 9305  Integrada 
Email: ri@gafisa.com.br  Phone: +55 11 3147-7412 
Website: www.gafisa.com.br/ir  Fax: +55 11 3147-7900 
  E-mail: debora.mari@maquina.inf.br 

 


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 third 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.

26

 


 
 

  

 

The following table displays projects launched during 9M11:

Table 32 - Projects launched

     

Project

Launch Date

Local

% co

Units
(%co)

PSV
(%co)

% sales
30/set/11

Sales
30/set/11

Gafisa

YTD

 

 

4,467

1,816,073

61%

1,116,614

Avant Garde

Mar

Santos - SP

100%

168

112,943

95%

107,263

Comercial ICON

Mar

São Gonçalo - RJ

100%

448

70,523

30%

21,240

Alegria - Fase 4

Mar

Guarulhos - SP

100%

139

44,836

87%

39,115

Smart Vila Mascote - Lacedemonia

May

São Paulo - SP

100%

156

66,596

74%

49,134

Alegria - Fase 5

May

Guarulhos - SP

100%

139

47,674

63%

30,041

Prime F2

May

São Luis - MA

50%

74

14,708

31%

4,603

IGLOO

Jun

São Paulo - SP

30%

27

10,382

90%

9,392

Smart Maracá

Jun

São Paulo - SP

100%

156

60,919

99%

60,133

Royal - Vila Nova São José QC1

Jun

SJ dos Campos - SP

100%

68

41,789

17%

7,133

Vision Anália Franco

Jun

São Paulo - SP

100%

200

84,904

55%

46,474

Station Parada Inglesa

Jun

São Paulo - SP

100%

173

77,662

87%

67,484

Target - Comercial Capenha

Jun

Rio de Janeiro - RJ

60%

549

55,243

52%

28,521

Network Business Tower F1 e F2

Jun

São Caetano - SP

100%

855

311,749

96%

299,497

Mundi -– Resid. Ceramica F 1

Jun

São Caetano - SP

100%

192

163,633

31%

50,911

Riservatto

Jul

Osasco - SP

100%

174

137,180

53%

73,171

Americas Avenue Consolidado

Aug

Rio de Janeiro - RJ

100%

696

364,109

40%

147,122

Cancelamento Allegro F1

Aug

Natal - RN

85%

-144

-27,062

6%

(1,610)

Golden Office

Sep

Jundiai - SP

100%

349

110,597

47%

51,760

Alphaville Barra da Tijuca

Sep

Rio de Janeiro - RJ

65%

49

67,687

37%

25,231

AUSA

YTD

 

 

2,357

627,598

71%

447,947

Alphaville Pernambuco

Mar

Duas Unas - PE

83%

457

119,654

71%

85,158

Alphaville Campo Grande

Mar

Campo Grande - MT

66%

391

62,260

91%

56,454

Terras Alpha Resende - F1

Jun

Resende - RJ

77%

325

49,204

85%

41,893

Terras Alpha Maricá Sta Rita - F1

Jun

Maricá - RJ

48%

296

46,363

62%

28,832

São José dos Campos F1 + F2

Sep

SJ dos Campos - SP

57%

574

271,180

80%

218,099

Petrolina F2

Sep

Petrolina - PE

76%

286

41,499

10%

4,224

Barra da Tijuca

Sep

Rio de Janeiro - RJ

35%

26

37,437

35%

13,287

Tenda

YTD

 

 

3,847

500,917

52%

262,924

Parque Lumiere

Jan

São Paulo - SP

100%

100

11,220

100%

11,172

Araçagy F3

Jan

Paço do Lumiar - MA

50%

186

24,865

98%

24,320

Parma Life

Jan

Belo Horizonte - MG

100%

60

8,884

109%

9,709

Parque Arvoredo F3

Mar

Curitiba - PR

100%

210

46,378

71%

32,948

Piemonte

Mar

Santa Luzia - MG

100%

94

11,042

56%

6,227

Lopes Trovão

Apr

Canoas - RS

100%

188

38,938

32%

12,388

Montes Claros

May

Belo Horizonte - MG

100%

300

30,602

35%

10,862

Cheverny F2

May

Goiânia - GO

100%

96

13,638

49%

6,688

Cheverny F3

May

Goiânia - GO

100%

96

13,638

41%

5,566

Vale Verde Cotia - Fase 7

May

Cotia - SP

100%

80

9,200

91%

8,374

Porto Fino

Jun

Santa Luzia - MG

100%

224

25,228

47%

11,913

Vila das Flores

Jun

Salvador-BA

100%

460

50,273

20%

10,101

RESIDENCIAL ATENAS

Jun

Rio de Janeiro-RJ

100%

260

30,288

28%

8,436

Reserva dos Pássaros

Jun

Vespasiano-MG

100%

817

103,183

72%

74,734

Bosque dos Palmares

Jun

Nova Iguaçu -RJ

100%

352

34,454

19%

6,560

Vista Flamboyant F2

Aug

SJ dos Campos -SP

100%

132

20,069

90%

18,082

Cheverny F4 + F5

Sep

Goiânia - GO

100%

192

29,016

17%

4,844

 Total 9M11 (Gafisa + Tenda + Alphaville)

 10,671 

2,944,589  

 62% 

1,827,484  

                   

 

 

27

 


 
 

  

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 September 30, 2011.

Tabela 33. Status of the financial completion of the construction in progress

 

Company

Project

Construction status

% Sold

Revenues recognized (R$000)

 

 

3Q11

2Q11

3Q11

2Q11

3Q11

2Q11

Gafisa

Alphaville Barra da Tijuca

100%

98%

83%

100%

28,085

3,639

Gafisa

Reserva Ecoville

73%

72%

76%

72%

18,350

7,704

Gafisa

Vision Brooklin

77%

68%

100%

100%

14,864

14,330

Gafisa

Vistta Santana

91%

85%

98%

97%

13,313

11,814

Gafisa

Mansão Imperial - Fase 2b

93%

84%

88%

75%

13,268

10,146

Gafisa

PA 11 - Reserva Ibiapaba F2

78%

63%

100%

100%

12,802

11,542

Gafisa

Vistta Laguna

31%

14%

82%

71%

12,769

5,313

Gafisa

Alegria F1

100%

92%

98%

94%

11,879

11,888

Gafisa

Pateo Mondrian

61%

50%

85%

83%

10,505

5,997

Gafisa

Central Life F1

31%

21%

100%

99%

10,302

(587)

Gafisa

Grand Valley Niteroi - F1

99%

92%

93%

91%

9,579

5,210

Gafisa

Nova Petropolis SBC - F1

100%

100%

98%

93%

8,893

13,822

Gafisa

London Ville

47%

39%

85%

76%

7,981

4,790

Gafisa

Acqua Residencial

100%

100%

88%

82%

7,849

5,741

Gafisa

Pq Barueri Cond - F1

100%

100%

88%

86%

7,454

14,008

Gafisa

Magno

80%

70%

100%

100%

7,421

4,256

Gafisa

Manhattan Residencial

76%

68%

52%

51%

7,273

7,501

Gafisa

Alegria - Fase2A

100%

90%

96%

91%

7,247

5,099

Gafisa

GrandValley Niteroi - F2

99%

92%

100%

88%

6,916

3,350

Gafisa

Manhattan Comercial

80%

63%

75%

70%

6,667

6,974

Gafisa

Station Parada Inglesa

26%

23%

88%

60%

6,664

10,181

Gafisa

Supremo Ipiranga

84%

75%

100%

100%

6,599

5,803

Gafisa

Mosaico

78%

67%

100%

100%

6,354

6,281

Gafisa

Mansão Imperial - F1

94%

86%

86%

85%

6,271

7,867

Gafisa

Paulista Corporate

92%

89%

100%

100%

6,098

10,741

Gafisa

Smart Vila Mariana

61%

50%

100%

100%

5,961

3,541

Gafisa

Global Offices

62%

44%

94%

95%

5,825

5,782

Gafisa

Others

 

 

 

 

230,663

310,385

Gafisa

 

 

 

 

 

497,849

549,239

Alphaville

Alphaville Teresina

66%

46%

100%

99%

18,197

14,723

Alphaville

AlphaVille Barra da Tijuca

100%

98%

83%

73%

15,704

1,921

Alphaville

Alphaville Ribeirão Preto F1

81%

67%

94%

93%

14,346

14,257

Alphaville

São José Dos Campos

6%

0%

78%

0%

13,234

-

Alphaville

AlphaVille Porto Alegre

63%

52%

87%

87%

11,921

14,671

Alphaville

Alphaville Campo Grande II

37%

18%

95%

95%

9,290

3,712

Alphaville

Terras Alpha Petrolina

65%

41%

97%

96%

8,752

9,092

Alphaville

Alphaville Brasília 2 Resid./Comercial

81%

62%

87%

87%

7,821

7,577

Alphaville

Others

 

 

 

 

76,595

90,852

Alphaville

 

 

 

 

 

175,860

156,805

Tenda

 

 

 

 

 

331,782

335,299

Total

 

 

 

 

 

1,005,491

1,041,343

                 

 

 

28

 


 
 

  

Consolidated Income Statement

The Income Statement reflects the impact of IFRS adoption, also for 2010.

 

R$ 000

3Q11

2Q11

QoQ

3Q10

YoY

9M11

9M10

QoQ

Net Operating Revenue

1,005,490

1,041,344

-3.4%

957,196

5.0%

2,847,190

2,792,223

2.0%

Operating Costs

(708,614)

(822,424)

-13.8%

(681,275)

4.0%

(2,146,626)

(1,984,154)

8.2%

Gross profit

296,876

218,920

35.6%

275,921

7.6%

700,564

808,069

-13.3%

Operating Expenses

               

Selling Expenses

(68,298)

(61,970)

10.2%

(53,887)

26.7%

(181,773)

(166,321)

9.3%

General and Administrative Expenses

(59,711)

(60,389)

-1.1%

(59,317)

0.7%

(176,407)

(171,860)

2.6%

Other Operating Revenues / Expenses

(10,395)

(8,649)

20.2%

(2,187)

375.3%

(30,025)

(11,392)

163.6%

Depreciation and Amortization

(21,855)

(22,754)

-4.0%

(8,305)

163.2%

(56,974)

(27,324)

108.5%

Operating results

136,617

65,158

109.7%

152,207

-10.2%

255,385

431,172

-40.8%

                 

Financial Income

31,619

21,697

19.0%

36,417

-13.2%

77,980

101,275

-23.0%

Financial Expenses

(89,740)

(50,563)

66.0%

(56,432)

59.0%

(195,965)

(181,816)

7.8%

                 

Income Before Taxes on Income

78,496

36,292

116.3%

132,192

-40.6%

137,400

350,631

-60.8%

                 

Deferred Taxes

(5,858)

10,147

-157.7%

(823)

611.8%

10,592 

(27,649)

-138.3%

Income Tax and Social Contribution

(17,958)

(11,590)

54.9%

(9,661)

85.9%

(37,698)

(27,384)

37.7%

                 

Income After Taxes on Income

54,680

34,849

56.9%

121,708

-55.1%

110,294

295,598

-62.7%

                 

Minority Shareholders

(8,463)

(9,737)

-13.1%

(5,108)

65.7%

(25,259)

(16,911)

49.4%

 

               

Net Income

46,217

25,112

84.0%

116,600

-60.4%

85,035

278,687

-69.5%

 

 

29

 


 
 

  

Consolidated Balance Sheet

 

3Q11

2Q11

QoQ

3Q10

YoY

Current Assets

         

Cash and cash equivalents

912,359

1,163,080

-21.6%

1,231,143

-25.9%

Receivables from clients

4,002,213

3,653,708

9.5%

2,727,930

46.7%

Properties for sale

2,130,661

1,988,093

7.2%

1,447,266

47.2%

Other accounts receivable

146,461

201,492

-27.3%

155,795

-6.0%

Deferred selling expenses

30,493

20,588

48.1%

38,028

-19.8%

Prepaid expenses

13,599

9,533

42.7%

16,423

-17.2%

 

7,235,786

7,036,494

2.8%

5,616,585

28.8%

Long-term Assets

         

Receivables from clients

1,867,969

2,171,302

-14.0%

2,411,275

-22.5%

Properties for sale

416,717

346,658

20.2%

388,649

7.2%

Deferred taxes

353,212

353,445

-0.1%

367,788

-4.0%

Other

215,695

187,536

15.0%

252,324

-14.5%

 

2,853,593

3,058,941

-6.7%

3,420,036

-16.6%

Property, plant and equipment

74,939

81,135

-7,6%

63,825

17,4%

Intangible assets

219,490

215,624

1,8%

209,687

4,7%

 

294,429

296,759

-0.8%

273,512

7.6%

Total Assets

10,383,808

10,392,194

-0.1%

9,310,133

11.5%

Current Liabilities

         

Loans and financing

475,969

689,412

-31.0%

789,331

-39.7%

Debentures

206,336

153,788

34.2%

214,561

-3.8%

Obligations for purchase of land and advances from clients

469,642

526,560

-10.8%

460,470

2.0%

Materials and service suppliers

185,185

225,692

-17.9%

292,444

-36.7%

Taxes and contributions

291,649

294,716

-1.0%

234,394

24.4%

Taxes, payroll charges and profit sharing

75,140

66,772

12.5%

69,594

8.0%

Provision for contingencies

27,770

21,598

28.6%

8,001

247.1%

Dividends

102,767

102,767

0.0%

52,287

96.5%

Obligation for investors

148,000

143,000

3.5%

0

 

Other

180,055

90,339

99.3%

171,417

5.0%

 

2,162,513

2,314,644

-6.6%

2,292,499

-5.7%

Long-term Liabilities

         

Loans and financings

975,751

1,013,961

-3.8%

371,843

162.4%

Debentures

1,740,673

1,736,027

0.3%

1,551,407

12.2%

Obligations for purchase of land

194,654

183,619

6.0%

177,412

9.7%

Deferred taxes

401,071

395,440

1,4%

483,373

-17,0%

Provision for contingencies

123,950

126,811

-2,3%

126,327

-1,9%

Obligation for investors

312,000

317,000

-1,6%

380,000

-17,9%

Other

560,609

454,349

23,4%

195,702

186,5%

 

4,308,708

4,227,207

1.9%

3,286,064

31.1%

Shareholders' Equity

 

 

 

 

 

Capital

2,734,155

2,730,789

0.1%

2,729,187

0.2%

Treasury shares

-1,731

-1,731

0.0%

-1,731

0.0%

Capital reserves

267,159

262,970

1.6%

251,489

6.2%

Revenue reserves

741,212

741,212

0.0%

422,373

75.5%

Retained earnings/accumulated losses

85,036

38,818

119.1%

278,687

-69.5%

Non controlling interests

86,756

78,285

10.8%

51,565

68.2%

 

3,912,587

3,850,343

1.6%

3,731,570

4.9%

Liabilities and Shareholders' Equity

10,383,808

10,392,194

-0.1%

9,310,133

11.5%

 

 

30

 


 
 

  

Consolidated Cash Flows

  

 

 

3Q11

3Q10

Income Before Taxes on Income

2

137,401

132,192

Expenses (income) not affecting working capital

4

   

Depreciation and amortization

5

56,974

8,305

Expense on stock option plan

7

12,789

3,075

Unrealized interest and charges, net

9

117,130

62,805

Warranty provision

12

7,160

5,272

Provision for contingencies

13

34,672

15,462

Profit sharing provision

14

6,425

6,538

Allowance (reversal) for financial instruments

16

6,385

-

Allowance (reversal) for doubtful debts

 

(5,990)

 

Decrease (increase) in assets

18

 

-

Clients

19

(605,178)

(593,100)

Properties for sale

20

(314,861)

18,636

Other receivables

21

(33,718)

(61,342)

Deferred selling expenses and prepaid expenses

23

5,133

(17,436)

Decrease (increase) in liabilities

26

 

-

Obligations on land purchases and advances from customers

27

121,485

(4,279)

Taxes and contributions

28

45,160

83,933

Trade accounts payable

30

(5,276)

47,899

Salaries, payroll charges

32

 

(10,000)

Other accounts payable

33

(56,465)

(82,636)

Cash used in operating activities

38

(470,774)

(384,676)

Investing activities

40

   

Purchase of property and equipment and deferred charges

43

(60,597)

(11,008)

(Aplicação) resgate de títulos e valores mobiliários,

 

416,814

380,786

Cash used in investing activities

47

356,217

369,778

Financing activities

49

   

Capital increase

51

4,957

16,288

Follow on expenses

52

-

-

Capital reserve increase

53

-

40,722

Increase in loans and financing

57

708,729

272,118

Repayment of loans and financing

58

(876,601)

(456,951)

Assignment of credit receivables, net

59

373,600

19,785

Proceeds from subscription of redeemable equity interest in securitization fund

60

(10,405)

(4,000)

Cessão de Crédito Imobiliário - CCI

61

(37,698)

-

Impostos pagos

67

80,000

-

Net cash provided by financing activities

68

242,582

(112,038)

Net increase (decrease) in cash and cash equivalents

72

128,025

(126,936)

Cash and cash equivalents

75

   
 

76

   

At the beggining of the period

77

256,382

353,008

At the end of the period

78

384,407

226,072

 

79

   

Net increase (decrease) in cash and cash equivalents

80

128,025

(126,936)

       
   

-

 

 

31

 

 

SIGNATURE

 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 14, 2011
 
Gafisa S.A.
 
By:
/s/ Alceu Duílio Calciolari

 
Name:   Alceu Duílio Calciolari
Title:     Chief Executive Officer and Investor Relations Officer