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 --- 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 |
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 |
%Swap |
%Swap |
%Swap |
Potential units |
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 |
PSV |
% sales |
Sales | ||
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
Gafisa S.A. | |
By: |
/s/ Alceu Duílio Calciolari |
Name: Alceu Duílio Calciolari
Title: Chief Executive Officer and Investor Relations Officer |