Indicate by check mark if the registrant is submitting
the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Yes ______ No ___X___
Indicate by check mark whether by furnishing the information contained in this Form,
the Registrant is also thereby furnishing the information to the Commission pursuant
to Rule 12g3-2(b) under the Securities Exchange Act of 1934:
Yes ______ No ___X___
If Yes is marked, indicate below the file number assigned
to the registrant in connection with Rule 12g3-2(b): N/A
Gafisa Reports Results for Second Quarter 2010 | ||
--- Launches grew to R$1.0 billion in the quarter and R$1.7 billion in the 1H10, 61% and 118% higher, respectively, than the same periods of 2009 --- | ||
--- Revenues increase to R$ 927 million, a 31% increase over R$ 706 million in 2Q09 --- | ||
--- Adjusted EBITDA grew to R$184 million from R$111 million in 2Q09, on Adjusted EBITDA Margin of 19.8% versus 15.8% in 2Q09 --- | ||
IR Contact |
FOR IMMEDIATE RELEASE - São Paulo, August 3rd , 2010 Gafisa S.A. (Bovespa: GFSA3; NYSE: GFA), Brazils leading diversified national homebuilder, today reported financial results for the second quarter ended June 30, 2010. Commenting on results, Wilson Amaral, CEO of Gafisa, said I am very pleased with our second quarter operating results which demonstrate our ability to not only capitalize on the power and recognition of our strong brands in the market, but also leverage our operating scale throughout the organization. The growth trajectory of sales continued, achieving R$ 890 million during the quarter, with especially strong interest in our mid to high product segments of Gafisa and Alphaville. As planned, we picked up our launch pace of new developments to R$1,008 million for the quarter, and we expect to continue increasing this pace throughout the remainder of the year. Our adjusted EBITDA for the quarter was R$ 184 million with a margin of 19.8%, a marked improvement over last years 15.8% during the same period. This reflects improved SG&A ratios including Tendas synergies and the emergent strength of the mid to high end segments where we have been able to increase prices to compensate for rising costs in some areas, resulting in improved gross, adjusted EBITDA, and backlog margins. Amaral added, All sectors of the market continue to benefit from growth of the Brazilian economy, which resulted in the expansion of real wages, record low unemployment rates of 7% for the month of June and strong consumer confidence. We are especially well positioned to gain share with our portfolio of brands that serve all segment of the population. Tenda continues to be well positioned to benefit from the MCMV program with one of the lowest average price points of the industry (R$ 110/unit launched in the 1H10). Access to housing credit is expanding also reflecting efficiency improvements at Caixa, which through June 26 processed over 226 thousand contracts under MCMV in 2010, valued at R$17.6 billion as compared to a total of 275.5 thousand contracts valued at R$14.1 billion for full year 2009. Tenda is poised to be one of the leading providers of housing to this segment while our other brands continue to be extremely popular among the mid to high segment of the Brazilian population. 2Q10 - Operating & Financial Highlights
| |
Luiz Mauricio Garcia Rodrigo Pereira Email: ri@gafisa.com.br IR Website: www.gafisa.com.br/ir | ||
2Q10 Earnings Results | ||
Conference Call | ||
Wednesday, August 4, 2010 > In English 11:00 AM US EST 12:00 PM Brasilia Time Phones: +1 800 860-2442 (US only) +1 412 858-4600 (Other countries) Code: Gafisa > In Portuguese 09:00 AM US EST 10:00 AM Brasilia Time Phone: +55 (11) 2188-0155 Code: Gafisa | ||
Shares | ||
GFSA3 Bovespa GFA NYSE Total Outstanding Shares: 429,348,244 Average daily trading volume (90 days1 ): R$ 110.7 million 1) Up to July 30th , 2010. | ||
2
Index | |
CEO Comments and Corporate Highlights for 2Q10 | 04 |
Recent Developments | 05 |
Launches | 07 |
Pre-Sales | 08 |
Sales Velocity | 09 |
Operations | 09 |
Land Bank | 10 |
Gross Profit | 12 |
SG&A | 12 |
EBITDA | 13 |
Net Income | 14 |
Backlog of Revenues and Results | 14 |
Liquidity | 16 |
Outlook | 17 |
3
CEO Comments and Corporate Highlights for 2Q10
The second quarter results demonstrated the strength of Gafisas diversified portfolio of high quality national brands, Gafisa, Alphaville and Tenda, which together serve all segments of the large and growing Brazilian housing market. We were not only focused on meeting the growing housing demand through the launch of R$1.0 billion in new developments, but also continued our drive to enhance operating efficiency which resulted in improved operating margins. A favorable macroeconomic environment and governmental and banking financial support of the industry contributed to robust demand for our housing products.
Brazilian economic indicators remained extremely favorable during the second quarter, despite the central banks move to tighten monetary policy in order to control inflation, following an exceptionally strong first quarter of 2010 in which GDP grew an unprecedented 9% over the previous year. A vast supply of credit and pent-up demand from homebuyers, pushed by the expansion of real wages, record low unemployment rates which fell to 7% in June, and strong consumer confidence, contributed to a very favorable environment for our industry. We expect this scenario will prevail throughout the year barring any unexpected impact to economic activity caused by the upcoming October Presidential elections.
We expect a range of public and private financial institutions to continue to supply the necessary credit to sustain a high level of growth in the sector. In the affordable housing segments, Caixa Economica Federal will continue to play a central role in stimulating growth through its participation in the Minha Casa, Minha Vida program, providing subsidies and financing from the FGTS. All this helps insolate the mortgage market from general interest rate increases. Importantly, with respect to the middle and higher income housing segments, larger private sector banks have shown an appetite for gaining a greater share of the incipient, underserved mortgage market, currently equivalent to a very low 3.2% of GDP. This increasing participation is a development that bodes well for more competitive mortgages to be offered to the expanding middle classes and beyond.
Our Gafisa and Alphaville units, which serve the middle and higher income, turned in particularly strong performances as significantly high demand allowed price increases that offset higher labor and materials costs which also contributed to higher margins. Our EBITDA margin for the quarter was 19.8%, just above the mid range of our full year guidance´s estimate (18.5% - 20.5%).
The number of developments launched in the mid- to high segments more than doubled from the previous years quarter. Indicative of the success of our developments was the strong demand at Gafisas Jardins das Orquideas, a project launched in June in São Paulo, where 89% of units were sold in the first weekend. While sales velocity is strong, we are primarily focused on an optimal combination of velocity that achieves improved margins.
While demand continues to be robust in the lower income segment, Gafisas business plan for the second quarter prioritized enhancing Tendas operating efficiency in preparation for a more aggressive sales and launch posture during the second half of the year. Among our initiatives to improve Tendas execution capacity was the further standardization of building processes through broader use of innovative aluminum molds that reduce the construction cycle and help mitigate rising labor costs. Another significant achievement at Tenda during the quarter was the completion of the SAP enterprise software implementation, which will allow our business structure to operate in a more integrated efficient. These measures have already started to show results over SG&A ratios.
Our cash position remains very strong with R$ 1.8 billion, which assures the company has the ability to continue at a strong pace of execution, while providing us with the flexibility to opportunistically benefit from the market dynamics and favorable economic scenario expanding all segments we serve.
Wilson Amaral, CEO -- Gafisa S.A.
4
Recent Developments
Improved Operating Margin Gafisas improved operating margin during the quarter reflects the benefits of the Companys national reach, broad range of quality product offerings in various market segments, strong execution capacity, as well as robust market fundamentals. Strong demand permitted higher pricing, mainly in the mid and upper middle segments, in markets such as São Paulo while improved G&A and direct selling expenses as a percentage of net revenues (from 8.4% to 5.9%, and from 7.3% to 6.6%, respectively) also contributed to higher EBITDA margin of 19.8%, more than offsetting higher labor and materials costs throughout the sector.
Successful Launching of Largest Project in Alphavilles History Alphaville launched the first phase of Alphaville Brasilia, the largest project in the companys history. This first phase comprised 861 thousand m2, or 498 units. The total project area is approximately 22 million m2, compared to an area of less than 10 million m2 at the original Alphaville in Barueri. The whole project is expected to take between 15 and 20 years to develop. The successful sales velocity of this first phase (95% sold within one week) was a good testimony of the project potential.
In addition to posting strong sales numbers, the Alphaville unit extended the footprint of its well-recognized brand during the quarter, launching six new community developments with potential sales value of more than R$225 million in diverse regions throughout the country. These included the above mentioned project in the capital city of Brasilia, the second phase of Alphaville Riberão Preto in São Paulos country side (182 units), Alphaville Jacuhy in the coastal city of Vitoria (168 units), and Alphaville Mossoró, a smaller project in the state of Rio Grande do Norte (93 units). Alphaville remains the largest and only national community development company in Brazil.
Use of Innovative Construction Techniques Gafisa finished the quarter employing innovative aluminum molds in seven projects under construction, and expects to use this technology in a total of 15 projects by the end of 2010. These molds, which were first used by Tenda and shorten the construction cycle up to 1/3 of the standard time are being used in developments throughout Brazil under the Tenda brand. Under the Gafisa brand we are also testing a similar innovative technology that could reduce construction period by 6 months. Tendas projects include Portal do Sol, an affordable development of 416 units in Rio de Janeiro with an estimated construction cycle of just 6 months, and Grand Ville das Artes, an extensive, 1,000-unit complex in the state of Bahia. We also completed the implementation of SAP enterprise software, which began running in July. These measures have already begun to raise the overall efficiency of Tenda by mitigating rising materials costs through purchasing leverage, lowering construction time, and permitting greater integration with Gafisas operations and best practices.
Increased Mortgage Transfers to Caixa Gafisa through Tenda continued ongoing efforts to streamline financial credit procedures and enhancing our relationship with Caixa Economica Federal, the mortgage lender which plays a central role in administration of the federal housing program, Minha Casa, Minha Vida. As a result, we were able to contract 6,239 units in the 2Q10 (9,027 in the 1H10), an increase of 124% when compared to the 1Q10. We have also transferred 2,515 mortgages during the 2Q10 (4,413 in the 1H10), with more than 1,000 in June alone, reflecting the monthly improvement achieved.
Tendas Low Average Unit Price Tenda continues to be well positioned to meet growing demand for MCMV program. The average price per unit of Tenda is one of the lowest when compared to the universe of Brazilian listed homebuilders. In the 1H10 the average launch price per unit was R$ 109 thousand while the average sales price was R$100 thousand. Respectively 16% and 23% below the MCMV price limit. Approximately 75% of Tendas launches and sales had an average price per unit below R$ 130 thousand.
5
Operating and Financial Highlights |
2Q10 |
2Q09 |
2Q10 vs. 2Q09 (%) |
1Q10 |
2Q10 vs. 1Q10 (%) |
1H10 |
1H09 |
1H10 vs. 1H09 (%) |
Launches (%Gafisa) |
1,008,528 |
626,282 |
61.0% |
703,209 |
43.4% |
1,711,738 |
786,525 |
117.6% |
Launches (100%) |
1,461,510 |
742,411 |
96.9% |
849,874 |
72.0% |
2,311,384 |
920,834 |
151.0% |
Launches, units (%Gafisa) |
4,398 |
2,568 |
71.3% |
3,883 |
13.3% |
8,281 |
3,219 |
157.3% |
Launches, units (100%) |
6,213 |
3,079 |
101.8% |
4,141 |
50.0% |
10,354 |
3,833 |
170.1% |
Contracted sales (%Gafisa) |
889,761 |
835,443 |
6.5% |
857,321 |
3.8% |
1,747,082 |
1,394,008 |
25.3% |
Contracted sales (100%) |
1,151,788 |
984,308 |
17.0% |
1,024,850 |
12.4% |
2,176,638 |
1,652,729 |
31.7% |
Contracted sales, units (% Gafisa) |
4,476 |
5,894 |
-24.1% |
5,253 |
-14.8% |
9,729 |
9,995 |
-2.7% |
Contracted sales, units (100%) |
5,536 |
6,550 |
-15.5% |
5,955 |
-7.0% |
11,491 |
11,256 |
2.1% |
Completed Projects (%Gafisa) |
631,216 |
263,926 |
139.2% |
325,902 |
93.7% |
957,118 |
670,426 |
42.8% |
Completed Projects, units (%Gafisa) |
4,782 |
3,784 |
26.4% |
2,715 |
76.1% |
7,497 |
6,431 |
16.6% |
|
|
|
|
|
|
|
|
|
Net revenues |
927,442 |
705,818 |
31.4% |
907,585 |
2.2% |
1,835,027 |
1,247,705 |
47.1% |
Gross profit |
279,492 |
191,353 |
46.1% |
252,656 |
10.6% |
532,148 |
345,992 |
53.8% |
Gross margin |
30.1% |
27.1% |
302 bps |
27.8% |
230 bps |
29.0% |
27.7% |
127 bps |
Adjusted Gross Margin 1) |
32.8% |
30.1% |
271 bps |
30.4% |
249 bps |
31.6% |
30.9% |
75 bps |
Adjusted EBITDA 2) |
183,970 |
111,319 |
65.3% |
168,459 |
9.2% |
352,429 |
187,963 |
87.5% |
Adjusted EBITDA margin 3) |
19.8% |
15.8% |
406 bps |
18.6% |
127 bps |
19.2% |
15.1% |
414 bps |
Adjusted Net profit 3) |
114,113 |
81,127 |
40.7% |
79,625 |
43.3% |
193,737 |
138,182 |
40.2% |
Adjusted Net margin 3) |
12.3% |
11.5% |
81 bps |
8.8% |
353 bps |
10.6% |
11.1% |
-52 bps |
Net profit |
97,269 |
57,768 |
68.4% |
64,819 |
50.1% |
162,087 |
94,501 |
71.5% |
EPS (R$) 4) |
0.2266 |
0.2216 |
2.2% |
0.1548 |
46.4% |
0.3775 |
0.3625 |
4.1% |
Number of shares ('000 final)4) |
429,348 |
260,676 |
64.7% |
418,737 |
2.5% |
429,348 |
260,676 |
64.7% |
|
|
|
|
|
|
|
|
|
Revenues to be recognized |
3,209 |
3,092 |
3.8% |
2,934 |
9.4% |
3,209 |
3,092 |
3.8% |
Results to be recognized 5) |
1,167 |
1,125 |
3.8% |
1,030 |
13.3% |
1,167 |
1,125 |
3.8% |
REF margin 5) |
36.4% |
36.4% |
0 bps |
35.1% |
125 bps |
36.4% |
36.4% |
0 bps |
|
|
|
|
|
|
|
|
|
Net debt and Investor obligations |
1,622,787 |
1,486,441 |
9% |
1,207,988 |
34% |
1,622,787 |
1,486,441 |
9% |
Cash and cash equivalent |
1,806,384 |
1,056,312 |
71% |
2,125,613 |
-15% |
1,806,384 |
1,056,312 |
71% |
Equity |
3,545,413 |
1,717,246 |
106% |
3,429,583 |
3% |
3,545,413 |
1,717,246 |
106% |
Equity + Minority shareholders |
3,591,729 |
2,264,340 |
59% |
3,492,889 |
3% |
3,591,729 |
2,264,340 |
59% |
Total assets |
9,098,194 |
6,435,538 |
41% |
8,752,813 |
4% |
9,098,194 |
6,435,538 |
41% |
(Net debt + Obligations) / (Equity + Minorities) |
45.2% |
65.6% |
-2046 bps |
34.6% |
1060 bps |
45.2% |
65.6% |
-2046 bps |
|
|
|
|
|
|
|
|
|
1) Adjusted for capitalized interest | ||||||||
2) Adj. for expenses with stock options plans (non-cash), | ||||||||
3) Adjusted for expenses on stock option plans (non-cash), minority shareholders and non-recurring expenses | ||||||||
4) Adjusted for 1:2 stock split in the 1Q09 | ||||||||
5) Results to be recognized net of PIS/Cofins - 3.65%; excludes the AVP method introduced by Law nº 11,638 |
6
|
Launches In the 2Q10, launches totaled R$ 1.0 billion, an increase of 61% compared to the 2Q09, represented by 34 projects/phases, located in 27 cities. 45% of Gafisa launches represented a price per unit below R$ 500 thousand, while nearly 75% of Tendas launches had prices per unit below R$ 130 thousand. The Gafisa segment was responsible for 49% of launches, Alphaville accounted for 22% and Tenda for the remaining 29%. Tendas launches comprised 29% of the total in the second quarter, and approximately 30%-35% of our full year estimate for the first half of launches in the affordable housing segment, since we have a higher than average concentration expected from Tenda in the second half of the year. The average price per unit of Tenda was R$ 109 thousand, one of the lowest average among homebuilders listed on the Bovespa. The tables below detail new projects launched during the 2Q and 1H 2010 and 2009:
| |||||||
Table 1 - Launches per company per region |
|
|
|
| ||||
%Gafisa - R$000 |
2Q10 |
2Q09 |
Var. (%) |
1H10 |
1H09 |
Var. (%) | ||
Gafisa |
São Paulo |
384,072 |
241,308 |
59% |
567,290 |
315,259 |
80% | |
|
Rio de Janeiro |
0 |
38,995 |
-100% |
49,564 |
63,202 |
-22% | |
|
Other |
106,562 |
71,695 |
49% |
183,078 |
111,899 |
64% | |
|
Total |
490,634 |
351,998 |
39% |
799,932 |
490,360 |
63% | |
|
Units |
1,143 |
813 |
41% |
1,886 |
1,291 |
46% | |
|
|
|
|
|
|
|
| |
Alphaville |
São Paulo |
58,266 |
46,570 |
25% |
155,534 |
46,570 |
234% | |
|
Rio de Janeiro |
- |
35,896 |
-100% |
- |
35,896 |
-100% | |
|
Other |
169,218 |
- |
- |
169,218 |
21,881 |
673% | |
|
Total |
227,483 |
82,466 |
176% |
324,752 |
104,347 |
211% | |
|
Units |
681 |
267 |
155% |
1,033 |
439 |
135% | |
|
|
|
|
|
|
|
| |
Tenda |
São Paulo |
37,727 |
55,757 |
-32% |
70,398 |
55,757 |
26% | |
|
Rio de Janeiro |
57,073 |
- |
- |
106,365 |
- |
- | |
|
Other |
195,611 |
136,061 |
44% |
410,291 |
136,061 |
202% | |
|
Total |
290,411 |
191,818 |
51% |
587,054 |
191,818 |
206% | |
|
Units |
2,574 |
1,488 |
73% |
5,362 |
1,488 |
260% | |
|
|
|
|
|
| |||
Consolidated |
Total - R$000 |
1,008,528 |
626,282 |
61% |
1,711,738 |
786,525 |
118% | |
|
Total - Units |
4,398 |
2,568 |
71% |
8,281 |
3,219 |
157% | |
|
|
|
|
|
|
| ||
Table 2 - Launches per company per unit price | ||||||||
%Gafisa - R$000 |
2Q10 |
2Q09 |
Var. (%) |
1H10 |
1H09 |
Var. (%) | ||
Gafisa |
≤ R$500K |
222,272 |
224,958 |
-1% |
365,088 |
303,517 |
20% | |
|
> R$500K |
268,362 |
127,040 |
111% |
434,843 |
186,843 |
133% | |
|
Total |
490,634 |
351,998 |
39% |
799,932 |
490,360 |
63% | |
|
|
|
|
|
|
|
| |
Alphaville |
> R$100K; ≤R$500K |
227,483 |
82,466 |
176% |
324,752 |
104,347 |
211% | |
|
Total |
227,483 |
82,466 |
176% |
324,752 |
104,347 |
211% | |
|
|
|
|
|
|
|
| |
Tenda |
≤ R$130K |
216,666 |
64,079 |
238% |
436,515 |
64,079 |
581% | |
|
> R$130K; <R$200K |
73,745 |
127,739 |
-42% |
150,539 |
127,739 |
18% | |
|
Total |
290,411 |
191,818 |
51% |
587,054 |
191,818 |
206% | |
|
|
|
|
|
| |||
Consolidated |
|
1,008,528 |
626,282 |
61% |
1,711,738 |
786,525 |
118% |
7
|
Pre-Sales Pre-sales in the quarter increased by 6.5% to R$ 889.8 million when compared to the 2Q09. The Gafisa segment was responsible for 51% of total pre-sales, while Alphaville and Tenda accounted for approximately 14% and 34% respectively. Considering Gafisas pre-sales, 43% corresponded to units priced below R$ 500 thousand, while 74% of Tendas pre-sales came from units priced below R$ 130 thousand. The tables below illustrate a detailed breakdown of our pre-sales for the 2Q and 1H 2010 and 2009: | |||||||
Table 3 - Sales per company per region |
|
|
|
| ||||
%Gafisa - (R$000) |
2Q10 |
2Q09 |
Var. (%) |
1H10 |
1H09 |
Var. (%) | ||
Gafisa |
São Paulo |
319,435 |
198,855 |
61% |
521,219 |
345,367 |
51% | |
|
Rio de Janeiro |
35,693 |
90,905 |
-61% |
88,434 |
134,738 |
-34% | |
|
Other |
101,131 |
99,910 |
1% |
222,484 |
179,697 |
24% | |
|
Total |
456,258 |
389,671 |
17% |
832,138 |
659,802 |
26% | |
|
Units |
1,088 |
1,123 |
-3% |
2,038 |
1,850 |
10% | |
|
|
|
|
|
|
|
| |
Alphaville |
São Paulo |
39,818 |
40,665 |
-2% |
105,981 |
43,972 |
141% | |
|
Rio de Janeiro |
9,234 |
11,635 |
-21% |
17,770 |
20,721 |
-14% | |
|
Other |
79,740 |
26,659 |
199% |
121,685 |
49,645 |
145% | |
|
Total |
128,792 |
78,959 |
63% |
245,435 |
114,338 |
115% | |
|
Units |
424 |
406 |
5% |
997 |
622 |
60% | |
|
|
|
|
|
|
|
| |
Tenda |
São Paulo |
53,390 |
139,195 |
-62% |
149,483 |
222,482 |
-33% | |
|
Rio de Janeiro |
66,035 |
70,217 |
-6% |
150,988 |
149,130 |
1% | |
|
Other |
185,286 |
157,401 |
18% |
369,039 |
248,255 |
49% | |
|
Total |
304,711 |
366,813 |
-17% |
669,510 |
619,867 |
8% | |
|
Units |
2,964 |
4,366 |
-32% |
6,694 |
7,523 |
-11% | |
|
|
|
|
|
| |||
Consolidated |
Total - R$000 |
889,761 |
835,443 |
6.5% |
1,747,082 |
1,394,008 |
25% | |
|
Total - Units |
4,476 |
5,894 |
-24% |
9,729 |
9,995 |
-3% | |
|
|
|
|
|
|
| ||
Table 4 - Sales per company per unit price - PSV | ||||||||
%Gafisa - (R$000) |
2Q10 |
2Q09 |
Var. (%) |
1H10 |
1H09 |
Var. (%) | ||
Gafisa |
≤ R$500K |
196,795 |
216,353 |
-9% |
519,492 |
396,639 |
31% | |
|
> R$500K |
259,463 |
173,318 |
50% |
312,645 |
263,163 |
19% | |
|
Total |
456,258 |
389,671 |
17% |
832,138 |
659,802 |
26% | |
|
|
|
|
|
|
|
| |
Alphaville |
≤ R$100K; |
- |
- |
- |
27,450 |
19,569 |
40% | |
|
> R$100K; ≤ R$500K |
128,792 |
78,959 |
63% |
214,223 |
92,241 |
132% | |
|
> R$500K |
- |
- |
- |
3,762 |
2,529 |
49% | |
|
Total |
128,792 |
78,959 |
63% |
245,435 |
114,338 |
115% | |
|
|
|
|
|
|
|
| |
Tenda |
≤ R$130K |
225,846 |
326,916 |
-31% |
488,319 |
546,021 |
-11% | |
|
> R$130K; <R$200K |
78,865 |
39,897 |
98% |
181,191 |
73,845 |
145% | |
|
Total |
304,711 |
366,813 |
-17% |
669,510 |
619,867 |
8% | |
|
|
|
|
|
| |||
Consolidated |
Total |
889,761 |
835,443 |
6.5% |
1,747,082 |
1,394,008 |
25% |
8
|
Table 5 - Sales per company per unit price - Units | |||||||
|
%Gafisa - Units |
2Q10 |
2Q09 |
Var. (%) |
1H10 |
1H09 |
Var. (%) | |
Gafisa |
≤ R$500K |
669 |
982 |
-32% |
1,505 |
1,580 |
-5% | |
|
> R$500K |
419 |
141 |
197% |
533 |
270 |
97% | |
|
Total |
1,088 |
1,123 |
-3% |
2,038 |
1,850 |
10% | |
|
|
|
|
|
|
|
| |
Alphaville |
≤ R$100K; |
- |
- |
- |
253 |
166 |
52% | |
|
> R$100K; ≤ R$500K |
424 |
406 |
4% |
743 |
454 |
64% | |
|
> R$500K |
- |
- |
- |
1 |
2 |
-50% | |
|
Total |
424 |
406 |
4% |
997 |
622 |
60% | |
|
|
|
|
|
|
|
| |
Tenda |
≤ R$130K |
2,499 |
4,057 |
-38% |
5,592 |
6,974 |
-20% | |
|
> R$130K; <R$200K |
465 |
309 |
50% |
1,102 |
549 |
101% | |
|
Total |
2,964 |
4,366 |
-32% |
6,694 |
7,523 |
-11% | |
|
|
|
|
|
|
|
| |
Consolidated |
Total |
4,476 |
5,895 |
-24% |
9,729 |
9,994 |
-3% | |
|
|
0 |
0 |
|
|
|
| |
Sales Velocity
The consolidated company attained a sales velocity of 24.6% in the 2Q10, compared to a velocity of 23.8% in the 2Q09. Sales velocity increased as compared to the previous period, mainly due to the improved performance of Gafisa and Tenda during the quarter. The sales velocity of second quarter launches was 40.6%, which is consistent with our strategy to optimize the equilibrium between sales velocity and margins/return, fully compensating for cost pressure coming mainly from labor. Additionally, in this quarter we had a positive impact of R$ 60.8 million, mainly due to an inventory price increase. |
|
Table 6 - Sales velocity per company | ||||||
|
R$ million |
Launches |
Sales |
Price Increase + Other |
End of period Inventories |
Sales velocity | |
Gafisa |
1,530.5 |
490.6 |
456.3 |
45.0 |
1,609.9 |
22.1% | |
AlphaVille |
250.3 |
227.5 |
128.8 |
2.4 |
351.3 |
26.8% | |
Tenda |
765.2 |
290.4 |
304.7 |
13.5 |
764.4 |
28.5% | |
Total |
2,546.0 |
1,008.5 |
889.8 |
60.8 |
2,725.6 |
24.6% | |
|
Table 7 - Sales velocity per launch date | |||
|
2Q10 |
|
| |
|
End of period Inventories |
Sales |
Sales velocity | |
2010 launches |
904,111 |
571,106 |
38.7% | |
2009 launches |
468,650 |
120,567 |
20.5% | |
2008 launches |
821,395 |
145,045 |
15.0% | |
≤ 2007 launches |
531,443 |
53,043 |
9.1% | |
Total |
2,725,599 |
889,761 |
24.6% | |
Operations
Gafisas geographic reach and execution capacity is substantial. The Company was present in 21 different states, with 195 projects under development at the end of the second quarter, upholding and advancing its reputation for delivering projects according to schedule and within budget. Some 428 engineers and architects were in the field, in addition to approximately 543 intern engineers in training. Further evidence of the Companys execution capacity is the strong pace of revenue recognition, demonstrating that the execution pace of construction is trending with the level of sales growth. Gafisa and its subsidiaries continue to selectively launch successful projects in new regions and in multiple market segments, maximizing returns in accordance with market demand. Through the end of June, Tenda contracted 9,027 units with CEF and we have more than 17,000 additional units under analysis. |
9
Completed Projects
During the second quarter, Gafisa completed 22 projects with 4,782 units equivalent at an approximate PSV of R$ 631 million, Gafisa delivered 4 projects, Alphaville delivered 6 projects and Tenda delivered the remaining 12 projects/phases. The tables below list our products completed in the 2Q10: |
Table 8 - Delivered projects |
|||||||
Company |
Project |
Delivery |
Launch |
Local |
% Gafisa |
Units |
PSV |
Gafisa 1Q10 |
|
|
|
|
|
585 |
171,213 |
|
|
|
|
|
|
|
|
Gafisa |
ISLA |
April |
Jan-07 |
São Caetano - SP |
100% |
240 |
75,683 |
Gafisa |
RESERVA DO LAGO |
June |
May-07 |
Goiania - GO |
100% |
48 |
24,567 |
Gafisa |
MAGIC |
June |
Jun-07 |
São Paulo - SP |
100% |
268 |
87,129 |
Gafisa |
MIRANTE DO RIO |
May |
Jun-06 |
Belém -PA |
50% |
58 |
13,169 |
|
|
|
|
|
|
|
|
Gafisa 2Q10 |
|
|
|
|
|
614 |
200,549 |
|
|
|
|
|
|
|
|
Alphaville 1Q10 |
|
|
|
|
|
- |
- |
|
|
|
|
|
|
|
|
Alphaville |
AlphaVille João Pessoa |
April |
Jun-08 |
João Pessoa - PB |
100% |
124 |
24,509 |
Alphaville |
Alphaville Araçagy |
May |
Aug-07 |
MA |
38% |
126 |
23,136 |
Alphaville |
Alphaville Londrina |
May |
Jan-08 |
Londrina - PR |
63% |
346 |
34,460 |
Alphaville |
Alphaville Rio Costa do Sol F1 e F2 |
June |
Sep-07 |
Rio das Ostras - RJ |
58% |
357 |
51,737 |
Alphaville |
Alphaville Cuiabá |
June |
May-08 |
Cuiaba - MT |
60% |
254 |
24,112 |
Alphaville |
Alphaville Jacuhy F1 e F2 |
June |
Dec-07 |
Vitória - ES |
65% |
554 |
95,854 |
|
|
|
|
|
|
|
|
Alphaville 2Q10 |
|
|
|
|
|
1,762 |
253,808 |
|
|
|
|
|
|
|
|
Tenda 1Q10 |
|
|
|
|
|
2,130 |
154,689 |
|
|
|
|
|
|
|
|
Tenda |
RESIDENCIAL JULIANA LIFE - Fase I |
April |
November-07 |
Belo Horizonte - MG |
100% |
280 |
21,000 |
Tenda |
RESIDENCIAL BARTOLOMEU GUSMÃO II - Fase I |
April |
November-07 |
Novo Hamburgo - RS |
100% |
260 |
15,080 |
Tenda |
RESIDENCIAL CANADA - Fases I, II e III |
April |
May-07 |
Betim - MG |
100% |
56 |
5,100 |
Tenda |
RESIDENCIAL BETIM LIFE I |
April |
September-07 |
Governador Valadares - MG |
100% |
144 |
9,072 |
Tenda |
RESIDENCIAL PARQUE DAS AROEIRAS LIFE I |
May |
January-08 |
Governador Valadares - MG |
100% |
240 |
20,841 |
Tenda |
ARSENAL LIFE III - Fase I |
May |
October-07 |
São Gonçalo - RJ |
100% |
128 |
9,146 |
Tenda |
ARSENAL LIFE IV - Fase I |
May |
September-07 |
Rio de Janeiro - RJ |
100% |
128 |
9,194 |
Tenda |
MALAGA GARDEN - Fase I |
May |
February-08 |
Rio de Janeiro - RJ |
100% |
300 |
21,000 |
Tenda |
Vivendas do Sol II - Fases I, II e III |
May |
October-09 |
Porto Alegre - RS |
100% |
200 |
11,608 |
Tenda |
RESIDENCIAL MORADA DE FERRAZ - Fase I |
May |
March-07 |
Ferraz de Vasconcelos - SP |
100% |
110 |
10,098 |
Tenda |
Valle Verde Cotia - Fase 5b |
June |
July-09 |
Cotia - SP |
100% |
448 |
38,000 |
Tenda |
RESIDENCIAL PARQUE VALENÇA 1D - Fase I |
June |
December-07 |
Suzano - SP |
100% |
112 |
6,720 |
|
|
|
|
|
|
|
|
Tenda 2Q10 |
|
|
|
|
|
2,406 |
176,859 |
|
|
|
|
|
|
|
|
Total 2Q10 |
|
|
|
|
|
4,782 |
631,216 |
Total 1H10 |
|
|
|
|
|
7,497 |
957,118 |
Land Bank
The Companys land bank of approximately R$ 15.8 billion is composed of 198 different projects in 21 states, equivalent to more than 90 thousand units. In line with our strategy, 39% of our land bank was acquired through swaps which require no cash obligations. The size of our land bank continued to benefit from the disbursement of a portion of the proceeds raised in the follow-on offering concluded in 1Q10. At the end of June we recorded a net increase of R$ 121 million in the land bank, reflecting acquisitions that more than compensate the R$1 billion launches in the quarter. The table below shows a detailed breakdown of our current land bank: |
10
Table 9 - Landbank per company per unit price |
|||||||
|
|
PSV - R$ million |
%Swap |
%Swap |
%Swap |
Potential units | |
Gafisa |
≤ R$500K |
4,261 |
52.4% |
45.0% |
7.4% |
14,291 | |
|
> R$500K |
3,237 |
31.5% |
29.3% |
2.1% |
4,077 | |
|
Total |
7,497 |
41.3% |
36.7% |
4.6% |
18,368 | |
|
|
|
|
|
|
| |
Alphaville |
≤ R$100K; |
604 |
100.0% |
0.0% |
100.0% |
9,132 | |
|
> R$100K; ≤ R$500K |
3,594 |
97.4% |
0.0% |
97.4% |
20,008 | |
|
> R$500K |
100 |
0.0% |
0.0% |
0.0% |
130 | |
|
Total |
4,298 |
96.8% |
0.0% |
96.8% |
29,270 | |
|
|
|
|
|
|
| |
Tenda |
≤ R$130K |
3,568 |
31.4% |
31.4% |
0.0% |
37,188 | |
|
> R$130K; < R$ 200K |
404 |
0.0% |
0.0% |
0.0% |
5,775 | |
|
Total |
3,972 |
31.4% |
31.4% |
0.0% |
42,963 | |
|
|
|
|
|
|
| |
Consolidated |
|
15,768 |
39.3% |
35.5% |
3.8% |
90,601 | |
Number of projects |
|||
Gafisa |
60 |
||
AlphaVille |
42 |
||
Tenda |
96 |
||
Total |
198 |
Table 10 - Landbank Changes |
||||||
Land Bank (R$ million) |
Gafisa |
Alphaville |
Tenda |
Total |
||
Land Bank - BoP (1Q10) |
7,606 |
3,952 |
4,089 |
15,647 |
||
2Q10 - Net Acquisitions |
381.5 |
573.8 |
173.9 |
1,129 |
||
2Q10 - Launches |
(490.6) |
(227.5) |
(290.4) |
(1,009) |
||
Land Bank - EoP (2Q10) |
7,497 |
4,298 |
3,972 |
15,768 |
2Q10 - Revenues
On the strength of solid sales in the 2Q10, both of newly launched projects and units from inventory, and an accelerated pace of construction, the Company was able to recognize substantial net operating revenues for 2Q10, which rose by 28.5% to R$ 927.4 million from R$ 721.8 million in the 2Q09, with Tenda contributing 32% of the consolidated revenues.
Revenues for the industry are recognized based on actual cost versus total budgeted costs of land and construction (Percentage of Completion method or PoC method).
The table below presents detailed information about pre-sales and recognized revenues by launch year:
Table 11 - Sales vs. Recognized revenues |
|||||||||
2Q10 |
2Q09 | ||||||||
R$ 000 |
|
Sales |
% Sales |
Revenues |
% Revenues |
Sales |
% Sales |
Revenues |
% Revenues |
Gafisa |
2010 launches |
387,449 |
66% |
96,108 |
15% |
- |
0% |
- |
0% |
|
2009 launches |
90,820 |
16% |
101,997 |
16% |
180,663 |
39% |
7,496 |
2% |
|
2008 launches |
61,589 |
11% |
209,531 |
33% |
118,484 |
25% |
118,323 |
27% |
|
≤ 2007 launches |
45,193 |
8% |
207,558 |
33% |
169,482 |
36% |
308,375 |
69% |
|
Third-Party Construction Revenues/Others |
- |
0% |
12,276 |
2% |
- |
0% |
10,317 |
3% |
|
Total Gafisa |
585,050 |
100% |
627,470 |
100% |
468,630 |
100% |
444,512 |
100% |
|
|
|
|
|
|
|
|
|
|
Tenda |
Total Tenda |
304,711 |
--- |
299,972 |
--- |
366,813 |
--- |
261,427 |
--- |
|
|
|
|
|
|
|
|
|
|
Total |
|
889,761 |
|
927,442 |
|
835,443 |
|
705,939 |
|
|
|
|
|
|
|
|
11
2Q10 - Gross Profits
On a consolidated basis, gross profit for the 2Q10 totaled R$ 279.5 million, an increase of 46% over 2Q09, reflecting continued growth and business expansion. The gross margin for 2Q10 reached 30.1% (32.8% w/o capitalized interest) 302 bps higher than the 2Q09.
Table 12 - Capitalized Interest
(R$000)
2Q10
2Q09
1Q10
Consolidado
Initial balance
94,101
91,254
91,568
Capitalized interest
32,900
25,900
25,373
Interest transfered to COGS
(25,104)
(21,317)
(22,840)
Final Balance
101,897
95,837
94,101
2Q10 - Selling, General, and Administrative Expenses (SG&A)
In the second quarter 2010, SG&A expenses totaled R$ 116.1 million, compared to R$ 110.5 in the same period of 2009. When compared to the 1Q10, SG&A increased from R$ 108.7 million to R$ 116.1 million. This increase in selling expenses was mainly related to higher launches and sales volume in the second quarter when compared to the 2Q09 and 1Q10. Despite this increase, we have seen an improvement in the G&A structures resulting in efficiencies when compared to the 2Q09, reflecting the benefits of the incorporation of Tenda.
The Companys SG&A/Net Revenue ratio improved by 312 bps as compared to the 2Q09, mainly due to the continued gains in operating efficiency at Tenda and from synergy gains related to the merger of Tenda into Gafisa. As Tendas sales and revenues continue to ramp up in the coming quarters, it is expected that costs associated with its sales platform will be diluted and fixed cost ratios will improve.
It is noteworthy that we already achieved a comfortable level of SG&A/Net Revenue even before capturing all of the expected synergies such as those related to Tendas utilization of SAP enterprise software, which began in July 2010. We expect to capture more benefits in 2011, including increased dilution.
When compared to the 2Q09, all expense ratios improved as compared to net revenues, resulting in a comfortable ratio of SG&A/Net Revenues of 12.5%, compared to 15.7% in 2Q09.
Table 13 - Sales and G&A Expenses |
|||||||
(R$'000) |
2Q10 |
2Q09 |
1Q10 |
2Q10 x 2Q09 |
2Q10 x 1Q10 | ||
Consolidated |
Selling expenses |
61,140 |
51,182 |
51,294 |
19% |
19% | |
|
G&A expenses |
55,125 |
59,312 |
57,418 |
-7% |
-4% | |
|
SG&A |
116,265 |
110,493 |
108,712 |
5% |
7% | |
|
Selling expenses / Launches |
6.1% |
8.2% |
7.3% |
-211 bps |
-123 bps | |
|
G&A expenses / Launches |
5.5% |
9.5% |
8.2% |
-400 bps |
-270 bps | |
|
SG&A / Launches |
11.5% |
17.6% |
15.5% |
-611 bps |
-393 bps | |
|
Selling expenses / Sales |
6.9% |
6.1% |
6.0% |
75 bps |
89 bps | |
|
G&A expenses / Sales |
6.2% |
7.1% |
6.7% |
-90 bps |
-50 bps | |
|
SG&A / Sales |
13.1% |
13.2% |
12.7% |
-16 bps |
39 bps | |
|
Selling expenses / Net revenue |
6.6% |
7.3% |
5.7% |
-66 bps |
94 bps | |
|
G&A expenses / Net revenue |
5.9% |
8.4% |
6.3% |
-246 bps |
-38 bps | |
|
SG&A / Net revenue |
12.5% |
15.7% |
12.0% |
-312 bps |
56 bps |
2Q10 - Other Operating Results
In the 2Q10, our results reflected a negative impact of R$6.9 million, compared to R$ 16.3 million in the 2Q09 mainly due to higher contingency provisions in the previous period.
12
2Q10 - Adjusted EBITDA
Our Adjusted EBITDA for the 2Q10 totaled R$ 184 million, 65.3% higher than the R$ 111.3 million for 2Q09, with a consolidated adjusted margin of 19.8%, compared to 15.8% in the 2Q09.
This gain is part of an expected gradual recovery due to the fact that the Companys results recognition increasingly reflects the execution of recent projects at the same time that our older-low margin projects are being delivered. This positive trend is clearly reflected in our Backlog margin of 36.4%.
Gafisa also benefitted from robust market fundamentals and strong demand that permitted higher pricing in markets such as São Paulo, mainly in the mid and upper middle segments, while improved G&A and direct selling expenses as a percentage of net revenues also contributed to higher EBITDA margin.
We continue to be confident that additional synergies related to the merger of Tenda could also benefit our margins in the future, and accordingly we are confident that we can achieve a result in keeping with our guidance of 18.5% to 20.5% EBITDA margin for 2010.
We adjust our EBITDA for expenses associated with stock options plans, as it represents a non-cash expense.
Table 14 - Adjusted EBITDA |
|||||||
(R$'000) |
2Q10 |
2Q09 |
1Q10 |
2Q10 x 2Q09 |
2Q10 x 1Q10 | ||
Consolidated |
Net Profit |
97,269 |
57,768 |
64,819 |
68% |
50% | |
(+) Financial result |
13,911 |
12,720 |
33,268 |
9% |
-58% | ||
(+) Income taxes |
22,060 |
20,621 |
22,489 |
7% |
-2% | ||
(+) Depreciation and Amortization |
8,781 |
6,399 |
10,238 |
37% |
-14% | ||
(+) Capitalized Interest Expenses |
25,106 |
21,316 |
22,840 |
18% |
10% | ||
(+) Minority shareholders |
14,260 |
19,609 |
11,623 |
-27% |
23% | ||
|
(+) Stock option plan expenses |
2,584 |
3,750 |
3,183 |
|
-31% |
-19% |
(+) Tendas goodwill net of provisions |
- |
(30,865) |
- |
- |
- | ||
|
Adjusted EBITDA |
183,970 |
111,319 |
168,459 |
|
65.3% |
9.2% |
Net Revenue |
927,442 |
705,818 |
907,585 |
31% |
2% | ||
|
Adjusted EBITDA margin |
19.8% |
15.8% |
18.6% |
|
406 bps |
127 bps |
2Q10 - Depreciation and Amortization
Depreciation and amortization in the 2Q10 was R$ 8.8 million, an increase of R$ 2.5 million when compared to the R$ 6.4 million recorded in 2Q09, reflecting business increased operations.
2Q10 Financial Result
Net financial expenses totaled R$ 13.9 million in 2Q10, compared to net financial expenses of R$ 12.7 million in the 2Q09, since the average net debt for both periods was about the same. When compared to a net expense of R$ 33.3 million in the 1Q10, the reduction was mainly derived from the equity offering proceeds, which benefited the financial revenue account due to a higher average cash balance.
2Q10 - Taxes
Income taxes, social contribution and deferred taxes for 2Q10 amounted to R$ 22.1 million compared to R$20.6 million in 2Q09. The effective tax rate was 16.5% in the 2Q10 compared to 21% in 2Q09, mainly due to the deferred tax over the amortization of Tendas negative goodwill that negatively impacted the 2Q09.
13
2Q10 - Adjusted Net Income
Net income in 2Q10 was R$ 97.3 million compared to R$ 57.8 million in the 2Q09. However, if we consider the adjusted net income (before deduction of expenses related to minority shareholders and stock options), this figure reached R$ 114.1 million, with an adjusted net margin of 12.3%., representing growth of R$ 33 million when compared to the R$ 81.1 million in the 2Q09.
2Q10 - Earnings per Share
Earnings per share already adjusted for the 2:1 stock split in all comparable periods were R$ 0.23/share in the 2Q10 compared to R$ 0.22/share in 2Q09, a 2.2% increase. Shares outstanding at the end of the period were 428.7 million (ex. Treasury shares) and 260.7 million in the 2Q09.
Backlog of Revenues and Results
The backlog of results to be recognized under the PoC method reached R$ 1.16 billion in the 2Q10, R$ 37 million higher than 2Q09. The consolidated margin in the 2Q10 was 36.4%, 125 bps higher than the 1Q10, reflecting the fact that recent projects are having a greater impact on the companys results to be recognized while our older-lower margin projects are less and less, since we are delivering them.
The table below shows our revenues, costs and results to be recognized, as well as the expected margin:
Table 15 - Results to be recognized (REF) |
||||||
(R$ million) |
|
2Q10 |
2Q09 |
1Q10 |
2Q10 x 2Q09 |
2Q10 x 1Q10 |
Consolidated |
Revenues to be recognized |
3,209 |
3,092 |
2,934 |
3.8% |
9.4% |
|
Costs to be recognized |
(2,042) |
(1,968) |
(1,904) |
3.8% |
7.3% |
|
Results to be recognized (REF) |
1,167 |
1,125 |
1,030 |
3.8% |
13.3% |
|
REF margin |
36.4% |
36.4% |
35.1% |
0 bps |
125 bps |
Note: Revenues to be recognized are net of PIS/Cofins (3.65%); excludes the AVP method introduced by Law nº 11,638 |
Balance Sheet
Cash and Cash Equivalents
On June 30, 2010, cash and cash equivalents exceeded R$ 1.8 billion, 15% lower than the balance of R$ 2.1 billion as of March 31, 2010, and 70% higher than the R$ 1.06 billion recorded at the end of 2Q09, reflecting the proceeds from the equity offering completed at the end of 1Q10.
Accounts Receivable
At the conclusion of the 2Q10, total accounts receivable increased by 10% to R$ 7.9 billion, compared to R$ 7.2 billion in 1Q10, and an increase of 30% as compared to the R$ 6.0 billion balance in the 2Q09, reflecting increasing sales activity.
Table 16 - Total receivables |
||||||
(R$ million) |
|
2Q10 |
2Q09 |
1Q10 |
2Q10 x 2Q09 |
2Q10 x 1Q10 |
Consolidated |
Receivables from developments - ST |
1,466.0 |
1,392.5 |
1,502.9 |
5% |
-2% |
|
Receivables from developments - LT |
1,864.6 |
1,740.5 |
1,542.2 |
7% |
21% |
|
Receivables from PoC - ST |
2,470.9 |
989.3 |
2,193.7 |
150% |
13% |
|
Receivables from PoC - LT |
2,075.2 |
1,924.0 |
1,922.5 |
8% |
8% |
|
Total |
7,876.7 |
6,046.4 |
7,161.2 |
30% |
10% |
Notes: |
||||||
ST = short term; LT = long term |
||||||
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 |
14
Inventory (Properties for Sale)
Inventory at market value totaled R$ 2.7 billion in 2Q10, an increase of 2% when compared to R$ 2.68 billion registered in the 2Q09. This almost flat market value reflects a relative reduction to a comfortable 9.2 months of sales based on 2Q10 sales figures.
Finished units represented 11.6% of our inventory at market value, while 56% of the total inventory reflects units where construction is up to 30% complete.
Table 17 - Inventories | ||||||
(R$000) | 2Q10 | 2Q09 | 1Q10 | 2Q10x2Q09 | 2Q10x1Q10 | |
Consolidated | Land | 701,790 | 747,762 | 745,119 | -6.1% | -5.8% |
Units under construction | 947,023 | 896,900 | 842,022 | 5.6% | 12.5% | |
Completed units | 205,739 | 145,263 | 169,373 | 41.6% | 21.5% | |
Total | 1,854,552 | 1,789,925 | 1,756,514 | 3.6% | 5.6% | |
Table 18 - Inventories at market value per company | ||||||
PSV - (R$000) | 2Q10 | 2Q09 | 1Q10 | 2Q10x2Q09 | 2Q10x1Q10 | |
Gafisa | 2010 launches | 574,234 | - | 232,793 | - | 147% |
2009 launches | 366,541 | 293,807 | 457,995 | 25% | -20% | |
2008 launches | 601,252 | 801,983 | 643,511 | -25% | -7% | |
2007 and earlier launches | 419,205 | 649,368 | 446,506 | -35% | -6% | |
Total | 1,961,232 | 1,745,157 | 1,780,805 | 12% | 10% | |
Tenda | 2010 launches | 329,877 | - | 188,727 | 0% | 75% |
2009 launches | 102,109 | 136,859 | 123,740 | -25% | -17% | |
2008 launches | 220,143 | 483,850 | 325,067 | -55% | -32% | |
2007 and earlier launches | 112,238 | 313,298 | 127,647 | -64% | -12% | |
Total | 764,367 | 934,007 | 765,180 | -18% | 0% | |
Consolidated | Total | 2,725,599 | 2,679,165 | 2,545,985 | 1.7% | 7.1% |
Table 19 - Inventories per completion status | ||||||
Company | Not started | Up to 30% constructed |
30%to 70% constructed |
More than 70% constructed |
Finished units | Total 2Q10 |
Gafisa | 400,406 | 310,502 | 634,342 | 363,391 | 252,591 | 1,961,232 |
Tenda | 64,181 | 333,368 | 254,754 | 48,233 | 63,830 | 764,367 |
Total | 464,588 | 643,870 | 889,096 | 411,624 | 316,421 | 2,725,599 |
15
Liquidity
On June 30, 2010, Gafisa had a cash position of R$ 1.8 billion. On the same date, Gafisas debt and obligations to investors totaled R$ 3.4 billion, resulting in a net debt and obligations of R$ 1.6 billion. Net debt and investor obligation to equity and minorities ratio was 45.2% compared to 34.6% in 1Q10, mainly due to the R$ 415 million cash burn in the quarter. When excluding Project Finance, this ratio reached a negative -2.4% net debt/Equity, a comfortable leverage level with a competitive cost, of less than 100% of the Selic rate.
Gafisas cash burn rate of R$ 415 million during the second quarter reflected a strong pace of construction activity at the Company and a R$ 46 million expenditures in Land acquisition. Efforts undertake to reduce the construction cycle and increased amount of receivables to be collected are expected to start to slow or revert this rate in 2011.
Currently we have access to a total of R$ 3.8 billion in construction finance lines of credit provided by all of the major banks in Brazil. At this time we have R$ 1.8 billion in signed contracts and R$ 668 million in contracts in process, giving us additional availability of R$ 1.3 billion.
We also have receivables (from units already delivered) of R$ 250 million available for securitization. The following tables set forth information on our debt position as of June 30, 2010.
Table 20 - Indebtedness and Investor obligations |
|||||
Type of obligation (R$000) |
2Q10 |
2Q09 |
1Q10 |
2Q10 x 2Q09 |
2Q10 x 1Q10 |
Debentures - FGTS (project finance) |
1,208,939 |
607,514 |
1,231,575 |
99.0% |
-1.8% |
Debentures - Working Capital |
662,669 |
500,388 |
656,217 |
32.4% |
1.0% |
Project financing (SFH) |
499,186 |
398,648 |
458,008 |
25.2% |
9.0% |
Working capital |
678,377 |
730,804 |
687,801 |
-7.2% |
-1.4% |
Incorporation of controlling company |
- |
5,399 |
- |
- |
- |
Total consolidated debt |
3,049,171 |
2,242,753 |
3,033,601 |
36% |
1% |
|
|
|
| ||
Consolidated cash and availabilities |
1,806,384 |
1,056,312 |
2,125,613 |
71% |
-15% |
|
|
|
|
|
|
Investor Obligations |
380,000 |
300,000 |
300,000 |
- |
- |
|
|
|
|
|
|
Net debt and investor obligations |
1,622,787 |
1,486,441 |
1,207,988 |
9% |
34% |
|
- |
- |
- |
|
|
Equity + Minority shareholders |
3,591,729 |
2,264,340 |
3,492,889 |
59% |
3% |
(Net debt + Obligations) / (Equity + Minorities) |
45.2% |
65.6% |
34.6% |
-2046 bps |
1060 bps |
(Net debt + Ob.) / (Eq + Min.) - Exc. Project Finance (SFH + FGTS Deb.) |
-2.4% |
21% |
-13.8% |
-2359 bps |
1141 bps |
|
|
|
|
|
|
Table 21 - Debt maturity per company |
|||||||
(R$ million) |
Average Cost (p.a.) |
Total |
Up to June/2011 |
Up to June/2012 |
Up to June/2013 |
Up to June/2014 |
Up to June/2015 |
Debentures - FGTS (project finance) |
(8.25% - 8.92%) + TR |
1,208.9 |
8.9 |
- |
450.0 |
600.0 |
150.0 |
Debentures - Working Capital |
CDI + (1.5% - 3.25%) |
662.7 |
114.7 |
423.0 |
125.0 |
- |
- |
Project financing (SFH) |
(8.30% - 12%) + TR |
499.2 |
337.4 |
143.9 |
17.9 |
- |
- |
Working capital |
CDI + (0.66% - 4.2%) |
678.4 |
487.9 |
146.6 |
37.9 |
6.0 |
- |
Total consolidated debt |
10.6% |
3,049 |
949 |
713 |
631 |
606 |
150 |
|
|
|
|
|
|
|
|
% Total |
|
|
31% |
23% |
21% |
20% |
5% |
16
Outlook
Gafisa continues to expect launches in the range of R$ 4 billion to R$ 5 billion through 2010, with an expected full year 2010 EBITDA margin to reach between 18.5%- 20.5%.
Through the first half of 2010, Gafisa reached 38% of the mid range of the launches guidance, in line with historical seasonality. Regarding EBITDA Margin, Gafisa delivered 19.8% in the 2Q10 and 19.2% in the 1H10, well within the previously stated guidance range.
Launches |
Guidance |
2Q10 |
% |
1H10 |
% | |
Gafisa |
Min. |
4,000 |
25% |
43% | ||
(consolidated) |
Average |
4,500 |
1,009 |
22% |
1,712 |
38% |
Max. |
5,000 |
20% |
34% | |||
EBITDA Margin (%) |
Guidance |
2Q10 |
% |
1H10 |
% | |
Gafisa |
Min. |
18.5% |
130 bps |
70 bps | ||
(consolidated) |
Average |
19.5% |
19.8% |
30 bps |
19.2% |
-30 bps |
Max. |
20.5% |
-70 bps |
-130 bps |
The second quarter financial statements were prepared and are being presented in accordance with the accounting practices adopted in Brazil (Brazilian GAAP), required for the years ended December 31, 2009. Therefore, they do not consider the early adoption of the technical pronouncements issued by CPC in 2009, approved by the Federal Accounting Council (CFC), required beginning on January 1, 2010. On November 10, 2009 the CVM, issued the deliberation nº 603 changed by deliberation nº 626, which gives the option for the listed Companies presents your 2010 quarterly information based o accounting practices in force at December 31, 2009. |
17
Glossary
Affordable Entry Level
Residential units targeted to the mid-low and low income segments with prices below R$ 1,800 per square meter.
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.
18
About Gafisa
Gafisa is a leading diversified national homebuilder serving all demographic segments of the Brazilian market. Established over 55 years ago, we have completed and sold more than 990 developments and built more than 11 million square meters of housing, more than any other residential development company in Brazil. Recognized as one of the foremost professionally managed homebuilders, "Gafisa" is also one of the most respected and best-known brands in the real estate market, recognized among potential homebuyers, brokers, lenders, landowners, competitors, and investors for its quality, consistency, and professionalism. Our pre-eminent brands include Tenda, serving the affordable/entry level housing segment, and Gafisa and Alphaville, which offer a variety of residential options to the mid to higher-income segments. Gafisa S.A. is traded on the Novo Mercado of the BM&FBOVESPA (BOVESPA:GFSA3) and on the New York Stock Exchange (NYSE:GFA).
Investor Relations | Media Relations (Brazil) |
Luiz Mauricio de Garcia Paula | Patrícia Queiroz |
Rodrigo Pereira | Máquina da Notícia Comunicação Integrada |
Phone: +55 11 3025-9297 / 9242 / 9305 | Phone: +55 11 3147-7409 |
Email: ri@gafisa.com.br | Fax: +55 11 3147-7900 |
Website: www.gafisa.com.br/ir | E-mail: |
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 Companys 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.
19
The following table sets projects launched during 1H10:
Table 22 - Projects launched | |||||||
Company | Project | Launch Date | Local | % Gafisa | Units (%Gafisa) |
PSV (%Gafisa) |
% sales 30/Jun/10 |
Gafisa | Reserva Ecoville | January | Curitiba - PR | 50% | 128 | 76,516 | 62% |
Gafisa | Pq Barueri Cond Clube F2A - Sabiá | February | Barueri - SP | 100% | 171 | 47,399 | 29% |
Gafisa | Alegria - Fase2B | February | Guarulhos - SP | 100% | 139 | 40,832 | 48% |
Gafisa | Pátio Condomínio Clube - Harmony | February | São José dos Campos - SP | 100% | 96 | 32,332 | 63% |
Gafisa | Mansão Imperial - Fase 2b | February | São Bernardo do Campo - SP | 100% | 89 | 62,655 | 39% |
Gafisa | Golden Residence | March | Rio de Janeiro - RJ | 100% | 78 | 22,254 | 50% |
Gafisa | Riservato | March | Rio de Janeiro - RJ | 100% | 42 | 27,310 | 75% |
Gafisa | Fradique Coutinho - MOSAICO | April | São Paulo - SP | 100% | 62 | 42,947 | 90% |
Gafisa | Pateo Mondrian (Mota Paes) | April | São Paulo - SP | 100% | 115 | 82,267 | 69% |
Gafisa | Jatiuca - Maceió - AL - Fase 2 | April | Maceió - AL | 50% | 24 | 7,103 | 7% |
Gafisa | Zenith - It Fase 3 | April | São Paulo - SP | 100% | 24 | 97,057 | 18% |
Gafisa | Grand Park Varandas - FI | April | São Luis - MA | 50% | 94 | 19,994 | 99% |
Gafisa | Canto dos Pássaros_Parte 2 | May | Porto Alegre - RS | 80% | 90 | 16,692 | 6% |
Gafisa | Grand Park Varandas - FII | May | São Luis - MA | 50% | 75 | 16,905 | 98% |
Gafisa | Grand Park Varandas - FIII | May | São Luis - MA | 50% | 57 | 12,475 | 51% |
Gafisa | JARDIM DAS ORQUIDEAS | June | São Paulo - SP | 50% | 102 | 43,734 | 89% |
Gafisa | JARDIM DOS GIRASSOIS | June | São Paulo - SP | 50% | 150 | 44,254 | 85% |
Gafisa | Pátio Condomínio Clube - Kelvin | June | São José dos Campos - SP | 100% | 96 | 34,140 | 11% |
Gafisa | Vila Nova São José QF | June | São José dos Campos - SP | 100% | 152 | 39,673 | 1% |
Gafisa | PARQUE ECOVILLE Fase1 | June | Curitiba - PR | 50% | 102 | 33,392 | 19% |
Gafisa | 1,886 | 799,932 | 50% | ||||
Alphaville | Alphaville Ribeirão Preto F1 | March | Ribeirão Preto - SP | 60% | 352 | 97,269 | 91% |
Alphaville | AlphaVille Mossoró F2 | May | Mossoró - RN | 53% | 93 | 10,731 | 46% |
Alphaville | Alphaville Ribeirão Preto F2 | June | Ribeirão Preto - SP | 60% | 182 | 54,381 | 15% |
Alphaville | Alphaville Brasília | June | Brasília-DF | 34% | 170 | 73,974 | 53% |
Alphaville | Alphaville Jacuhy F3 | June | Vitória - ES | 65% | 168 | 56,336 | 7% |
Alphaville | Brasília Terreneiro | June | Brasília-DF | 13% | 65 | 28,175 | 53% |
Alphaville | Living Solutions | June | São Paulo - SP | 100% | 4 | 3,884 | 100% |
Alphaville | 1,033 | 324,752 | 50% | ||||
Tenda | Grand Ville das Artes - Monet Life IV | January | Lauro de Freitas - BA | 100% | 56 | 5,118 | 77% |
Tenda | Grand Ville das Artes - Matisse Life IV | January | Lauro de Freitas - BA | 100% | 60 | 5,403 | 85% |
Tenda | Fit Nova Vida - Taboãozinho | February | São Paulo - SP | 100% | 137 | 7,261 | 23% |
Tenda | São Domingos (Fase Única) | February | Contagem - MG | 100% | 192 | 17,823 | 71% |
Tenda | Espaço Engenho III (Fase Única) | February | Rio de Janeiro - RJ | 100% | 197 | 18,170 | 98% |
Tenda | Portal do Sol Life IV | February | Belford Roxo - RJ | 100% | 64 | 5,971 | 81% |
Tenda | Grand Ville das Artes - Matisse Life V | March | Lauro de Freitas - BA | 100% | 120 | 10,805 | 71% |
Tenda | Grand Ville das Artes - Matisse Life VI | March | Lauro de Freitas - BA | 100% | 120 | 10,073 | 79% |
Tenda | Grand Ville das Artes - Matisse Life VII | March | Lauro de Freitas - BA | 100% | 100 | 8,957 | 71% |
Tenda | Residencial Buenos Aires Tower | March | Belo Horizonte - MG | 100% | 88 | 14,226 | 95% |
Tenda | Tapanã - Fase I (Condomínio I) | March | Belém - PA | 100% | 274 | 26,543 | 23% |
Tenda | Tapanã - Fase I (Condomínio III) | March | Belém - PA | 100% | 164 | 15,926 | 26% |
Tenda | Estação do Sol - Jaboatão I | March | Jaboatão dos Guararapes - PE | 100% | 159 | 17,956 | 35% |
Tenda | Fit Marumbi Fase II | March | Curitiba - PR | 100% | 335 | 62,567 | 66% |
Tenda | Carvalhaes - Portal do Sol Life V | March | Belford Roxo - RJ | 100% | 96 | 9,431 | 57% |
Tenda | Florença Life I | March | Campo Grande - RJ | 100% | 199 | 15,720 | 59% |
Tenda | Cotia - Etapa I Fase V | March | Cotia - SP | 100% | 272 | 25,410 | 100% |
Tenda | Fit Jardim Botânico Paraiba - Stake Acquisition | March | João Pessoa - PB | 100% | 155 | 19,284 | 49% |
Tenda | Coronel Vieira - Estação Carioca | April | Rio de Janeiro - RJ | 100% | 158 | 16,647 | 89% |
Tenda | Portal das Rosas | April | Osasco-SP | 100% | 132 | 12,957 | 85% |
Tenda | Igara III | May | Canoas - RS | 100% | 240 | 23,601 | 10% |
Tenda | Portal do Sol - Fase 6 | May | Belford Roxo - RJ | 100% | 64 | 6,146 | 48% |
Tenda | Grand Ville das Artes - Fase 9 | May | Lauro de Freitas - BA | 100% | 120 | 11,403 | 15% |
Tenda | Gran Ville das Artes - Fase 8 | May | Lauro de Freitas - BA | 100% | 100 | 9,433 | 50% |
Tenda | Vale do Sol Life | June | Rio de Janeiro - RJ | 100% | 79 | 8,124 | 28% |
Tenda | Engenho Life IV | June | Rio de Janeiro - RJ | 100% | 197 | 19,968 | 49% |
Tenda | Residencial Club Cheverny | June | Goiânia - GO | 100% | 384 | 52,414 | 1% |
Tenda | Assunção Life | June | Belo Horizonte - MG | 100% | 440 | 55,180 | 38% |
Tenda | Residencial Brisa do Parque II | June | São José dos Campos - SP | 100% | 105 | 12,786 | 19% |
Tenda | Portal do Sol Life VII | June | Belford Roxo - RJ | 100% | 64 | 6,188 | 15% |
Tenda | Vale Verde Cotia F5B | June | Cotia - SP | 100% | 116 | 11,984 | 37% |
Tenda | San Martin | June | Belo Horizonte - MG | 100% | 132 | 21,331 | 53% |
Tenda | Brisas do Guanabara | June | Vitória da Conquista - BA | 80% | 243 | 22,248 | 1% |
Tenda | 5,362 | 587,054 | 48% | ||||
Total | 8,280 | 1,711,738 | 49% |
20
The following table sets forth the financial completion of the construction in progress and the related revenue recognized (R$000) during the second quarter ended on June 30, 2010.
Company | Project | Construction status | %Sold | Revenues recognized (R$ '000) | |||
2Q10 | 1Q10 | 2Q10 | 1Q10 | 2Q10 | 1Q10 | ||
Gafisa | Pateo Mondrian (Mota Paes) | 36% | 0% | 76% | 0% | 18,768 | - |
Gafisa | IT STYLE - FASE 1 | 51% | 44% | 82% | 70% | 17,953 | 25,954 |
Gafisa | ENSEADA DAS ORQUÍDEAS | 89% | 79% | 96% | 98% | 17,006 | 16,273 |
Gafisa | Fradique Coutinho - MOSAICO | 44% | 0% | 89% | 0% | 15,379 | - |
Gafisa | SUPREMO | 81% | 72% | 98% | 97% | 15,255 | 16,596 |
Gafisa | PQ BARUERI COND - FASE 1 | 73% | 63% | 69% | 67% | 14,195 | 14,962 |
Gafisa | NOVA PETROPOLIS SBC - 1ª FASE | 84% | 73% | 62% | 57% | 13,321 | 14,633 |
Gafisa | Vistta Santana | 58% | 53% | 92% | 84% | 11,982 | 8,673 |
Gafisa | VISION - CAMPO BELO | 96% | 87% | 98% | 96% | 11,843 | 13,386 |
Gafisa | Mansão Imperial - Fase 2b | 44% | 0% | 41% | 19% | 11,302 | - |
Gafisa | VP HORTO - FASE 1 (OAS) | 100% | 92% | 99% | 98% | 10,620 | 12,032 |
Gafisa | RESERVA BOSQUE RESORT - F 1 | 48% | 28% | 98% | 97% | 10,507 | 2,891 |
Gafisa | Chácara Santana | 69% | 56% | 95% | 94% | 9,255 | 5,304 |
Gafisa | OLIMPIC BOSQUE DA SAÚDE | 97% | 86% | 100% | 96% | 9,090 | 9,865 |
Gafisa | ALEGRIA FASE 1 | 45% | 29% | 64% | 63% | 8,298 | 2,829 |
Gafisa | Zenith - It Fase 3 | 46% | 0% | 18% | 0% | 7,788 | - |
Gafisa | Riservato | 40% | 0% | 78% | 35% | 7,664 | - |
Gafisa | LONDON GREEN | 99% | 99% | 93% | 92% | 7,524 | 26,419 |
Gafisa | MONT BLANC | 63% | 55% | 38% | 36% | 7,486 | 4,769 |
Gafisa | BRINK | 72% | 56% | 92% | 90% | 7,333 | 4,913 |
Gafisa | Vila Nova São José F1 - Metropolitan | 51% | 6% | 54% | 48% | 7,229 | 164 |
Gafisa | MAGIC | 100% | 99% | 84% | 80% | 7,214 | 12,975 |
Gafisa | LAGUNA DI MARE - FASE 2 | 47% | 34% | 72% | 69% | 6,895 | 7,716 |
Gafisa | Gafisa Corporate - Jardim Paulista | 70% | 69% | 95% | 83% | 6,865 | 75,284 |
Gafisa | MISTRAL | 49% | 36% | 87% | 84% | 6,561 | 2,568 |
Gafisa | TERRAÇAS ALTO DA LAPA | 100% | 94% | 95% | 94% | 6,022 | 7,827 |
Gafisa | ECOLIVE | 59% | 47% | 98% | 94% | 5,950 | 5,492 |
Gafisa | EVIDENCE | 98% | 85% | 82% | 77% | 5,900 | 4,990 |
Gafisa | Reserva das Laranjeiras | 83% | 75% | 100% | 100% | 5,832 | 4,933 |
Gafisa | London Ville Avenida Copacabana - Barueri | 21% | 0% | 42% | 32% | 5,793 | - |
Gafisa | GRAND VALLEY NITERÓI - FASE 1 | 61% | 51% | 91% | 92% | 5,749 | 5,943 |
Gafisa | SOLARES DA VILA MARIA | 92% | 79% | 100% | 99% | 5,595 | 5,967 |
Gafisa | VISION BROOKLIN | 41% | 39% | 97% | 91% | 5,590 | 9,760 |
Gafisa | Magnific | 82% | 73% | 67% | 56% | 5,394 | 1,877 |
Gafisa | TERRAÇAS TATUAPE | 70% | 59% | 78% | 76% | 5,300 | 5,302 |
Gafisa | Alegria - Fase2A | 40% | 21% | 68% | 60% | 5,215 | 1,466 |
Gafisa | CELEBRARE RESIDENCIAL | 96% | 87% | 86% | 85% | 5,094 | 2,412 |
Gafisa | Brink F2 - Campo Limpo | 72% | 56% | 89% | 77% | 4,961 | 2,555 |
Gafisa | CARPE DIEM - BELEM | 56% | 46% | 70% | 66% | 4,937 | 2,932 |
Gafisa | PRIVILEGE RESIDENCIAL SPE | 98% | 87% | 88% | 87% | 4,825 | 4,343 |
Gafisa | Supremo Ipiranga | 38% | 31% | 80% | 71% | 4,747 | 3,445 |
Gafisa | Nouvelle | 35% | 28% | 84% | 45% | 4,704 | 3,342 |
Gafisa | Alegria - Fase2B | 24% | 0% | 53% | 34% | 4,674 | - |
Gafisa | Vila Nova São José - F1a | 64% | 54% | 72% | 72% | 4,626 | 11,211 |
Gafisa | Bella Vista - Fase 1 | 74% | 66% | 50% | 40% | 4,508 | 2,742 |
Other | 153,842 | 193,654 | |||||
Total Gafisa | 526,591 | 558,398 | |||||
Alphaville | Vitória | 98% | 44% | 96% | 95% | 16,899 | 14,794 |
Alphaville | Rio das Ostras | 98% | 54% | 100% | 100% | 10,200 | 15,020 |
Alphaville | Ribeirão Preto | 13% | 0% | 92% | 0% | 8,427 | 4,936 |
Alphaville | Manaus | 100% | 100% | 100% | 100% | 8,243 | 107 |
Alphaville | Piracicaba | 39% | 0% | 93% | 0% | 7,520 | 4,407 |
Alphaville | Litoral Norte | 100% | 100% | 99% | 100% | 6,390 | 4,575 |
Alphaville | Votorantim F1 | 46% | 4% | 82% | 61% | 6,258 | 2,500 |
Alphaville | Mossoró | 62% | 4% | 98% | 40% | 5,218 | 1,273 |
Alphaville | Brasília - Incorporação | 14% | 0% | 55% | 0% | 4,635 | - |
Alphaville | Caruaru (Vargem Grande) | 64% | 3% | 99% | 98% | 3,748 | 1,967 |
Alphaville | Other | 23,342 | 19,409 | ||||
Total AUSA | 100,879 | 68,987 | |||||
Total Tenda | 299,972 | 280,199 | |||||
Consolidated Total | 927,442 | 907,585 |
21
Consolidated Income Statement
R$ 000 |
2Q10 |
2Q09 |
1Q10 |
2Q10 x 2Q09 |
2Q10 x 1Q10 | |
Gross Operating Revenue |
1,003,861 |
733,197 |
938,876 |
36.9% |
6.9% | |
Real Estate Development and Sales |
990,269 |
723,409 |
930,999 |
36.9% |
6.4% | |
Construction and Services Rendered |
13,592 |
9,788 |
7,877 |
38.9% |
72.6% | |
Deductions |
(76,419) |
(27,379) |
(31,291) |
179.1% |
144.2% | |
|
|
|
|
| ||
Net Operating Revenue |
927,442 |
705,818 |
907,585 |
31.4% |
2.2% | |
Operating Costs |
(647,950) |
(514,465) |
(654,929) |
25.9% |
-1.1% | |
|
|
|
|
| ||
Gross profit |
279,492 |
191,353 |
252,656 |
46.1% |
10.6% | |
Operating Expenses |
||||||
Selling Expenses |
(61,140) |
(51,182) |
(51,294) |
19.5% |
19.2% | |
General and Administrative Expenses |
(55,125) |
(59,312) |
(57,418) |
-7.1% |
-4.0% | |
Amortization of gain on partial sale of FIT Residential |
- |
52,600 |
- |
-100.0% |
- | |
Other Operating Revenues / Expenses |
(6,947) |
(16,341) |
(1,980) |
-57.5% |
250.9% | |
Depreciation and Amortization |
(8,781) |
(6,400) |
(10,238) |
37.2% |
-14.2% | |
Non-recurring expenses |
(259) |
- |
- |
- |
- | |
|
|
|
|
| ||
Operating results |
147,240 |
110,718 |
131,726 |
33.0% |
11.8% | |
Financial Income |
40,929 |
37,768 |
23,929 |
8.4% |
71.0% | |
Financial Expenses |
(54,840) |
(50,488) |
(57,197) |
8.6% |
-4.1% | |
|
|
|
|
| ||
Income Before Taxes on Income |
133,329 |
97,998 |
98,458 |
36.1% |
35.4% | |
Deferred Taxes |
(12,083) |
(16,102) |
(14,743) |
-25.0% |
-18.0% | |
Income Tax and Social Contribution |
(9,977) |
(4,519) |
(7,746) |
120.8% |
28.8% | |
|
|
|
|
| ||
Income After Taxes on Income |
111,269 |
77,377 |
75,969 |
43.8% |
46.5% | |
Minority Shareholders |
(14,000) |
(19,609) |
(11,150) |
-28.6% |
25.6% | |
|
|
|
|
| ||
Net Income |
97,269 |
57,768 |
64,819 |
68.4% |
50.1% | |
Net Income Per Share (R$) |
0.22655 |
0.22161 |
0.15480 |
2.2% |
46.4% |
22
Consolidated Balance Sheet
2Q10 |
2Q09 |
1Q10 |
2Q10 x 2Q09 |
2Q10 x 1Q10 | |
ASSETS |
|||||
Current Assets |
|||||
Cash and banks |
306,330 |
129,543 |
338,672 |
136.5% |
-9.5% |
Financial investments |
1,500,054 |
926,769 |
1,786,941 |
61.9% |
-16.1% |
Receivables from clients |
2,470,944 |
989,326 |
2,193,650 |
149.8% |
12.6% |
Properties for sale |
1,446,760 |
1,250,203 |
1,327,966 |
15.7% |
8.9% |
Other accounts receivable |
141,740 |
78,141 |
95,436 |
81.4% |
48.5% |
Deferred selling expenses |
20,592 |
2,879 |
18,802 |
615.2% |
9.5% |
Deferred taxes |
- |
13,237 |
- |
- |
- |
Prepaid expenses |
15,283 |
22,098 |
12,250 |
-30.8% |
24.8% |
5,901,703 |
3,412,196 |
5,773,717 |
73.0% |
2.2% | |
Long-term Assets |
|||||
Receivables from clients |
2,075,161 |
1,924,000 |
1,922,482 |
7.9% |
7.9% |
Properties for sale |
407,792 |
539,722 |
428,549 |
-24.4% |
-4.8% |
Deferred taxes |
311,693 |
227,848 |
307,132 |
36.8% |
1.5% |
Other |
131,035 |
79,253 |
53,083 |
65.3% |
146.8% |
2,925,681 |
2,770,823 |
2,711,246 |
5.6% |
7.9% | |
Investments |
194,871 |
195,088 |
195,534 |
-0.1% |
-0.3% |
Property, plant and equipment |
59,659 |
49,126 |
60,269 |
21.4% |
-1.0% |
Intangible assets |
16,280 |
8,305 |
12,047 |
96.0% |
35.1% |
270,810 |
252,519 |
267,850 |
7.2% |
1.1% | |
|
|
|
|
| |
Total Assets |
9,098,194 |
6,435,538 |
8,752,813 |
41.4% |
3.9% |
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||
Current Liabilities |
|||||
Loans and financing |
825,382 |
388,671 |
735,741 |
112.4% |
12.2% |
Debentures |
123,608 |
113,902 |
139,792 |
8.5% |
-11.6% |
Obligations for purchase of land and advances from clients |
466,078 |
489,656 |
470,986 |
-4.8% |
-1.0% |
Materials and service suppliers |
244,545 |
155,701 |
234,648 |
57.1% |
4.2% |
Taxes and contributions |
154,983 |
120,624 |
143,196 |
28.5% |
8.2% |
Taxes, payroll charges and profit sharing |
73,057 |
71,159 |
64,851 |
2.7% |
12.7% |
Provision for contingencies |
6,312 |
9,437 |
7,326 |
-33.1% |
-13.8% |
Dividends |
52,287 |
26,106 |
54,468 |
100.3% |
-4.0% |
Deferred taxes |
- |
28,159 |
- |
- |
- |
Other |
217,569 |
103,128 |
205,465 |
111.0% |
5.9% |
2,163,821 |
1,506,543 |
2,056,473 |
43.6% |
5.2% | |
Long-term Liabilities |
|||||
Loans and financings |
352,181 |
746,180 |
410,067 |
-52.8% |
-14.1% |
Debentures |
1,748,000 |
994,000 |
1,748,000 |
75.9% |
0.0% |
Obligations for purchase of land |
176,084 |
140,439 |
161,194 |
25.4% |
9.2% |
Deferred taxes |
484,453 |
276,582 |
452,496 |
75.2% |
7.1% |
Provision for contingencies |
52,670 |
67,532 |
51,957 |
-22.0% |
1.4% |
Other |
521,211 |
360,120 |
371,534 |
44.7% |
40.3% |
Deferred income on acquisition |
8,045 |
15,608 |
8,203 |
-48.5% |
-1.9% |
Unearned income from partial sale of investment |
0 |
64,194 |
0 |
-100.0% |
0.0% |
3,342,644 |
2,664,655 |
3,203,451 |
25.4% |
4.3% | |
Minority Shareholders |
46,316 |
547,094 |
63,306 |
-91.5% |
-26.8% |
Shareholders' Equity |
|||||
Capital |
2,712,899 |
1,232,579 |
2,691,218 |
120.1% |
0.8% |
Treasury shares |
(1,731) |
(18,050) |
(1,731) |
-90.4% |
0.0% |
Capital reserves |
290,507 |
189,389 |
293,626 |
53.4% |
-1.1% |
Revenue reserves |
381,651 |
218,827 |
381,651 |
74.4% |
0.0% |
Retained earnings/accumulated losses |
162,087 |
94,501 |
64,819 |
71.5% |
0.0% |
3,545,413 |
1,717,246 |
3,429,583 |
106.5% |
3.4% | |
|
|
|
|
| |
Liabilities and Shareholders' Equity |
9,098,194 |
6,435,538 |
8,752,813 |
41.4% |
3.9% |
23
Consolidated Cash Flows
|
2Q10 |
2Q09 |
Net Income |
97,268 |
57,768 |
Expenses (income) not affecting working capital |
||
Depreciation and amortization |
8,939 |
8,041 |
Goodwill / Negative goodwill amortization |
(158) |
(1,641) |
Expense on stock option plan |
2,584 |
3,746 |
Unearned income from partial sale of investment |
- |
(52,600) |
Unrealized interest and charges, net |
27,529 |
45,752 |
Deferred Taxes |
23,541 |
16,102 |
Disposal of fixed asset |
(331) |
49 |
Warranty provision |
3,615 |
1,566 |
Provision for contingencies |
2,819 |
24,950 |
Profit sharing provision |
10,886 |
7,395 |
Allowance (reversal) for doubtful debts |
- |
813 |
Minority interest |
(23,381) |
13,571 |
Decrease (increase) in assets |
||
Clients |
(429,973) |
(320,539) |
Properties for sale |
(98,037) |
58,301 |
Other receivables |
(143,442) |
128,667 |
Deferred selling expenses |
(1,790) |
(3,866) |
Prepaid expenses |
117 |
519 |
Decrease (increase) in liabilities |
||
Obligations on land purchases and advances from customers |
12,686 |
(80,743) |
Taxes and contributions |
7,265 |
(14,059) |
Trade accounts payable |
9,897 |
47,643 |
Salaries, payroll charges |
(4,371) |
3,538 |
Other accounts payable |
138,256 |
(78,410) |
Cash used in operating activities |
(356,081) |
(133,437) |
Investing activities |
||
Purchase of property and equipment and deferred charges |
(10,649) |
(13,089) |
Restricted cash for loan guarantees |
(98,998) |
(29,982) |
Cash used in investing activities |
(109,647) |
(43,071) |
Financing activities |
||
Capital increase |
21,681 |
3,062 |
Follow on expenses |
(9,439) |
- |
Capital reserve increase |
18,759 |
- |
Increase in loans and financing |
136,286 |
930,036 |
Repayment of loans and financing |
(148,245) |
(292,999) |
Assignment of credit receivables, net |
32,772 |
3,581 |
Proceeds from subscription of redeemable equity interest in securitization fund |
(4,314) |
(10,935) |
Cessão de Crédito Imobiliário - CCI |
- |
69,315 |
Net cash provided by financing activities |
47,500 |
702,060 |
Net increase (decrease) in cash and cash equivalents |
(418,228) |
525,552 |
Cash and cash equivalents |
||
At the beggining of the period |
1,554,993 |
389,647 |
At the end of the period |
1,136,765 |
915,199 |
Net increase (decrease) in cash and cash equivalents |
(418,228) |
525,552 |
24
Gafisa S.A. | |
By: |
/s/ Alceu Duílio Calciolari |
Name: Alceu Duílio Calciolari
Title: Chief Financial Officer and Investor Relations Officer |