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
FOR IMMEDIATE RELEASE - São Paulo, May 7, 2015 – Gafisa S.A. (Bovespa: GFSA3; NYSE: GFA), one of Brazil’s leading homebuilders, today reported financial results for the first quarter ended March 31, 2015.
GAFISA RELEASES MANAGEMENT COMMENTS AND HIGHLIGHTS The first quarter of 2015 marked a turning point in Gafisa’s profitability. We are pleased to report that consolidated net income totaled R$31.6 million, of which the Tenda segment contributed R$11.4 million thanks to the increasing contribution of more profitable projects launched under the New Model. The Gafisa segment achieved net income of R$20.2 million, driven by the sale of inventory, cost reductions and equity income from Alphaville. This achievement is the result of the successful execution of our turnaround plan, which is based on three strategic pillars: improved operating efficiency, risk management and capital discipline. The results are aligned with the Company’s strategy of improving operating performance and increasing profitability, despite challenges in the broader operating environment. These include interest rate, inflation and exchange rate movements which are directly impacting both consumer and investor confidence. Within this context, we would like to highlight a substantial year-over-year increase in margin due to the solid performance of Gafisa’s and Tenda’s projects. The consolidated adjusted gross margin reached 34.5% in the first quarter, which is approximately 4 percentage points higher than the previous year. The Gafisa segment maintained stable results, with an adjusted gross margin of 36.9% in the quarter. At the same time, the increasing contribution of newer and more profitable projects launched under the New Model within Tenda led the segment to record an adjusted gross margin of 30.0%, which is considerably higher than 1Q14. In keeping with the shift to a more conservative strategy amid greater risk aversion in the market, the Gafisa segment launched only one project during the quarter. Instead, we focused our efforts on reducing inventory levels, which accounted for approximately 92% of net pre-sales of R$179.8 million in the quarter. It is also worth highlighting strong delivery volumes in the Gafisa segment during the period: totaling 1,847 units and R$569.5 million in PSV, which equates to almost half of full year 2014 deliveries. The result benefited the level of transfers, which reached R$198.0 million, but negatively impacted cancellations, which reached R$124.8 million in 1Q15. We ended the first quarter having achieved a 9.8%, or R$2.1 billion, reduction in inventory in the Gafisa segment. As a result, just 12.6% relates to completed projects. Of this amount, 44%, or R$115 million, pertains to
1Q15 RESULTS
1 |
discontinued locations. The performance of inventory sales contributed to the sales speed, which was 8.0% in 1Q15.
Amid the likely continuation of current economic conditions, we expect to take a conservative approach to launch activity throughout the remainder of the year. We will seek to balance the placement of new products in the market, prioritizing those with more liquidity, in order to achieve satisfactory sales and profitability levels.
Turning to the Tenda segment, we entered into 2015 with the intention of winding-down our remaining legacy projects. Accordingly, there are only 2 construction sites where work remains underway, and these should be delivered in the coming months. Our focus is on increasing the segment’s scale through higher launch volumes under the New Model. In 1Q15, 6 projects/phases were launched, totaling R$238.3 million, located in the states of São Paulo, Rio de Janeiro, Bahia and Pernambuco.
One of the most important highlights of the quarter in the Tenda segment was the strong level of sales speed achieved. The first quarter result of 23.3% reflected greater product availability after two quarters with high volume of launches, strong demand in the low income segment and the strong reduction in the volume of dissolutions observed during the period. As a result, net pre-sales increased significantly, totaling R$243.5 million, the highest level since the 4Q10.
Tenda delivered 6 projects during the quarter, representing 1,687 units and R$216.3 million in PSV, of which 50% (739 units, or R$102.3 million) were under the New Model.
The Tenda segment’s solid operating performance positively impacted its financial result, with adjusted gross income reaching R$53.8 million in 1Q15. The adjusted gross margin remained in the range of 28-30%, as it has since 2Q14.
Tenda has continued its efforts to achieve greater economies of scale by increasing launches and implementing strategies designed to ensure strong sales speed. The evolution in recent operating results in the last three quarters reinforces our confidence in the New Model.
On a consolidated basis, Gafisa and Tenda launched R$313.6 million in 1Q15, with net pre-sales of R$423.3 million. Adjusted gross profit was R$179.3 million, with margin of 34.5% in the quarter.
We are focused on achieving greater efficiency and productivity over the course of the business cycle, both in Gafisa and Tenda. In terms of selling and administrative expenses, the Gafisa segment achieved a 16.5% reduction on a year-over-year basis and a 21.7% decline compared with the fourth quarter of 2014. In the Tenda segment, the decrease was 9.6% y-o-y and 21.6% compared to 4Q14.
As a result of these initiatives, consolidated net income for the quarter was a positive result of R$31.6 million, consisting of net income of R$20.2 million from Gafisa and R$11.4 million at Tenda.
At the end of March 2015, the Net Debt / Shareholder’s Equity ratio reached 50.0%, slightly higher than the 47.1% registered in the previous quarter. Excluding financing for projects, the Net Debt / Shareholder’s Equity ratio was negative 15.7%. In the 1Q15, due to a higher volume of landbank acquisitions at Tenda, the Company recorded operating cash generation of R$15.1 million, with cash consumption of R$69.8 million.
Work related to the potential separation of the Gafisa and Tenda business units is continuing, with the goal of meeting the conditions deemed necessary for implementation of the plan. Since the beginning of 2014, a number of steps have already been completed, while some of the actions are still underway, including, for example, defining the appropriate capital structure for each of the business units. Taking into consideration that this is a necessary step in the separation process, it is still not possible to determine when the potential separation will be concluded, with the possibility that it could extend into 2016.
2 |
Finally, we would like to highlight our satisfaction with the evolution of the business cycles at both Gafisa and Tenda. In recent years, both companies have strengthened and improved their operating and financial cycles, positioning them well for the challenges facing the sector in 2015. The Company has maintained its focus on achieving superior operating performance and continues to be guided, at all times, by capital discipline, the achievement of higher profitability and the generation of value for its shareholders and other stakeholders.
Sandro Gamba Chief Executive Officer – Gafisa S.A. |
Rodrigo Osmo Chief Executive Officer – Tenda S.A. |
3 |
MAIN CONSOLIDATED FIGURES
Table 1. Operating and Financial Highlights – (R$000, and % Company)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Launches |
313,581 |
241,549 |
30% |
535,379 |
-41% |
Launches, Units |
1,950 |
1,660 |
17% |
1,866 |
5% |
Net Pre-sales |
423,344 |
303,888 |
39% |
239,323 |
77% |
Pre-sales, Units |
1,908 |
1,215 |
57% |
767 |
149% |
Pre-sales of Launches |
59,716 |
150,409 |
-60% |
58,171 |
3% |
Sales over Supply (SoS) |
12.8% |
8.9% |
390 bps |
7.5% |
530 bps |
Delivered projects (PSV) |
785,748 |
726,213 |
8% |
557,508 |
41% |
Delivered projects, Units |
3,534 |
3,036 |
16% |
1,796 |
97% |
Net Revenue |
519,501 |
649,276 |
-20% |
432,701 |
20% |
Adjusted Gross Profit1 |
179,302 |
196,068 |
-9% |
132,093 |
36% |
Adjusted Gross Margin1 |
34.5% |
30.2% |
430 bps |
30.5% |
400 bps |
Adjusted EBITDA2 |
96,363 |
71,725 |
34% |
26,470 |
264% |
Adjusted EBITDA Margin2 |
18.6% |
11.0% |
750 bps |
6.1% |
1,250 bps |
Net Income (Loss) |
31,651 |
8,045 |
293% |
(39,791) |
180% |
Backlog Revenues |
930,601 |
1,025,195 |
-9% |
1,641,262 |
-43% |
Backlog Results3 |
367,567 |
396,444 |
-7% |
593,755 |
-38% |
Backlog Margin3 |
39.5% |
38.7% |
83 bps |
36.2% |
332 bps |
Net Debt + Investor Obligations |
1,535,215 |
1,440,300 |
7% |
1,403,824 |
9% |
Cash and cash equivalents |
1,116,168 |
1,157,254 |
-4% |
1,563,226 |
-29% |
Shareholders’ Equity |
3,066,952 |
3,055,345 |
0% |
3,106,358 |
-1% |
Shareholders’ Equity + Minority |
3,070,891 |
3,058,403 |
0% |
3,129,511 |
-2% |
Total Assets |
7,333,898 |
7,205,851 |
2% |
7,618,111 |
-4% |
(Net Debt + Obligations) / (SE + Minority) |
50.0% |
47.1% |
290 bps |
44.9% |
513 bps |
1) Adjusted by capitalized interests.
2) Adjusted by expenses with stock option plans (non-cash), minority. Consolidated EBITDA considers the equity income from Alphaville.
3) Backlog results net of PIS/COFINS taxes – 3.65%, and excluding the impact of PVA (Present Value Adjustment) method according to Law 11,638
4 |
FINANCIAL RESULTS
· Net revenue recognized by the “PoC” method was R$340.1 million in the Gafisa segment and R$179.4 million in the Tenda segment. This resulted in consolidated revenue of R$519.5 million in the first quarter, an increase of 20.1% year on year, and a reduction of 20.0% from the previous quarter.
· Adjusted gross profit for 1Q15 was R$149.2 million, up from R$97.3 million in 1Q14 and stable from the R$150.6 million in the previous quarter. Adjusted gross margin reached 34.5% versus 30.5% in the prior-year period and 30.2% in the 4Q14. Gafisa’s contribution was an adjusted gross profit of R$125.5 million, with an adjusted gross margin of 36.9%, while Tenda’s contribution was an adjusted gross profit of R$53.8 million, with a margin of 30.0% in 1Q15.
· Adjusted EBITDA was R$96.4 million in 1Q15, with margin of 18.6%, an increase of 12.4 p.p. y-o-y and of750 bps q-o-q. The Gafisa segment reported adjusted EBITDA of R$58.3 million, while the Tenda segment’s adjusted EBITDA was positive R$21.1 million. Please note that consolidated adjusted EBITDA includes Alphaville equity income, while the Gafisa segment’s adjusted EBITDA is net of this effect.
· The Company reported positive net income of R$31.6 million in the first quarter. Gafisa reported a net profit of R$20.2 million, while Tenda reported a profit of R$11.4 million.
· Operating cash generation reached R$15.1 million in the 1Q15. In the period, net cash consumption of R$69.8 million was recorded.
OPERATING RESULTS
· Launches totaled R$313.6 million in the 1Q15, encompassing 7 projects in the states of São Paulo, Rio de Janeiro, Bahia and Pernambuco, compared to R$241.5 million in 4Q14. The Gafisa segment accounted for 24% of the first quarter launches, while the Tenda segment accounted for the remaining 76%.
· Net pre-sales totaled R$423.3 million in the 1Q15, of which R$179.8 million related to Gafisa and R$243.5 million to Tenda. The result is well above net pre-sales totaling R$239.3 million in the 1Q14. Consolidated sales from launches in the quarter represented 14.1% of the total, while sales from inventory comprised the remaining 85.9%.
· Consolidated sales over supply (SoS) reached 12.8% in 1Q15, compared to 8.9% in 4Q14 and 7.5% in 1Q14. Over the past 12 months, Gafisa’s SoS was 27.9%, while Tenda’s was 42.2%.
· Consolidated inventory at market value decreased R$249.7 million in the quarter, reaching R$2.9 billion. Gafisa’s inventory totaled R$2.1 billion and Tenda’s inventory totaled R$803.5 million.
· Throughout the first quarter, the Company delivered 15 projects/phases, totaling 3,534 units, representing R$785.7 million in PSV. The Gafisa segment delivered 1,847 units, while the Tenda segment delivered the remaining 1,687 units.
5 |
ANALYSIS OF RESULTS
GAFISA SEGMENT
Results Benefited from Growth in Revenues and Consistent Gross Margin, Reduction in Selling, General and Administrative Expenses and the contribution of Alphaville Results
Table 2. Gafisa Segment – Operating and Financial Highlights – (R$000, and % Gafisa)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Launches |
75,227 |
- |
- |
289,145 |
-74% |
Net pre-sales |
179,807 |
177,294 |
1% |
187,555 |
-4% |
Net pre-sales of Launches |
14,436 |
57,770 |
-75% |
37,915 |
-62% |
Sales over Supply (SoS) |
8.0% |
7.2% |
80 bps |
7.9% |
10 bps |
Delivered projects (Units) |
1,847 |
1,412 |
31% |
524 |
252% |
Net Revenue |
340,058 |
490,947 |
-31% |
326,750 |
4% |
Adjusted Gross Profit1 |
125,502 |
150,806 |
-17% |
116,530 |
8% |
Adjusted Gross Margin1 |
36.9% |
30.7% |
620 bps |
35.7% |
120 bps |
Adjusted EBITDA2 |
58,289 |
81,843 |
-29% |
54,810 |
6% |
Adjusted EBITDA Margin2 |
17.1% |
16.7% |
47 bps |
16.8% |
30 bps |
Net Income (Loss) |
20,205 |
36,819 |
-45% |
(2,331) |
967% |
Backlog Revenues |
742,154 |
894,344 |
-17% |
1,429,230 |
-48% |
Backlog Results3 |
294,093 |
356,254 |
-17% |
526,273 |
-44% |
Backlog Margin3 |
39.6% |
39.8% |
-20 bps |
36.8% |
280 bps |
1) Adjusted by capitalized interests.
2) Adjusted by expenses with stock option plans (non-cash), minority. EBITDA from Gafisa segment does not consider the equity income from Alphaville.
3) Backlog results net of PIS/COFINS taxes – 3.65%, and excluding the impact of PVA (Present Value Adjustment) method according to Law 11,638.
Solid first quarter revenue performance reflects strong revenues from inventory sales, which represented 92.0% of net sales in the first quarter. In addition, equity income at Alphaville increased to R$16.9 million, versus a result of R$6.4 million which was not recorded in 4Q14. Another point worth highlighting is the reduction in selling, general and administrative expenses, which were 16.5% less than 1Q14 and 21.7% less than 4Q14. This reflects ongoing efforts in the Gafisa segment to increase efficiencies and improve cost management.
The adjusted gross margin ended the quarter at 36.9%, returning to the average levels presented in previous quarters, due to the absence of non-recurring items that impacted the gross margin in the previous quarter. These profitability levels ratify the equilibrium and stability of the gross margin in the Gafisa segment, observed since the beginning of 2013, and the solid performance of its projects, resulting from the continuous evolution of the Company's business cycle.
Net Income
Net income for the period was R$20.2 million, compared to a loss of R$2.3 million in the year ago period. Excluding the R$17.0 million in equity income from Alphaville, the Gafisa segment’s net income in the 1Q15 was R$3.2 million, higher than R$ 1.1 million recorded in 1Q14.
Table 3 – Gafisa Segment – Net Income (R$ Million)
Gafisa Segment (R$ 000) |
1Q15 |
4Q14 |
1Q14 |
Adjusted Gross Profit |
125.5 |
150.8 |
116.5 |
Adjusted Gross Margin |
36.9% |
30.7% |
35.7% |
Net Profit |
20.2 |
36.8 |
(2.3) |
Equity Income from Alphaville¹ |
17.0 |
20.7 |
(3.4) |
Net Profit Ex-Alphaville |
3.2 |
16.1 |
1.1 |
TENDA SEGMENT
6 |
Higher Volume of New Model Projects and Consolidation of Operational Cycle Resulted in Increased Revenues and Profitability
Table 4. Tenda Segment – Operating and Financial Highlights – (R$000, and % Tenda)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Launches |
238,354 |
241,549 |
-1% |
181,445 |
31% |
Net pre-sales |
243,537 |
126,594 |
92% |
51,767 |
370% |
Net pre-sales of Launches |
45,280 |
92,638 |
-51% |
20,256 |
124% |
Sales over Supply (SoS) |
23.3% |
13.3% |
1,000 bps |
6.4% |
1,690 bps |
Delivered projects (Units) |
1,687 |
1,624 |
4% |
1,272 |
33% |
Net Revenue |
179,443 |
158,329 |
13% |
105,951 |
69% |
Adjusted Gross Profit1 |
53,800 |
45,262 |
19% |
15,563 |
246% |
Adjusted Gross Margin1 |
30.0% |
28.6% |
140 bps |
14.7% |
1,530 bps |
Adjusted EBITDA2 |
21,114 |
(30,856) |
168% |
(24,913) |
185% |
Adjusted EBITDA Margin2 |
11.8% |
-19.5% |
3,125 bps |
-23.5% |
3,530 bps |
Net Income (Loss) |
11,446 |
(28,774) |
140% |
(37,460) |
131% |
Backlog Revenues |
188,447 |
130,851 |
44% |
212,031 |
-11% |
Backlog Results3 |
73,474 |
40,190 |
83% |
67,482 |
9% |
Backlog Margin3 |
39.0% |
30.7% |
829 bps |
31.8% |
720 bps |
1) Adjusted by capitalized interests.
2) Adjusted by expenses with stock option plans (non-cash), minority. Tenda does not hold equity in Alphaville.
3) Backlog results net of PIS/COFINS taxes – 3.65%, and excluding the impact of PVA (Present Value Adjustment) method according to Law 11,638.
The first quarter of the year was marked by the continued evolution of Tenda’s operational cycle, supported by an increase in the number of launches in the segment and higher net sales, as a result of the significant reduction in cancellations since the implementation of changes in the sales process (August/2014). As a result, the financial results of the Tenda segment improved significantly.
There was a strong increase in adjusted gross profit in the quarter, reaching R$53.8 million in 1Q15. In addition, the adjusted gross margin remained stable between 28 - 30%, which is in line with the range observed since the second quarter of 2014. This reflects the operational consolidation of projects executed under the New Model, which have demonstrated improved performance and profitability, as well as the decreasing contribution of legacy projects in the Tenda segment's revenue mix.
Furthermore, as observed in recent quarters, adjustments to the expense structure also benefited the quarter’s results. General and administrative expenses decreased 22.1% compared to the prior year, mainly due to the reduced operational complexity of the segment, the reduction in the number of legacy projects and reversal of the remaining bonus provision for 2014. Importantly, the Tenda segment achieved better cost management despite an increase in the number of launches and gross sales of 31.5% and 22.4%, respectively.
7 |
Net Income
As a result of the above cost reductions and the increased contribution of more profitable projects launched under the New Mode, Tenda returned to profitability for the first time since 2Q11 (this excludes the 4Q13, which was impacted by the sale of stake in Alphaville). The Tenda segment achieved net income of R$11.4 million in 1Q15, compared with net losses of R$28.8 million in 4Q14 and R$37.5 million in 1Q14.
Table 5 – Tenda Segment – Net Income (R$ Million)
Tenda Segment (R$ 000) |
1Q15 |
4Q14 |
1Q14 |
Adjusted Gross Profit |
53.8 |
45.3 |
15.6 |
Adjusted Gross Margin |
30.0% |
28.6% |
14.7% |
Net Profit |
11.4 |
(28.8) |
(37.5) |
8 |
RECENT EVENTS
UPDATED STATUS OF THE SPIN-OFF PROCESS AND RECENT DEVELOPMENTS
Since an evaluation of the potential separation of the GafIsa and Tenda business units commenced in February 2014, a variety of activities have been executed in order to make the two business units independent of one another, from both an operational perspective as well as a capital structure perspective. We highlight the following actions that have already been completed: (i) separation of the administrative structures, with implementation of the changes required to processes and systems, (ii) definition of policies and corporate governance, (iii) preparation of Tenda for having its shares traded in the market, and (iv) performance of due diligence and studies of the various impacts the separation could have on operational, organizational, financial and market-related aspects of the Companies.
Definition of the capital structure is one of the processes that is still ongoing, and the Company continues to work with financial institutions in order to achieve the conditions deemed necessary for the capital structure model, considering the business cycles of each of the business units.
As communicated in a Material Fact released to the market on April 29, these discussions are ongoing and are taking longer than had been expected initially. As a result, considering that this definition is a necessary step in the separation process, it is not yet possible to determine when the potential separation will be concluded with precision, and it is possible that the process could extend into 2016.
Additionally, in the same Material Fact, the Company informed the market that it had been contacted by groups interested in evaluating the potential acquisition of an equity stake in Gafisa and Tenda, either together or separately. At this time, no proposals have been accepted or any contracts entered into by the Companies, with the exception of confidentiality agreements due to requests for information by the interested parties involved in these studies. The Administrations of Gafisa and Tenda, in accordance with their fiduciary responsibilities, will evaluate any proposals that could result in the creation of value for the Companies and will communicate to their shareholders and the market in general any evolution in these discussions through presentation of a formal proposal.
These discussions have no impact on the work related to the potential separation of Gafisa and Tenda, the continuity of the Companies’ business plans and current initiatives targeting the creation of value already in progress, which seek to maximize shareholder returns while improving financial performance.
Reaffirming our commitment to our shareholders, since the end of 2013, through the variety of buyback programs offered during the period, we have acquired 63.2 million shares. Of this amount, 57.5 million, representing 15.2% of total shares issued by the Company, have already been cancelled. In 1Q15, through the old buyback program, the Company acquired 10.9 million shares, which amounted to disbursements of R$22.1 million. Furthermore, the Company started a new share buyback program, which began in February of this year, with a limit of up to 27 million common shares. When added to the 10.8 million shares currently held in treasury, the total corresponds to approximately 10% of the total common shares issued by the Company.
The Company will keep its shareholders and the market informed of any developments related to the subjects mentioned above.
9 |
Gafisa Segment
Focuses on residential developments within the upper, upper-middle, and middle-income segments, with average unit prices above R$250,000.00..
Operating Results
Launches and Pre-Sales
First quarter 2015 launches reached R$75.2 million, representing 1 project/phase located in the city of Jundiaí, São Paulo state. Sales of this project started in March, and the sales speed reached 19.2%.
The Gafisa segment’s 1Q15 gross pre-sales totaled R$304.6 million. Dissolutions reached R$124.8 million and net pre-sales reached R$179.8 million in the quarter. In the 12M14, net sales totaled R$811.0 million and the volume of dissolutions was R$436.0 million. It is worth noting that even though only one project was launched during the previous two quarters, in 1Q15, the SoS of the Gafisa segment was slightly higher than the previous year, due to improved performance in the sale of inventory.
The Company continues to concentrate its efforts on the sale of remaining units. As a result, approximately 92.0% of net sales during the period related to projects launched up to the end of 2012, resulting in an improvement in the inventory profile of the Gafisa segment.
Table 6. Gafisa Segment – Launches and Pre-sales (R$000)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Launches |
75,227 |
- |
- |
289,145 |
-74% |
Pre-Sales |
179,807 |
177,294 |
1% |
187,555 |
-4% |
10 |
Sales over Supply (SoS)
The sales velocity was 8.0% in 1Q15, slightly above the 7.2% recorded in 4Q14 and in line with 7.9% of the previous year. On a last 12 months basis, Gafisa’s SoS reached 27.9%.
Dissolutions
Uncertain economic conditions continued into the start of 2015 and directly impacted consumer confidence and the level of dissolutions in the first quarter. In the Gafisa segment, due to this challenging operating environment, the level of dissolutions increased in 1Q15, reaching R$124.8 million compared to R$84.9 million in 4Q14 and R$80.4 million in 1Q14. It is also worth noting that this higher level of dissolutions was also impacted by the increased volume of deliveries in the quarter, with 1,847 units, totaling R$569.5 million in PSV.
During the last three years, the Company has been working on initiatives to achieve a higher quality of credit analysis in its sales. In doing so, the Company hopes to reduce the level of dissolutions throughout the construction and delivery cycle. Assertiveness in the credit review process at the time of the sale has generated greater efficiency in the process of transferring Gafisa customers to financial institutions, despite deteriorating macroeconomic conditions, especially from the second half of 2014.
In 1Q15, 255 Gafisa units were cancelled, and 102 units derived from dissolutions and returned to inventory were already resold in the period.
Inventory
Gafisa is maintaining its focus on inventory reduction initiatives. Projects launched in previous years represented about 92.0% of net sales in the period. The market value of Gafisa segment inventory reached R$2.1 billion in the 1Q15, 9.8% lower when compared to R$2.3 billion in the previous quarter. Finished units outside of core markets accounted for R$115.0 million, or 5.6% of total inventory.
11 |
|
Inventories BoP 3Q14 |
Launches |
Dissolutions |
Pre-Sales |
Adjusts + Other |
Inventories BoP 4Q14 |
% Q/Q |
São Paulo |
1,560,182 |
75,227 |
100,311 |
(220,950) |
(47,419) |
1,467,350 |
-6% |
Rio de Janeiro |
591,949 |
- |
15,371 |
(58,711) |
(60,357) |
488,251 |
-18% |
Other Markets |
143,066 |
- |
9,124 |
(24,951) |
(12,204) |
115,036 |
-20% |
Total |
2,295,197 |
75,227 |
124,805 |
(304,612) |
(119,979) |
2,070,637 |
-10% |
* The period adjustments are a reflection of updates related to the project scope, release date and inflationary update in the period.
During the same period, finished units comprised R$261.7 million, or 12.6% of total inventory. Inventory from projects launched outside core markets, currently exclusively comprised of finished units, represent
R$115.0 million, down 55.2% when compared to the R$256.9 million recorded last year. The Company has seen more consistent sales velocity in these markets over the past few quarters, and believes that between the end of 2015 and beginning of 2016 it will have monetized a large portion of its inventory in non-core markets.
It is worth noting that the largest share of Gafisa’s inventory, approximately 68% or R$1.4 billion, is concentrated in projects that are to be delivered from early 2016 onwards. This will account for the sale of inventory in the coming quarters, rather than finished units.
Table 8. Gafisa Segment – Inventory at Market Value – Construction Status (R$000)
|
Not Initiated |
Up to 30% built |
30% to 70% built |
More than 70% built |
Finished units¹ |
Total 4Q14 |
São Paulo |
61,733 |
86,373 |
1,110,665 |
108,800 |
99,779 |
1,467,350 |
Rio de Janeiro |
- |
43,677 |
140,064 |
257,665 |
46,846 |
488,251 |
Other Markets |
- |
- |
- |
- |
115,036 |
115,036 |
Total |
61,733 |
130,049 |
1,250,730 |
366,465 |
261,661 |
2,070,637 |
1) Inventory at market value includes projects in partnership. This indicator is not comparable to the accounting inventory, due to the implementation of new accounting practices on behalf of CPCs 18, 19 and 36.
12 |
Landbank
Gafisa segment landbank, with a PSV of approximately R$6.1 billion, is comprised of 33 different projects/ phases, amounting to nearly 11.3 thousand units, 78% located in São Paulo and 22% in Rio de Janeiro. The largest portion of land acquired through swap agreements is in Rio de Janeiro, thereby impacting the total amount of land acquired through swaps, which reached 57% in the first quarter.
Table 9. Gafisa Segment – Landbank (R$000)
|
PSV (% Gafisa) |
%Swap |
%Swap Units |
%Swap Financial |
Potential Units |
Potential Units |
São Paulo |
4,802,512 |
42.4% |
41.6% |
0.8% |
9,649 |
10,258 |
Rio de Janeiro |
1,315,335 |
89.0% |
89.0% |
0.0% |
1,651 |
2,051 |
Total |
6,117,847 |
56.8% |
56.2% |
0.6% |
11,300 |
12,309 |
Table 10. Gafisa Segment – Changes in the Landbank (4Q14 x 1Q15 - R$000)
|
Initial Landbank |
Land Acquisition |
Launches |
Adjusts |
Final Landbank |
São Paulo |
4,875,918 |
- |
75,227 |
1,821 |
4,802,512 |
Rio de Janeiro |
1,301,089 |
- |
- |
14,245 |
1,315,335 |
Total |
6,177,007 |
- |
75,227 |
16,066 |
6,117,847 |
The adjustments of the quarter reflect updates related to project scope, expected launch date and inflationary adjustments to landbank during the period.
Gafisa Vendas
During 1Q15, Gafisa Vendas – the Company’s independent sales unit, with operations in São Paulo and Rio de Janeiro - accounted for 69% of gross sales of the quarter. Gafisa Vendas currently has a team of 467 highly trained, dedicated consultants, combined with an online sales force.
Delivered Projects
During 1Q15, Gafisa delivered 9 projects/phases and 1,847 units and R$569.5 million in PSV. In this quarter, Gafisa delivered its last project in non-core markets.
Currently, Gafisa has 36 projects under construction, all of them on schedule to set out in the Company’s business plan.
Transfers
Over the past few years, the Company has been taking steps to refine and improve the performance of its receivables / transfer process, in an attempt to achieve better performance in the return on invested capital.
13 |
Transfers
Over the past few years, the Company has been taking steps to refine and improve the performance of its receivables / transfer process, in an attempt to achieve better performance in the return on invested capital. Currently, our guideline is to transfer 90% of eligible units up to 90 days after the delivery of the project. In accordance with this policy, transfers reached R$198.0 million in PSV in the first quarter.
Table 11. Gafisa Segment – Delivered Project
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
PSV Transferred ¹ |
198,014 |
270,214 |
-27% |
231,807 |
-15% |
Delivered Projects |
9 |
8 |
13% |
4 |
125% |
Delivered Units |
1,847 |
1,412 |
31% |
524 |
252% |
Delivered PSV² |
569,459 |
520,005 |
10% |
458,420 |
24% |
1) PSV refers to potential sales value of the units transferred to financial institutions.
2) PSV = Potential sales value of delivered units.
14 |
Financial Results
Revenues
Net revenues for the Gafisa segment in 1Q15 totaled R$340.1 million, up 4.1% versus 1Q14 and decrease, due to seasonality effects, of 30.7%. The expansion compared to the 1Q14 is the effect of the higher concentration of inventory sales, due to the lower volume of launches in the last two quarters.
In 1Q15, approximately 99.2% of Gafisa segment revenues were derived from projects located in Rio de Janeiro/São Paulo, while 0.8% were derived from projects in non-core markets. The table below provides additional details.
Table 12. Gafisa Segment – Revenue Recognition (R$000)
|
|
1Q15 |
|
|
|
1Q14 |
|
|
Launches |
Pre-sales |
% Sales |
Revenue |
% Revenue |
Pre-sales |
% Sales |
Revenue |
% Revenue |
2015 |
14,436 |
8.0% |
- |
0.0% |
- |
0.0% |
- |
0.0% |
2014 |
59,353 |
33.0% |
41,343 |
12.2% |
37,915 |
20.2% |
- |
0.0% |
2013 |
27,125 |
15.1% |
58,455 |
17.2% |
51,495 |
27.5% |
25,220 |
7.7% |
≤ 2012 |
78,893 |
43.9% |
240,260 |
70.7% |
98,146 |
52.3% |
301,530 |
92.3% |
Total |
179,807 |
100.0% |
340,058 |
100.0% |
187,555 |
100.0% |
326,750 |
100.0% |
SP + RJ |
163,980 |
91.2% |
337,414 |
99.2% |
162,615 |
86.7% |
309,448 |
94.7% |
Other Markets |
15,827 |
8.8% |
2,643 |
0.8% |
24,940 |
13.3% |
17,302 |
5.3% |
Gross Profit & Margin
Gross profit for the Gafisa segment in 1Q15 was R$98.1 million compared to the R$101.1 million in 1Q14, and R$88.9 million in the prior year period. Gross margin for the quarter was 28.9%. Excluding financial impacts, the adjusted gross margin reached 36.9% in 1Q15 compared to 30.7% in the 4Q14 and 35.7% in the prior year. In the 1Q15, excluding the non-recurring effects recorded in the last quarter of 2014, the Gafisa segment adjusted gross margin was 36.9%, signaling the maintenance of consistent and balanced levels of operational profitability since the beginning of 2013. This is a result of the strategic consolidation in the metropolitan regions of São Paulo and Rio de Janeiro and the completion of older projects in other non-core markets.
The table below contains more details on the breakdown of Gafisa’s gross margin in 1Q15.
Table 13. Gafisa Segment – Gross Margin (R$000)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Net Revenue |
340,058 |
490,947 |
-31% |
326,750 |
4% |
Gross Profit |
98,147 |
101,114 |
-3% |
88,890 |
10% |
Gross Margin |
28.9% |
20.6% |
830 bps |
27.2% |
170 bps |
(-) Financial Costs |
(27,355) |
(49,692) |
-45% |
(27,640) |
-1% |
Adjusted Gross Profit |
125,502 |
150,806 |
-17% |
116,530 |
8% |
Adjusted Gross Margin |
36.9% |
30.7% |
620 bps |
35.7% |
120 bps |
15 |
Table 14. Gafisa Segment – Gross Margin Composition (R$000)
|
SP + RJ |
Other Markets |
1Q15 |
Net Revenue |
337,414 |
2,643 |
340,058 |
Adjusted Gross Profit |
125,130 |
372 |
125,502 |
Adjusted Gross Margin |
37.1% |
14.1% |
36.9% |
Selling, General and Administrative Expenses (SG&A)
SG&A expenses totaled R$43.0 million in the 1Q15, a decrease of 16.5% y-o-y and of 21.7% q-o-q.
Selling expenses decreased 25.8% y-o-y, reflecting the lower volume of launches, and went down by 45.7% q-o-q, due to the partial recognition of expenses related to 3Q14 launches, which were concentrated at the end of period and recorded in the subsequent period.
The segment’s general and administrative expenses reached R$28.9 million in 1Q15, in line with the previous quarter and a y-o-y reduction of 11.0% compared to 1Q14, mainly due to the reduction in Personnel expenses.
The reduction in the level of SG&A expenses in the Gafisa segment reflects the Company's commitment to improve operational efficiency and achieve costs and expenses that are appropriate for the current point of the business cycle and business outlook.
Table 15. Gafisa Segment – SG&A Expenses (R$000)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Selling Expenses |
14,092 |
25,930 |
-46% |
18,995 |
-26% |
G&A Expenses |
28,887 |
28,947 |
0% |
32,449 |
-11% |
Total SG&A Expenses |
42,979 |
54,877 |
-22% |
51,444 |
-16% |
Launches |
75,227 |
- |
- |
289,145 |
-74% |
Net Pre-Sales |
179,807 |
177,294 |
1% |
187,555 |
-4% |
Net Revenue |
340,058 |
490,947 |
-31% |
326,750 |
4% |
The Other Operating Revenues/Expenses line totaled R$28.5 million, an increase of 23.0% compared to the 4Q14, and a decrease of 43.0% compared to the previous year. This increase reflects the higher level of litigation expenses related to increased deliveries of older projects held in 2012, 2013 and 2014.
The table below contains more details on the breakdown of this expense.
Table 16. Gafisa Segment – Other Operating Revenues/ Expenses (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Litigation expenses |
(19,965) |
(21,450) |
-7% |
(16,002) |
25% |
Expenses w/ upgrading the balance of the stock options program for AUSA shares |
- |
(3,816) |
- |
- |
- |
Other |
(8,556) |
2,072 |
-513% |
(3,946) |
117% |
Total |
(28,521) |
(23,194) |
23% |
(19,948) |
43% |
Strong deliveries over the past two years, including delayed projects in other markets, were instrumental in the increase of the contingency level. Given Gafisa’s narrowed footprint to São Paulo and Rio de Janeiro and the delivery of outstanding legacy projects in other markets, the Company expects to record a reduction in this potential liability over the course of the coming years.
16 |
Adjusted EBITDA
Adjusted EBITDA for the Gafisa segment totaled R$58.3 million in 1Q15, up 6.3% compared to R$54.8 million in the prior year period, but a seasonal reduction compared to R$81.8 million recorded in 4Q14. Y-o-Y, 1Q15 EBITDA was impacted by the following factors: (i) increase in revenues; (ii) decrease of R$8.5 million in the level of SG&A Expenses; and (iii) addition of R$8.6 million in expenses related to contingencies, recognized on Other Revenues/Expenses. It is worth noting that adjusted EBITDA for the Gafisa segment does not include equity income from Alphaville.
The adjusted EBITDA margin, using the same criteria, presented a slight expansion, reaching 17.1%, compared with a margin of 16.8% in the previous year, and 16.7% in 4Q14.
Table 17. Gafisa Segment – Adjusted EBITDA (R$000)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Net (Loss) Profit |
20,205 |
36,819 |
-45% |
(2,331) |
967% |
(+) Financial Results |
9,744 |
(9,065) |
207% |
7,824 |
25% |
(+) Income taxes |
7,350 |
(11,072) |
166% |
4,022 |
83% |
(+) Depreciation & Amortization |
8,279 |
33,346 |
-75% |
11,206 |
-26% |
(+) Capitalized interests |
27,355 |
49,692 |
-45% |
27,640 |
-1% |
(+) Expense w Stock Option Plan |
2,090 |
2,087 |
0% |
3,570 |
-41% |
(+) Minority Shareholders |
228 |
774 |
-71% |
(548) |
142% |
(-) Alphaville Effect Result |
(16,960) |
(20,738) |
-18% |
(3,427) |
395% |
Adjusted EBITDA |
58,289 |
81,843 |
-29% |
54,810 |
6% |
Net Revenue |
340,058 |
490,947 |
-31% |
326,750 |
4% |
Adjusted EBITDA Margin |
17.1% |
16.7% |
47 bps |
16.8% |
30 bps |
1) EBITDA is adjusted by expenses associated with stock option plans, as this is a non-cash expense.
Backlog of Revenues and Results
The backlog of results to be recognized under the PoC method was R$294.1 million in 1Q15. The consolidated margin for the quarter was 39.6%, an increase of 280 bps compared to the result posted last year.
Table 18. Gafisa Segment – Results to be recognized (REF) (R$000)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Revenues to be recognized |
742,154 |
894,344 |
-17% |
1,429,230 |
-48% |
Costs to be recognized (units sold) |
(448,061) |
(538,090) |
-17% |
(902,957) |
-50% |
Results to be recognized |
294,093 |
356,254 |
-17% |
526,273 |
-44% |
Backlog Margin |
39.6% |
39.8% |
-20 bps |
36.8% |
280 bps |
17 |
Tenda Segment
Focuses on affordable residential developments, classified within the Range II of Minha Casa, Minha Vida Program.500.
Operating Results
Launches and Sales
First quarter launches totaled R$238.3 million and included 6 projects/phases in the states of São Paulo, Rio de Janeiro, Bahia and Pernambuco. The brand accounted for 76% of launches in the quarter.
During 1Q15, gross sales reached R$299.9 million, dissolutions were R$56.3 million, totaling net pre-sales of R$243.5 million. The result is much higher than the same period of the previous year and the best result in terms of net pre-sales since the 4Q10.
Sales from units launched during 1Q15 accounted for 18.6% of total sales.
Table 19. Tenda Segment – Launches and Pre-sales (R$000)
|
1Q15 |
4Q14 |
Q/Q (%) |
1Q14 |
Y/Y (%) |
Launches |
238,354 |
241,549 |
-1% |
181,445 |
31% |
PresSales |
243,537 |
126,594 |
92% |
51,767 |
370% |
18 |
Sales over Supply (SoS)
In 1Q15, sales velocity (sales over supply) was 23.3%, and considering the last 12 months, Tenda SoS ended 1Q15 at 42.2%.
Below is a breakdown on Tenda SoS, divided between legacy and New Model throughout 1Q15.
Tabela 20. SoS Gross Revenue (Ex-Dissolutions)
|
1Q14 |
2Q14 |
3Q14 |
4Q14 |
1Q15 |
New Model |
29.8% |
32.2% |
20.3% |
22.0% |
32.7% |
Legacy |
30.9% |
35.8% |
28.3% |
17.5% |
20.1% |
Total |
30.5% |
34.3% |
24.4% |
20.2% |
28.6% |
Tabela 21. SoS Net Revenue
|
1Q14 |
2Q14 |
3Q14 |
4Q14 |
1Q15 |
New Model |
18.8% |
25.3% |
11.8% |
18.8% |
30.9% |
Legacy |
-1.6% |
17.7% |
-2.0% |
5.0% |
7.0% |
Total |
6.4% |
20.8% |
4.8% |
13.3% |
23.3% |
Dissolutions
The level of dissolutions in the Tenda segment totaled R$56.3 million in 1Q15, a decrease of 15.0% from 4Q14 and of 70.8% compared to 1Q14.
As expected, the amendment to the process of recognizing new sales in August 2014 reduced the level of dissolutions during the period. Approximately 77.6% of the dissolutions in the period were related to old projects.
Table 22. PSV Dissolutions – Tenda Segment (R$ thousand and % of gross sales by model)
|
1Q14 |
% GS |
2Q14 |
% GS |
3Q14 |
% GS |
4Q14 |
% GS |
1Q15 |
% GS |
New Model |
34,715 |
36.8% |
24,977 |
21.5% |
31,640 |
42.1% |
18,003 |
14.3% |
12,594 |
4.2% |
Legacy Projects |
158,450 |
105.2% |
92,637 |
50.6% |
114,697 |
107.1% |
48,281 |
71.7% |
43,737 |
14.6% |
Total |
193,164 |
78.9% |
117,614 |
39.3% |
146,337 |
80.3% |
66,285 |
34.4% |
56,332 |
18.8% |
19 |
Table 23. Tenda Segment – Net Pre-sales by Market (R$ million)
|
1Q12 |
2Q12 |
3Q12 |
4Q12 |
1Q13 |
2Q13 |
3Q13 |
4Q13 |
1Q14 |
2Q14 |
3Q14 |
4Q14 |
1Q15 |
New Model |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Sales |
- |
- |
- |
- |
13.6 |
57.0 |
59.7 |
84.5 |
94.3 |
116.3 |
75.2 |
125.6 |
232.6 |
Dissolutions |
- |
- |
- |
- |
- |
(2.1) |
(7.4) |
(6.3) |
(34.2) |
(25.1) |
(31.6) |
(18.0) |
(12.6) |
Net Sales |
- |
- |
- |
- |
13.6 |
54.9 |
52.3 |
78.2 |
60.2 |
91.2 |
43.5 |
107.6 |
220.0 |
Legacy Projects |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Sales |
249.1 |
344.9 |
293.8 |
287.9 |
225.6 |
270.7 |
223.9 |
154.2 |
150.6 |
183.0 |
107.1 |
67.3 |
67.3 |
Dissolutions |
(339.6) |
(329.1) |
(263.7) |
(317.6) |
(232.5) |
(155.7) |
(126.0) |
(68.8) |
(159.0) |
(92.5) |
(114.7) |
(48.3) |
(43.7) |
Net Sales |
(90.4) |
15.7 |
30.0 |
(29.7) |
(6.9) |
115.0 |
97.9 |
85.4 |
(8.4) |
90.6 |
(7.6) |
19.0 |
23.5 |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dissolutions (Units) |
3.157 |
2.984 |
2.202 |
2.509 |
1.700 |
1.172 |
924 |
491 |
1.270 |
820 |
948 |
428 |
367 |
Gross Sales |
249.1 |
344.9 |
293.8 |
287.9 |
239.3 |
327.7 |
283.6 |
238.7 |
244.9 |
299.3 |
182.2 |
192.9 |
299.9 |
Dissolutions |
(339.6) |
(329.1) |
(263.7) |
(317.6) |
(232.5) |
(157.8) |
(133.5) |
(75.1) |
(193.2) |
(117.6) |
(146.3) |
(66.3) |
(56.3) |
Net Sales |
(90.4) |
15.7 |
30.0 |
(29.7) |
6.8 |
169.8 |
150.1 |
163.6 |
51.8 |
181.7 |
35.9 |
126.6 |
243.5 |
Total (R$) |
(90.4) |
15.7 |
30.0 |
(29.7) |
6.8 |
169.8 |
150.1 |
163.6 |
51.8 |
181.7 |
35.9 |
126.6 |
243.5 |
MCMV |
(95.7) |
21.5 |
8.0 |
(3.6) |
36.2 |
142.6 |
119.2 |
122.4 |
57.2 |
151.4 |
39.0 |
116.7 |
217.7 |
Out of MCMV |
6.3 |
(5.7) |
22.1 |
(26.0) |
(29.4) |
29.2 |
30.9 |
41.2 |
(5.4) |
30.3 |
(3.1) |
9.9 |
25.8 |
Tenda remains focused on the completion and delivery of legacy projects, and is dissolving contracts with ineligible clients, so as to sell the units to new qualified customers.
Tenda had 367 units cancelled and returned to inventory in the first quarter, and another 106 units already in inventory after dissolutions were resold to qualified customers during the same period. The sale and transfer process plays an important role in the New Tenda Business Model. It is expected that within a period of up to 90 days, the effective sale and transfer process will be complete.
Tenda Segment Transfers
In the 1Q15, 1,387 units were transferred to financial institutions, representing R$174.0 million in net pre-sales.
Table 24. Tenda Segment – PSV Transferred – Tenda (R$000)
|
1Q13 |
2Q13 |
3Q13 |
4Q13 |
1Q14 |
2Q14 |
3Q14 |
4Q14 |
1Q15 |
New Model |
- |
26,609 |
52,466 |
42,921 |
49,776 |
69,563 |
59,736 |
67,621 |
114,939 |
Legacy Projects |
274,358 |
249,699 |
230,613 |
145,038 |
139,721 |
154,155 |
100,361 |
74,773 |
59,110 |
PSV transferred1 |
274,358 |
276,308 |
283,079 |
187,959 |
189,497 |
223,717 |
160,097 |
142,393 |
174,049 |
1) PSV transferred refers to the conclusion of the transfer operation.
Tenda Segment Delivered Projects
During 1Q15, Tenda delivered 6 projects/phases and 1,687 units, reaching a PSV of R$216.3 million. It is worth noting that from Tenda’s legacy projects, there are only two remaining construction sites, with 900 remaining units to be delivered in the next months.
Inventory
The market value of Tenda inventory was R$803.5 million at the end of the 1Q15, down 3.0% when compared to R$828.7 million at the end of 4Q14, even taking into consideration the large volume of launches in the quarter. Inventory related to the remaining units for the Tenda segment totaled R$311.8 million or 38.8% of the total, down 14.6% over 4Q14 and 37.0% as compared to the prior year period. During the quarter, inventory comprising units within the Minha Casa Minha Vida program totaled R$628.9 million, or 78.3% of total inventory, while units outside the program totaled R$174.6 million in the 1Q15, up 6.8% q-o-q due to a revision in the pricing policy of some projects outside MCMV, and down 32.9% y-o-y.
20 |
Table 25. Tenda Segment – Inventory at Market Value (R$000) – by Region
|
Inventories FP 4Q14 |
Launches |
Dissolutions |
Pre-Sales |
Price Adjustment + Others |
Inventories FP 1Q15 |
% Q/Q |
São Paulo |
217,194 |
114,273 |
16,124 |
(108,325) |
(368) |
238,898 |
10% |
Rio Grande do Sul |
26,601 |
- |
7,259 |
(9,122) |
(4,934) |
19,805 |
-26% |
Rio de Janeiro |
227,920 |
33,660 |
5,769 |
(65,152) |
(777) |
201,420 |
-12% |
Bahia |
121,101 |
51,181 |
2,611 |
(48,831) |
3,198 |
129,260 |
7% |
Pernambuco |
32,818 |
39,240 |
1,790 |
(22,608) |
1,363 |
52,603 |
60% |
Minas Gerais |
118,514 |
- |
18,583 |
(36,987) |
(5,211) |
94,900 |
-20% |
Others |
84,517 |
- |
4,195 |
(8,845) |
(13,258) |
66,609 |
-21% |
Total Tenda |
828,665 |
238,354 |
56,332 |
(299,869) |
(19,988) |
803,495 |
-3% |
MCMV |
665,152 |
238,354 |
24,069 |
(241,759) |
(56,907) |
628,909 |
-5% |
Out of MCMV |
163,514 |
- |
32,262 |
(58,109) |
36,919 |
174,586 |
7% |
¹ The quarter adjustments reflect updates related to project scope, expected launch date and inflationary adjustments to landbank during the period..
Table 26. Tenda Segment – Inventory at Market Value (R$000) – Construction Status
|
Not Initiated |
Up to 30% |
30% to 70% built |
More than 70% built |
Finished Units¹ |
Total 1Q15 |
New Model - MCMV |
122,068 |
194,328 |
103,065 |
71,040 |
1,159 |
491,661 |
Legacy – MCMV |
- |
- |
56,348 |
8,415 |
72,485 |
137,248 |
Legacy – Out of MCMV |
- |
- |
- |
26,281 |
148,305 |
174,586 |
Total Tenda |
122,068 |
194,328 |
159,413 |
105,736 |
221,949 |
803,495 |
1) Inventory at market value includes projects in partnership. This indicator is not comparable to the accounting inventory, due to the implementation of new accounting practices on behalf of CPC’s 18, 19 and 36.
Tenda Segment Landbank
Tenda segment landbank, with a PSV of approximately R$4.1 billion, is comprised of 112 different projects/phases, of which 16% are located in São Paulo, 13% in Rio Grande do Sul, 28% in Rio de Janeiro, 5% in Minas Gerais, 31% in Bahia and 7% in Pernambuco. Altogether these amount to more than 30 thousand units.
Table 27. Tenda Segment – Landbank (R$000)
|
PSV (% Tenda) |
% Swap |
% Swap Units |
% Swap Financial |
Potential Units |
Potential Units |
São Paulo |
663,898 |
0% |
0% |
0% |
4,292 |
4,292 |
Rio Grande do Sul |
518,399 |
15% |
15% |
2% |
3,660 |
3,860 |
Rio de Janeiro |
1,136,324 |
9% |
9% |
0% |
7,943 |
8,023 |
Bahia |
1,278,855 |
11% |
11% |
0% |
10,120 |
10,420 |
Pernambuco |
285,985 |
26% |
26% |
0% |
2,190 |
2,240 |
Minas Gerais |
191,035 |
56% |
56% |
0% |
1,190 |
1,272 |
Total |
4,074,495 |
13% |
13% |
0% |
29,396 |
30,107 |
21 |
Table 28. Tenda Segment – Changes in the Landbank (4Q14 x 1Q15 - R$000)
|
Initial |
Land Acquisition |
Dissolutions |
Launches |
Adjusts |
Final |
São Paulo |
665,129 |
90,708 |
114,273 |
114,273 |
22,334 |
663,898 |
Rio Grande do Sul |
461,128 |
61,864 |
- |
(4,593) |
(4,593) |
518,399 |
Rio de Janeiro |
1,091,156 |
72,716 |
33,660 |
6,112 |
6,112 |
1,136,324 |
Bahia |
1,249,572 |
82,982 |
51,181 |
(2,519) |
(2,519) |
1,278,855 |
Pernambuco |
324,361 |
- |
39,240 |
864 |
39,240 |
285,985 |
Minas Gerais |
163,540 |
27,495 |
- |
0 |
0 |
191,035 |
Total |
3,954,886 |
335,765 |
238,354 |
22,198 |
22,198 |
4,074,495 |
In 1Q15, the Company acquired 12 new land plots with potential PSV of R$335.8 million, representing an acquisition cost of R$24.5 million, of which 94% was paid for in cash and 6% in swap agreements.
New Model Update and Turnaround
Tenda starts 2015 keeping the growth pace of its New Business Model launches, which is based on three pillars: operational efficiency, risk management, and capital discipline.
Currently, the Company continues to operate in six macro regions: São Paulo, Rio de Janeiro, Belo Horizonte, Porto Alegre, Salvador and Recife, with a total of 27 projects and a launched PSV of R$1,165.5 million to date. Below is a brief description of the performance of these projects, except for projects launched at the end of 1Q15.
It is worth noting that the Tenda segment has delivered 7 projects, totaling 2,459 units and R$313.9 million in PSV, all of them reaching the performance and profitability drivers established for the New Model.
Table 29. Tenda – New Model Monitoring 2013, 2014 and 2015
|
Novo Horizonte |
Vila Cantuária |
Itaim Paulista |
Verde Vida F1 |
Jaraguá |
Viva Mais |
Campo Limpo |
Launch |
mar/13 |
mar/13 |
may/13 |
jul/13 |
aug/13 |
nov/13 |
dec/13 |
State |
SP |
BA |
SP |
BA |
SP |
RJ |
SP |
Units |
580 |
440 |
240 |
339 |
260 |
300 |
300 |
Total PSV (R$000) |
67.8 |
45.9 |
33.1 |
37.9 |
40.9 |
40.4 |
48.0 |
Sales |
580 |
436 |
239 |
332 |
258 |
290 |
299 |
% Sales |
100% |
99% |
100% |
98% |
99% |
97% |
100% |
SoS Avg (Month) |
14% |
6% |
8% |
5% |
12% |
6% |
10% |
Transferred |
580 |
431 |
239 |
313 |
258 |
205 |
297 |
% Transferred (Sales) |
100% |
99% |
100% |
94% |
100% |
71% |
99% |
Work Progress |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
22 |
|
Verde Vida F2 |
Pq. Rio Maravilha |
Candeias |
Pq das Flores |
Palácio Imperial |
Vila Florida |
Rio da Prata |
Recanto Abrantes |
Monte Alegre |
Pq. Santo André |
Res. das Palmeiras |
Terra Brasilis |
Vila Atlântica |
Reserva das Árvores |
Launch |
fev/14 |
mar/14 |
mar/14 |
apr/14 |
may/14 |
mai/14 |
aug/14 |
sep/14 |
oct/14 |
nov/14 |
dec/14 |
dec/14 |
dec/14 |
dez/14 |
State |
BA |
RJ |
PE |
SP |
RJ |
MG |
RJ |
BA |
SP |
SP |
SP |
BA |
BA |
RJ |
Units |
340 |
440 |
432 |
100 |
259 |
432 |
312 |
340 |
200 |
160 |
260 |
300 |
240 |
500 |
Total PSV (R$ 000) |
42.4 |
63.8 |
58.8 |
16.4 |
38.6 |
60.4 |
49.6 |
41.7 |
31.0 |
28.8 |
41.6 |
36.8 |
30.6 |
72.8 |
Sales |
322 |
294 |
314 |
96 |
70 |
229 |
139 |
184 |
131 |
87 |
233 |
101 |
78 |
132 |
% Sales |
95% |
67% |
73% |
96% |
27% |
53% |
45% |
54% |
66% |
54% |
90% |
34% |
33% |
26% |
SoS Avg (Month) |
5% |
5% |
6% |
9% |
3% |
5% |
6% |
9% |
12% |
12% |
25% |
11% |
11% |
9% |
Transferred |
273 |
216 |
230 |
94 |
23 |
156 |
87 |
111 |
90 |
45 |
175 |
50 |
0 |
3 |
% Transferred (Sales) |
85% |
73% |
73% |
98% |
33% |
68% |
63% |
60% |
69% |
52% |
75% |
50% |
0% |
2% |
Work Progress |
94% |
92% |
48% |
99% |
4% |
6% |
61% |
52% |
82% |
42% |
17% |
1% |
12% |
18% |
|
Res. das Orquídeas |
Vera Cruz |
Campo de Aviação 1 |
Jardins Itaquera |
Laranjeiras |
Viena F1 |
Launch |
jan/15 |
feb/15 |
feb/15 |
mar/15 |
mar/15 |
mar/15 |
State |
SP |
RJ |
PE |
SP |
SP |
BA |
Units |
280 |
220 |
304 |
200 |
220 |
440 |
Total PSV (R$ 000) |
46.9 |
33.7 |
39.2 |
33.7 |
33.6 |
51.2 |
Sales |
160 |
4 |
48 |
- |
- |
- |
% Sales |
57% |
2% |
16% |
- |
- |
- |
SoS Avg (Month) |
22% |
1% |
15% |
- |
- |
- |
Transferred |
77 |
0 |
24 |
- |
- |
- |
% Transferred (Sales) |
48% |
0% |
50% |
- |
- |
- |
Work Progress |
3% |
2% |
2% |
- |
- |
- |
The run-off of legacy projects is on schedule and expected to be concluded in 2015, with all remaining units to be delivered within the next months.
23 |
Financial Result
Revenues
Tenda’s net revenue in 1Q15 totaled R$179.4 million, an increase of 13.3% compared with the previous quarter, due to the increased volume of net sales as a result of the lower level of dissolutions in the period. As shown in the table below, revenues from new projects, which have increased as a portion of total revenues, accounted for 71.8% of Tenda’s revenues in 1Q15, while revenues from older projects accounted for the remaining 28.2%.
Table 30. Tenda – Pre-Sales and Recognized Revenues (R$000)
|
|
1Q15 |
|
|
|
1Q14 |
|
|
Launches |
Pre-Sales |
% Sales |
Revenue |
% Revenue |
Pre-Sales |
% Sales |
Revenue |
% Revenue |
2015 |
45,280 |
19% |
7,864 |
16% |
- |
- |
- |
- |
2014 |
167,696 |
69% |
91,592 |
51% |
20,256 |
39.1% |
- |
- |
2013 |
7,033 |
3% |
29,471 |
16% |
40,255 |
77.8% |
58,245 |
55.0% |
≤ 2012 |
23,528 |
10% |
50,516 |
28% |
-8,744 |
-16.9% |
44,215 |
41.7% |
Landbank Sale |
- |
0% |
- |
0% |
- |
- |
3,491 |
3.3% |
Total |
243,537 |
100% |
179,443 |
100% |
51,767 |
100.0% |
105,951 |
100.0% |
Legacy |
23,528 |
10% |
50,516 |
28% |
-8,744 |
-16.9% |
47,706 |
45.0% |
New Model |
220,009 |
90% |
128,927 |
72% |
60,511 |
116.9% |
58,245 |
55.0% |
Gross Profit & Margin
Gross profit in 1Q15 reached R$51.1 million, compared to R$49.5 million in 4Q14, and well above the R$8.5 million in the year ago quarter. Gross margin for the quarter reached 28.5%, compared to 31.3% in 4Q14 and 8.0% in the prior-year period. The year-over-year improvement in gross margin is due to the increased participation of projects launched under the New Business Model, which are more profitable, on Tenda’s revenue levels, as has been observed in recent quarters. Both the reduction in volume of older projects, with only two projects still under development (to be delivered in the coming months), and the increase in the number of projects launched under the New Model, contributed to the consolidation of results.
The adjusted gross margin ended the 1Q15 at 30.0%, up from the 28.6% recorded in the previous quarter, and substantially higher y-o-y.
Below is Tenda’s gross margin breakdown in 1Q15. It is worth noting that the gross margin for the first projects under Tenda’s New Business Model also benefits from the use of older landbank, resulting in increased profitability.
Table 31. Tenda – Gross Margin (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Net Revenue |
179,443 |
158,329 |
13% |
105,951 |
69% |
Gross Profit |
51,053 |
49,533 |
3% |
8,458 |
504% |
Gross Margin |
28.5% |
31.3% |
-280 bps |
8.0% |
2,050 bps |
(-) Financial Costs |
(2,747) |
4,271 |
-164% |
(7,105) |
-61% |
Adjusted Gross Profit |
53,800 |
45,262 |
19% |
15,563 |
246% |
Adjusted Gross Margin |
30.0% |
28.6% |
140 bps |
14.7% |
1,530 bps |
24 |
Selling, General and Administrative Expenses (SG&A)
During 1Q15, selling, general and administrative expenses totaled R$27.8 million, a 21.6% decrease compared to R$35.4 million in 4Q14, and of 9.6% y-o-y.
Selling expenses totaled R$13.0 million in 1Q15, a 10.5% increase y-o-y and 16.1% rise q-o-q, due to the ongoing expansion in launches volume and gross sales of the Tenda segment.
Regarding G&A expenses, there was a reduction of 22.1% compared to 1Q14, reaching R$14.8 million, mainly as a result of the reversal of the residual balance of the Profit Sharing provision of R$5.6 million, which was accrued during 2014 and reversed in 1Q15.
Since the beginning of 2013, another step taken by the Tenda segment to improve its operational and financial cycle is a reduction in the cost structure to a level more compatible with the current stage of the Company’s business model, in order to achieve better profitability.
Table 32. Tenda – SG&A Expenses (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Selling Expenses |
13,021 |
11,212 |
16% |
11,787 |
10% |
General & Admin Expenses |
14,783 |
24,235 |
-39% |
18,970 |
-22% |
Total SG&A Expenses |
27,804 |
35,447 |
-22% |
30,757 |
-10% |
Launches |
238,354 |
241,549 |
-1% |
181,445 |
31% |
Net Pre-Sales |
243,537 |
126,594 |
92% |
51,767 |
370% |
Net Revenue |
179,443 |
158,329 |
13% |
105,951 |
69% |
The Other Operating Revenues/ Expenses line totaled an expense of R$5.0 million, a decrease of 80.3% compared to the 4Q14, and of 16.7% compared to the previous year. It is worth noting that in 4Q14, this line was impacted by a R$14.0 million revision related to judicial deposits. The table below contains more details on the breakdown of this expense.
Table 33. Tenda Segment – Other Revenues/Operating Expenses (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Litigation Expenses |
(6,105) |
(14,331) |
-57% |
(10,146) |
-40% |
Other |
1,071 |
(11,199) |
110% |
4,102 |
-74% |
Total |
(5,034) |
(25,530) |
-80% |
(6,044) |
-17% |
Over the past two years, the strong volume of deliveries related to delayed projects resulted in increased contingencies in the Tenda segment. With the last legacy projects planned to be delivered over the next months, and the increased contribution of New Model projects demonstrating strong operational performance, the Company expects to see a reduction in the volume of such expenses over the coming years.
Adjusted EBITDA
Adjusted EBITDA was positive R$21.1 million in 1Q15, compared to negative R$24.9 million last year and negative R$30.9 million in 4Q14. For the year, adjusted EBITDA was negative R$67.5 million, compared to negative R$45.6 million last year.
The increasing participation of projects under the New Model in Tenda’s revenue mix, due to the conclusion of old projects and increase in launches since 2013, has resulted in better gross margins in recent quarters. Combined
25 |
The increasing participation of projects under the New Model in Tenda’s revenue mix, due to the conclusion of old projects and increase in launches since 2013, has resulted in better gross margins in recent quarters. Combined with the better performance of and efficiencies in Tenda’s cost structure, the result was a significant increase in 1Q15 EBITDA in the Tenda segment.
Adjusted EBITDA margin reached 11.8% in 1Q15.
Table 34. Tenda – Adjusted EBITDA (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Net (Loss) Profit |
11,446 |
(28,774) |
140% |
(37,460) |
131% |
(+) Financial Results |
(1,528) |
(1,031) |
48% |
90 |
-1,798% |
(+) Income taxes |
4,810 |
(1,085) |
543% |
2,575 |
87% |
(+) Depreciation & Amortization |
3,390 |
4,191 |
-19% |
2,816 |
20% |
(+) Capitalized interests |
2,747 |
(4,271) |
164% |
7,105 |
-61% |
(+) Expenses with Stock Option Plan |
527 |
526 |
0% |
19 |
2,674% |
(+) Minority Shareholders |
(278) |
(412) |
-32% |
(58) |
379% |
Adjusted EBITDA |
21,114 |
(30,856) |
168% |
(24,913) |
185% |
Net Revenue |
179,443 |
158,329 |
13% |
105,951 |
69% |
Adjusted EBITDA Margin |
11.8% |
-19.5% |
3,125 bps |
-23.5% |
3,528 bps |
11) EBITDA is adjusted by expenses associated with stock option plans, as this is a non-cash expense.
2) Tenda does not hold equity interest in Alphaville. In 4Q13, the result of the sale of the participation in Alphaville was excluded, which was allocated to Tenda.
Backlog of Revenues and Results
The backlog of results to be recognized under the PoC method was R$73.5 million in 1Q15. The consolidated margin for the quarter was 39.0%.
Table 35. Results to be recognized (REF) (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Revenues to be recognized |
188,447 |
130,851 |
44% |
212,031 |
-11% |
Costs to be recognized (units sold) |
(114,973) |
(90,661) |
27% |
(144,550) |
-20% |
Results to be Recognized |
73,474 |
40,190 |
83% |
67,482 |
9% |
Backlog Margin |
39.0% |
30.7% |
829 bps |
31.8% |
720 bps |
26 |
Balance Sheet and Consolidated Financial Results
Cash and Cash Equivalents
On March 31, 2015, cash and cash equivalents, and securities, totaled R$1.1 billion.
Accounts Receivable
At the end of the 1Q15, total consolidated accounts receivable decreased 24.5% y-o-y to R$2.8 billion, and was 1.8% below the R$2.9 billion recorded in the 4Q14.
Gafisa and Tenda segments have approximately R$540.8 million in accounts receivable from finished units, out of which R$232.4 million is currently being transferred to financial institutions.
Table 36. Total Receivables (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Receivables from developments (off balance sheet) |
965,855 |
1,064,033 |
-9% |
1,703,437 |
-43% |
Receivables from PoC – ST (on balance sheet) |
1,476,007 |
1,440,498 |
2% |
1,721,676 |
-14% |
Receivables from PoC – LT (on balance sheet) |
417,746 |
384,821 |
9% |
332,120 |
26% |
Total |
2,837,861 |
2,889,352 |
-2% |
3,757,233 |
-24% |
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 to PoC and BRGAAP.
Cash Generation
The Company’s operating cash generation reached R$15.1 million in 1Q15. The Gafisa segment contributed with cash generation of R$44.6 million, anchored by greater efficiency in its operational cycle and the Company’s good performance in transferring/receiving process of units sold to financing agents (R$198.0 million was transferred during the period). The Tenda segment, even taking into consideration good sales speed and performance in its transfer process, with R$107.8 million transferred during the period, had its operating cash impacted by a higher cash disbursement related to the need to realign its landbank. As a result, it reported operating cash consumption of R$29.5 million.
While consolidated operating cash generation reached R$15.1 million, the Company ended 1Q15 with operating cash consumption of R$69.8 million. It is worth highlighting that this result does not include the R$22.1 million
used in the share buyback program during the quarter.
Table 37. Cash Generation (R$000)
|
1Q14 |
2Q14 |
3Q14 |
4Q14 |
1Q15 |
Availabilities |
1,563,226 |
1,279,568 |
1,463,425 |
1,157,254 |
1,116,169 |
Change in Availabilities(1) |
(460,937) |
(283,658) |
183,857 |
(306,200) |
(41,085) |
Total Debt + Investor Obligations |
2,967,050 |
2,687,851 |
2,848,249 |
2,597,554 |
2,651,383 |
Change in Total Debt + Inventor Obligations (2) |
(216,158) |
(279,199) |
160,399 |
(250,695) |
53,829 |
Other Investments |
329,524 |
332,711 |
332,711 |
426,509 |
208,740 |
Change in Other Investments (3) |
265,284 |
3,187 |
- |
93,798 |
25,162 |
Cash Generation in the period (1) - (2) + (3) |
20,505 |
(1,273) |
23,488 |
38,293 |
(69,753) |
Cash Generation Final |
20,505 |
19,233 |
42,721 |
81,014 |
(69,753) |
27 |
Liquidity
At the end of March 2015, the Company’s Net Debt/Equity ratio reached 50.0%, slightly higher than the 47.1% in the previous quarter. Excluding project finance, the Net Debt/Equity ratio was negative 15.7%.
The Company's consolidated gross debt reached R$2.6 billion at the end of 1Q15, in line with the 4Q14 and 10.6% lower than the R$2.9 billion at the end of 1Q14. In the 1Q15, the Company amortized R$177.4 million in debt, of which R$155.1 million was project finance and R$22.3 million was corporate debt. Throughout the year there were disbursements of R$153.1 million, allowing for a net amortization in the quarter of R$24.3 million. It is worth noting that since the end of 2013, after the settlement of the sale of the 70% stake in Alphaville, the Company recorded net amortization of R$1.1 billion of its debt.
Table 38. Debt and Investor Obligations (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Debentures – FGTS (A) |
914,209 |
891,650 |
3% |
985,084 |
-7% |
Debentures – Working Capital (B) |
356,359 |
297,449 |
20% |
473,333 |
-25% |
Project Financing SFH – (C) |
1,103,283 |
1,128,514 |
-2% |
1,011,377 |
9% |
Working Capital (D) |
264,102 |
268,911 |
-2% |
474,041 |
-44% |
Total (A)+(B)+(C)+(D) = (E) |
2,637,953 |
2,586,524 |
2% |
2,943,835 |
-10% |
Investor Obligations (F) |
13,430 |
11,030 |
22% |
23,215 |
-42% |
Total Debt (E)+(F) = (G) |
2,651,383 |
2,597,554 |
2% |
2,967,050 |
-11% |
Cash and Availabilities (H) |
1,116,168 |
1,157,254 |
-4% |
1,563,226 |
-29% |
Net Debt (G)-(H) = (I) |
1,535,215 |
1,440,300 |
7% |
1,403,824 |
9% |
Equity + Minority Shareholders (J) |
3,070,891 |
3,058,403 |
0% |
3,129,511 |
-2% |
(Net Debt) / (Equity) (I)/(J) = (K) |
50.0% |
47.1% |
290 bps |
44.9% |
513 bps |
(Net Debt – Proj Fin) / Equity (I)-((A)+(C))/(J) = (L) |
-15.7% |
-19.0% |
325 bps |
-18.9% |
323 bps |
The Company ended the first quarter of 2015 with R$1.1 billion in total debt due in the short term. It should be noted, however, that 70.7% of this volume relates to debt linked to the Company's projects. Currently, the average cost of consolidated debt is 12.84% p.y, or 102.4% of the CDI.
Table 39. Debt Maturity (R$000)
(R$ 000) |
Average Cost (y.y.) |
Total |
Until Mar/16 |
Until Mar/17 |
Until Mar/18 |
Until Mar/19 |
After Mar/19 |
Debentures - FGTS (A) |
TR + 9.25% - 9.8205% |
914,209 |
364,986 |
349,556 |
199,667 |
- |
- |
Debentures – Working Capital (B) |
CDI + 1.90% - 1.95% / IPCA + 7.96% - 8.22% |
356,359 |
163,870 |
26,496 |
63,942 |
83,238 |
18,813 |
Project Financing SFH (C) |
TR + 8.30% - 12.00% / 117.0% CDI / 12.87% |
1,103,283 |
401,210 |
474,826 |
164,992 |
62,255 |
- |
Working Capital (D) |
CDI + 2.20% / 117.9% CDI |
264,102 |
144,905 |
98,095 |
21,102 |
- |
- |
Total (A)+(B)+(C)+(D) = (E) |
|
2,637,953 |
1,074,971 |
948,973 |
449,703 |
145,493 |
18,813 |
Investor Obligations (F) |
CDI + 0.59% |
13,430 |
8,717 |
3,573 |
1,140 |
- |
- |
Total Debt (E)+(F) = (G) |
|
2,651,383 |
1,083,688 |
952,546 |
450,843 |
145,493 |
18,813 |
% Total Maturity per period |
- |
41% |
36% |
17% |
5% |
1% | |
Volume of maturity of Project finance as % of total debt ((A)+ (C))/ (G) |
- |
71% |
87% |
81% |
43% |
0% | |
Volume of maturity of Corporate debt as % of total debt ((B)+(D) + (F))/ (G) |
- |
29% |
13% |
19% |
57% |
100% | |
Ratio Corporate Debt / Mortgages |
24% / 76% |
- |
- |
- |
- |
- |
28 |
Financial Result
Revenue
On a consolidated basis, net revenue in the 1Q15 totaled R$519.5 million, down 20.0% over the 4Q14 and up 20.1% from the prior-year quarter. In the quarter, the Gafisa segment represented 65.5% of consolidated revenues, while Tenda accounted for 34.5%.
Gross Profit & Margin
Gross profit in 1Q15 was R$149.2 million, compared to R$150.6 million in 4Q14, and R$97.3 million in the prior year quarter. Gross margin for the quarter reached 28.7%, up 6.2 p.p. over the previous year and 5.2 p.p. from 4Q14. Adjusted gross profit reached R$179.3 million, with a margin of 34.5%, compared to 30.2% in the 4Q14 and 30.5% in the previous year. The return of the gross margin to prior quarter levels following 4Q14 non-recurring impacts, combined with the increased contribution of New Model projects at Tenda, accounted for the improvement in the consolidated adjusted gross margin.
The gross margin has improved during the last two years as Gafisa and Tenda legacy projects are concluded, reducing their impact on the Company’s results. At the same time, projects launched in core markets and under the Tenda segment’s New Model, which are more profitable, had a larger contribution to the Company’s consolidated results over recent quarters.
Table 40. Gafisa Group – Gross Margin (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Net Revenue |
519,501 |
649,276 |
-20% |
432,701 |
20% |
Gross Profit |
149,200 |
150,647 |
-1% |
97,348 |
53% |
Gross Margin |
28.7% |
23.2% |
550 bps |
22.5% |
620 bps |
(-) Financial Costs |
(30,102) |
(45,421) |
-34% |
(34,745) |
-13% |
Adjusted Gross Profit |
179,302 |
196,068 |
-9% |
132,093 |
36% |
Adjusted Gross Margin |
34.5% |
30.2% |
430 bps |
30.5% |
399 bps |
Selling, General and Administrative Expenses (SG&A)
SG&A expenses totaled R$70.8 million in 1Q15, down 13.9% y-o-y. Compared with 4Q14, there was a decrease of 21.6%.
Table 41. Gafisa Group – SG&A Expenses (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Selling Expenses |
27,113 |
37,142 |
-27% |
30,782 |
-12% |
General and Admin Expenses |
43,670 |
53,182 |
-18% |
51,419 |
-15% |
Total SG&A Expenses |
70,783 |
90,324 |
-22% |
82,201 |
-14% |
Launches |
313,581 |
241,549 |
30% |
535,379 |
-41% |
Net Pre-Sales |
423,344 |
303,888 |
39% |
239,323 |
77% |
Net Revenue |
519,501 |
649,276 |
-20% |
432,701 |
20% |
29 |
Given the substantial decrease in the volume of legacy projects and current market conditions, the Company is seeking to streamline its cost and expense structure and SG&A. In the coming quarters, the Company is looking to improve productivity and increase the efficiency and assertiveness of its operations.
The Other Operating Revenues/ Expenses line totaled an expense of R$33.6 million, down 31.1% compared to the 4Q14, and up 29.1% compared to the previous year.
The table below contains more details on the breakdown of this expense.
Table 42. Gafisa Group – Other Operating Revenues/ Expenses (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Litigation expenses |
(26,070) |
(35,781) |
-27% |
(26,148) |
0% |
Expenses w/ upgrading the balance of the stock options program for AUSA shares |
- |
(3,816) |
- |
- |
- |
Other |
(7,485) |
(9,127) |
-18% |
156 |
-4,898% |
Total |
(33,555) |
(48,724) |
-31% |
(25,992) |
29% |
Consolidated Adjusted EBITDA
Consolidated adjusted EBITDA, including Alphaville equity income, totaled R$96.4 million in the 1Q15, up from R$71.7 million in 4Q14 and the R$26.5 million in the prior-year period. Consolidated adjusted EBITDA margin using the same criteria was 18.6%, compared with a 6.1% margin reported in the previous year and 11.0% reported in 4Q14.
Table 43. Gafisa Group – Consolidated Adjusted EBITDA (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Net (Loss) Profit |
31,651 |
8,045 |
293% |
(39,791) |
180% |
(+) Financial Results |
8,216 |
(10,096) |
181% |
7,914 |
4% |
(+) Income taxes |
12,160 |
(12,157) |
200% |
6,597 |
84% |
(+) Depreciation & Amortization |
11,669 |
37,537 |
-69% |
14,022 |
-17% |
(+) Capitalized interests |
30,102 |
45,421 |
-34% |
34,745 |
-13% |
(+) Expenses with Stock Option Plan |
2,617 |
2,613 |
0% |
3,589 |
-27% |
(+) Minority Shareholders |
(50) |
362 |
-114% |
(606) |
-92% |
Adjusted EBITDA |
96,363 |
71,725 |
34% |
26,470 |
264% |
Net Revenue |
519,501 |
649,276 |
-20% |
432,701 |
20% |
Adjusted EBITDA Margin |
18.6% |
11.0% |
750 bps |
6.1% |
1,250 bps |
1) EBITDA adjusted by expenses associated with stock option plans. as this is a non-cash expense.
2) Consolidated EBITDA considers the equity income from Alphaville.
Depreciation and Amortization
Depreciation and amortization in the 1Q15 reached R$11.7 million, a reduction of 16.8%, compared to R$14.0 million recorded in the 1Q14, due to the higher expense from sales booth depreciation in the period. When compared to 4Q14, there was a reduction of 75.2%, due to the following factors: (i) non-recurring impact of R$ 14.5 million recorded in 4Q14, related to goodwill amortization due to the full incorporation of a subsidiary; and (ii) higher expense with sales booth depreciation in 4Q14.
Financial Results
Net financial result was negative R$8.2 million in the 1Q15, in line with the net financial result of negative R$7.9 million in 1Q14 and lower than the net financial result of positive R$10.1 million in the 4Q14, due to the non-recurring effect related to the full incorporation of a subsidiary. Financial revenues totaled R$32.6 million, a 26.2% y-o-y decrease due to the lower cash volume registered in the period. Financial expenses reached R$40.8
30 |
Financial Results
Net financial result was negative R$8.2 million in the 1Q15, in line with the net financial result of negative R$7.9 million in 1Q14 and lower than the net financial result of positive R$10.1 million in the 4Q14, due to the non-recurring effect related to the full incorporation of a subsidiary. Financial revenues totaled R$32.6 million, a 26.2% y-o-y decrease due to the lower cash volume registered in the period. Financial expenses reached R$40.8 million, compared to R$52.1 million in 1Q14, impacted by the decrease in the level of gross indebtness in the period.
Taxes
Income taxes, social contribution and deferred taxes for 1Q15 amounted to a credit of R$12.2 million, due to the Company’s improved financial performance in the period.
Net Income
Gafisa Group ended the 1Q15 with a net profit of R$31.6 million. Excluding the equity income from Alphaville, the Company recorded net income of R$14.7 million in the quarter, compared to a net loss of R$36.4 million recorded in 1Q14 and of R$12.7 million in 4Q14.
Table 44. Consolidated – Net Income (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Net Revenue |
519,501 |
649,276 |
-20% |
432,701 |
20% |
Gross Profit |
149,200 |
150,647 |
-1% |
97,348 |
53% |
Gross Margin |
28.7% |
23.2% |
550 bps |
22.5% |
620 bps |
Adjusted Gross Profit1 |
179,302 |
196,068 |
-9% |
132,093 |
35.7% |
Adjusted Gross Margin1 |
34.5% |
30.2% |
430 bps |
30.5% |
399 bps |
Adjusted EBITDA2 |
96,363 |
71,725 |
34% |
26,470 |
264% |
Adjusted EBITDA Margin |
18.6% |
11.0% |
750 bps |
6.1% |
1,250 bps |
Net Income (ex- the sale of AUSA) |
31,651 |
8,045 |
293% |
(39,791) |
-180% |
( - ) Alphaville Equity Income |
(16,960) |
(20,738) |
-18% |
3,427 |
595% |
Net Income (ex- AUSA |
14,691 |
(12,693) |
216% |
(36,364) |
140% |
1) Adjusted by capitalized interests;
2) EBITDA adjusted by expenses associated with stock option plans. as this is a non-cash expense;
3) Consolidated EBITDA includes the effect of Alphaville equity income.
Backlog of Revenues and Results
The backlog of results to be recognized under the PoC method reached R$367.6 million in the 1Q15. The consolidated margin for the quarter was 39.5%.
Table 45. Gafisa Group – Results to be recognized (REF) (R$000)
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Revenues to be recognized |
930,601 |
1,025,195 |
-9% |
1,641,262 |
-43% |
Costs to be recognized (units sold) |
(563,034) |
(628,751) |
-10% |
(1,047,507) |
-46% |
Results to be Recognized |
367,567 |
396,444 |
-7% |
593,755 |
-38% |
Backlog Margin |
39.5% |
38.7% |
83 bps |
36.2% |
332 bps |
31 |
Alphaville net revenues reached R$ 240 million in 1Q15
São Paulo, May 7th, 2015 – Alphaville Urbanismo SA releases its results for the 1st quarter of the year.
Financial Results
In the first quarter of 2015, net revenues were R$ 240 million, 58.7% above the same period of 2014.
|
1Q15 |
1Q14 |
∆ |
Net revenue |
240 |
151 |
58,7% |
Net profit |
35 |
-9 |
N/A |
Net margin |
15% |
-6% |
|
Net profit in the first quarter of 2015 was R$ 35 million, representing an increase of R$ 44 million considering 1Q14.
32 |
Financial Statements Gafisa Segment
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Net Revenue |
340,058 |
490,947 |
-31% |
326,750 |
4% |
Operating Costs |
(241,911) |
(389,833) |
-38% |
(237,860) |
2% |
Gross Profit |
98,147 |
101,114 |
-3% |
88,890 |
10% |
Gross Margin |
28.9% |
20.6% |
827 bps |
27.2% |
166 bps |
Operating Expenses |
(60,622) |
(83,658) |
-28% |
(79,923) |
-24% |
Selling Expenses |
(14,092) |
(25,930) |
-46% |
(18,995) |
-26% |
General and Administrative Expenses |
(28,885) |
(28,947) |
0% |
(32,449) |
-11% |
Other Operating Revenues/Expenses |
(28,521) |
(23,194) |
23% |
(15,991) |
78% |
Depreciation and Amortization |
(8,279) |
(33,346) |
-75% |
(11,206) |
-26% |
Equity income |
1,.157 |
27,759 |
-31% |
(1,282) |
1,594% |
Operational Result |
37,527 |
17,456 |
115% |
8,967 |
318% |
Financial Income |
19,277 |
22,218 |
-13% |
31,160 |
-38% |
Financial Expenses |
(29,021) |
(13,153) |
121% |
(38,984) |
-26% |
Net Income Before Taxes on Income |
27,783 |
26,521 |
5% |
1,143 |
2,331% |
Deferred Taxes |
(2,012) |
(1,315) |
53% |
(292) |
589% |
Income Tax and Social Contribution |
(5,338) |
12,387 |
143% |
(3,730) |
43% |
Net Income After Taxes on Income |
20,433 |
37,593 |
-46% |
(2,879) |
810% |
Minority Shareholders |
228 |
774 |
-71% |
(548) |
142% |
Net Result |
20,205 |
36,819 |
-45% |
(2,331) |
967% |
33 |
Financial Statements Tenda Segment
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Net Revenue |
179,443 |
158,329 |
13% |
105,951 |
69% |
Operating Costs |
(128,390) |
(108,796) |
18% |
(97,493) |
32% |
Gross Profit |
51,053 |
49,533 |
3% |
8,458 |
504% |
Gross Margin |
28.5% |
31.3% |
-283 bps |
8.0% |
2,047 bps |
Operating Expenses |
(36,603) |
(80,835) |
-55% |
(43,311) |
-15% |
Selling Expenses |
(13,021) |
(11,212) |
16% |
(11,787) |
10% |
General and Administrative Expenses |
(14,783) |
(24,235) |
-39% |
(18,970) |
-22% |
Other Operating Revenues/Expenses |
(5,034) |
(25,530) |
-80% |
(10,003) |
-50% |
Depreciation and Amortization |
(3,390) |
(4,191) |
-19% |
(2,816) |
20% |
Equity pickup |
(375) |
(15,667) |
-98% |
265 |
-242% |
Operational Result |
14,450 |
(31,302) |
146% |
(34,853) |
141% |
Financial Income |
13,335 |
15,942 |
-16% |
13,036 |
2% |
Financial Expenses |
(11,807) |
(14,911) |
-21% |
(13,126) |
-10% |
Net Income Before Taxes on Income |
15,978 |
(30,271) |
153% |
(34,943) |
146% |
Deferred Taxes |
(3,288) |
1,851 |
-278% |
759 |
-533% |
Income Tax and Social Contribution |
(1,522) |
(766) |
99% |
(3,334) |
-54% |
Net Income After Taxes on Income |
11,168 |
(29,186) |
138% |
(37,518) |
130% |
Minority Shareholders |
(278) |
(412) |
-33% |
(58) |
379% |
Net Result |
11,446 |
(28,774) |
140% |
(37,460) |
131% |
34 |
Consolidated Financial Statements
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Net Revenue |
519,501 |
649,276 |
-20% |
432,701 |
20% |
Operating Costs |
(370,301) |
(498,629) |
-26% |
(335,353) |
10% |
Gross Profit |
149,200 |
150,647 |
-1% |
97,348 |
53% |
Gross Margin |
28.7% |
23.2% |
552 bps |
22.5% |
622 bps |
Operating Expenses |
(97,225) |
(164,493) |
-41% |
(123,234) |
-21% |
Selling Expenses |
(27,113) |
(37,142) |
-27% |
(30,782) |
-12% |
General and Administrative Expenses |
(43,668) |
(53,182) |
-18% |
(51,419) |
-15% |
Other Operating Revenues/Expenses |
(33,555) |
(48,724) |
-31% |
(25,994) |
29% |
Depreciation and Amortization |
(11,669) |
(37,537) |
-69% |
(14,022) |
-17% |
Equity pickup |
18,782 |
12,092 |
55% |
(1,017) |
1947% |
Operational Result |
51,977 |
(13,846) |
475% |
(25,886) |
301% |
Financial Income |
32,612 |
38,160 |
-15% |
44,196 |
-26% |
Financial Expenses |
(40,828) |
(28,064) |
45% |
(52,110) |
-22% |
Net Income Before Taxes on Income |
43,761 |
(3,750) |
1,267% |
(33,800) |
229% |
Deferred Taxes |
(5,300) |
536 |
-1,089% |
467 |
-1,235% |
Income Tax and Social Contribution |
(6,860) |
11,621 |
-159% |
(7,064) |
3% |
Net Income After Taxes on Income |
31,601 |
8,407 |
276% |
(40,397) |
178% |
Minority Shareholders |
(50) |
362 |
-114% |
(606) |
92% |
Net Result |
31,651 |
8,045 |
293% |
(39,791) |
180% |
35 |
Balance Sheet Gafisa Segment
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Current Assets |
|
|
|
|
|
Cash and cash equivalents |
680,412 |
662,682 |
3% |
968,514 |
-30% |
Receivables from clients |
1,074,721 |
1,126,045 |
-5% |
1,259,692 |
-15% |
Properties for sale |
1,225,675 |
1,144,604 |
7% |
972,509 |
26% |
Other accounts receivable |
199,545 |
179,103 |
11% |
215,806 |
-8% |
Deferred selling expenses |
8,584 |
9,711 |
-12% |
23,206 |
-63% |
Land for sale |
6,074 |
6,074 |
0% |
7,342 |
-17% |
|
3,195,011 |
3,128,219 |
2% |
3,280,914 |
-3% |
|
|
|
|
|
|
Long-term Assets |
|
|
|
|
|
Receivables from clients |
384,928 |
358,721 |
7% |
309,318 |
24% |
Properties for sale |
572,410 |
590,030 |
-3% |
515,780 |
11% |
Financial Instruments |
0 |
0 |
0% |
0 |
0% |
Other |
163,184 |
157,644 |
4% |
220,577 |
-26% |
|
1,120,522 |
1,106,395 |
-1% |
1,045,675 |
7% |
Intangible |
59,949 |
62,687 |
-4% |
61,332 |
-2% |
Investments |
1,947,616 |
1,912,233 |
2% |
2,061,910 |
-6% |
|
|
|
|
|
|
Total Assets |
6,323,098 |
6,209,534 |
2% |
6,615,987 |
-4% |
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
Loans and financing |
537,032 |
530,851 |
1% |
479,409 |
12% |
Debentures |
329,876 |
314,770 |
5% |
382,234 |
-14% |
Obligations for purchase of land and clients |
274,886 |
279,987 |
-2% |
315,003 |
-13% |
Materials and service suppliers |
81,459 |
71,670 |
14% |
80,811 |
1% |
Taxes and contributions |
65,117 |
68,911 |
-6% |
52,841 |
23% |
Investor Obligations |
8,717 |
9,935 |
-12% |
12,421 |
-30% |
Other |
393,962 |
339,413 |
10% |
388,434 |
1% |
|
1,692,267 |
1,615,537 |
3% |
1,711,153 |
-1% |
|
|
|
|
|
|
Long-term Liabilities |
|
|
|
|
|
Loans and financings |
796,607 |
817,641 |
-3% |
838,017 |
-5% |
Debentures |
541,712 |
484,712 |
12% |
656,982 |
-18% |
Obligations for purchase of land and clients |
61,234 |
80,069 |
-24% |
69,222 |
-12% |
Deferred taxes |
27,560 |
26,809 |
3% |
45,132 |
-39% |
Provision for contingencies |
75.190 |
60,718 |
24% |
67,367 |
-12% |
Investor Obligations |
4,713 |
7,145 |
-34% |
10,794 |
-56% |
Other |
65,951 |
59,445 |
11% |
88,747 |
-25% |
|
1,560,927 |
1,536,539 |
2% |
1,776,261 |
-12% |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
Shareholders' Equity |
3,066,949 |
3,055,344 |
0% |
3,106,356 |
-1% |
Minority Shareholders |
2,954 |
2,114 |
40% |
22,216 |
-87% |
|
3,069,903 |
3,057,458 |
0% |
3,128,572 |
-2% |
Total Liabilities and Shareholders' Equity |
6,323,097 |
6,209,534 |
2% |
6,615,987 |
-4% |
36 |
Balance Sheet Tenda Segment
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Current Assets |
|
|
|
|
|
Cash and cash equivalents |
435,756 |
494,572 |
-12% |
594,712 |
-27% |
Receivables from clients |
401,285 |
314,453 |
28% |
461,984 |
-13% |
Properties for sale |
563,291 |
551,213 |
2% |
526,490 |
7% |
Other accounts receivable |
117,337 |
114,352 |
3% |
126,842 |
-7% |
Prepaid expenses |
- |
- |
0% |
7.125 |
- |
Land for sale |
107,415 |
104,489 |
3% |
103,675 |
4% |
|
1,625,084 |
1,579,079 |
3% |
1,820,828 |
-11% |
Long-term Assets |
|
|
|
|
|
Receivables from clients |
32,818 |
26,100 |
26% |
22,802 |
44% |
Properties for sale |
196,378 |
226,495 |
-13% |
137,394 |
43% |
Financial Instruments |
- |
- |
0% |
- |
0% |
Other |
72,751 |
76,629 |
-5% |
83,012 |
-12% |
|
301,947 |
329,224 |
-8% |
243,208 |
24% |
Intangible |
33,935 |
37,431 |
-9% |
35,314 |
-4% |
Investments |
188,315 |
179,455 |
5% |
208,193 |
-10% |
|
|
|
|
|
|
Total Assets |
2,149,281 |
2,125,189 |
1% |
2,307,543 |
-7% |
Current Liabilities |
|
|
|
|
|
Loans and financing |
9,084 |
19,207 |
-53% |
81,049 |
-89% |
Debentures |
198,979 |
189,617 |
5% |
219,201 |
-9% |
Obligations for purchase of land and clients |
223,977 |
210,618 |
6% |
45,197 |
396% |
Materials and service suppliers |
20,932 |
23,461 |
-11% |
25,694 |
-19% |
Taxes and contributions |
71,763 |
71,251 |
1% |
59,894 |
20% |
Other |
168,783 |
157,581 |
7% |
350,550 |
-52% |
|
693,518 |
671,735 |
3% |
781,585 |
-11% |
Long-term Liabilities |
|
|
|
|
|
Loans and financings |
24,663 |
29,726 |
-17% |
86,943 |
-72% |
Debentures |
200,000 |
200,000 |
0% |
200,000 |
0% |
Obligations for purchase of land and clients |
14,824 |
21,068 |
-30% |
13,593 |
9% |
Deferred taxes |
11,603 |
7,931 |
46% |
8,872 |
31% |
Provision for contingencies |
68,154 |
69,734 |
-2% |
57,630 |
18% |
Other |
29.935 |
42.649 |
-30% |
66.584 |
-55% |
|
349,179 |
371,108 |
-6% |
433,622 |
-19% |
Shareholders' Equity |
|
|
|
|
|
Shareholders' Equity |
1,070,450 |
1,058,477 |
5% |
1,067,782 |
4% |
Minority Shareholders |
36,134 |
23,869 |
51% |
24,554 |
47% |
|
1,106,584 |
1,082,346 |
2% |
1,092,336 |
1% |
Total Liabilities and Shareholders' Equity |
2,149,281 |
2,125,189 |
1% |
2,307,543 |
-7% |
37 |
Consolidated Balance Sheets
|
1Q15 |
4Q14 |
Q/Q(%) |
1Q14 |
Y/Y(%) |
Current Assets |
|
|
|
|
|
Cash and cash equivalents |
1,116,168 |
1,157,254 |
-4% |
1,563,226 |
-29% |
Receivables from clients |
1,476,007 |
1,440,498 |
2% |
1,721,676 |
-14% |
Properties for sale |
1,788,967 |
1,695,817 |
5% |
1,498,999 |
19% |
Other accounts receivable |
295,846 |
271,319 |
9% |
176,493 |
68% |
Prepaid expenses and others |
15,322 |
15,441 |
-1% |
30,331 |
-49% |
Land for sale |
113,489 |
110,563 |
3% |
111,017 |
2% |
|
4,805,799 |
4,690,892 |
2% |
5,101,742 |
-6% |
|
|
|
|
|
|
Long-term Assets |
|
|
|
|
|
Receivables from clients |
417,746 |
384,821 |
9% |
332,120 |
26% |
Properties for sale |
768,789 |
816,525 |
-6% |
653,174 |
18% |
Other |
220,969 |
219,308 |
1% |
288,631 |
-23% |
|
1,407,504 |
1,420,654 |
-2% |
1,273,925 |
9% |
Intangible |
119,360 |
125,594 |
-5% |
139,726 |
-15% |
Investments |
1,001,235 |
968,711 |
3% |
1,102,718 |
-9% |
|
|
|
|
|
|
Total Assets |
7,333,898 |
7,205,851 |
2% |
7,618,111 |
-4% |
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
Loans and financing |
546,115 |
550,058 |
-1% |
560,458 |
-3% |
Debentures |
528,856 |
504,387 |
5% |
601,435 |
-12% |
Obligations for purchase of land and clients |
498,857 |
490,605 |
2% |
360,200 |
38% |
Materials and service suppliers |
102,391 |
95,131 |
8% |
138,536 |
-26% |
Taxes and contributions |
110,933 |
114,424 |
-3% |
112,735 |
-2% |
Investor Obligations |
8,717 |
6,317 |
38% |
12,421 |
-30% |
Other |
575,615 |
509,945 |
13% |
540,850 |
6% |
|
2,371,484 |
2,270,867 |
4% |
2,326,682 |
2% |
|
|
|
|
|
|
Long-term Liabilities |
|
|
|
|
|
Loans and financings |
821,270 |
847,367 |
-3% |
924,960 |
-11% |
Debentures |
741,712 |
684,712 |
8% |
856,982 |
-13% |
Obligations for purchase of land and clients |
76,059 |
101,137 |
-25% |
82,815 |
-8% |
Deferred taxes |
39,164 |
34,740 |
13% |
54,004 |
-27% |
Provision for contingencies |
143,990 |
83,479 |
72% |
124,997 |
15% |
Investor Obligations |
4,713 |
4,713 |
0% |
10,794 |
-56% |
Other |
64,615 |
120,433 |
-46% |
107,366 |
-40% |
|
1,891,523 |
1,876,581 |
1% |
2,161,918 |
-13% |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
Shareholders' Equity |
3,066,952 |
3,055,345 |
0% |
3,106,358 |
-1% |
Minority Shareholders |
3,939 |
3,058 |
29% |
23,153 |
-83% |
|
3,070,891 |
3,058,403 |
0% |
3,129,511 |
-2% |
Liabilities and Shareholders' Equity |
7,333,898 |
7,205,851 |
2% |
7,618,111 |
-4% |
38 |
Cash Flow
|
1Q15 |
1Q14 |
Income Before Taxes on Income |
43,761 |
(33,798) |
Expenses (income) not affecting working capital |
44,533 |
64,453 |
Depreciation and amortization |
11,669 |
14,022 |
Impairment allowance |
- |
(2,294) |
Expense on stock option plan |
2,618 |
3,589 |
Penalty fee over delayed projects |
(2,079) |
(612) |
Unrealized interest and charges. net |
16,414 |
23,956 |
Equity pickup |
(18,782) |
1,017 |
Disposal of fixed asset |
216 |
1,715 |
Warranty provision |
6,925 |
(3,478) |
Provision for contingencies |
26,070 |
26,149 |
Profit sharing provision |
2,914 |
4,789 |
Allowance (reversal) for doubtful debts |
317 |
(4,586) |
Profit / Loss from financial instruments |
2,756 |
186 |
Clients |
(65,295) |
178,657 |
Properties for sale |
(57,683) |
(77,087) |
Other receivables |
10,231 |
8,236 |
Deferred selling expenses and pre-paid expenses |
120 |
4,857 |
Obligations on land purchases |
(16,820) |
(45,335) |
Taxes and contributions |
(3,491) |
(26,272) |
Accounts payable |
7,259 |
59,194 |
Salaries. payroll charges and bonus provision |
4,289 |
(864) |
Other accounts payable |
(7,385) |
(43,455) |
Current account operations |
1,514 |
(58,011) |
Paid taxes |
(12,160) |
(84,682) |
Cash used in operating activities |
(51,127) |
(54,107) |
Investments activities |
|
|
Purchase of property and equipment |
(5,651) |
(12,738) |
Redemption of securities. restricted securities and loans |
1,180,350 |
1,115,783 |
Investments in marketable securities. restricted securities |
(1,024,416) |
(680,534) |
Investments increase |
(175) |
(5,514) |
Dividends receivables |
- |
2,625 |
Cash used in investing activities |
150,108 |
419,622 |
Financing activities |
|
|
Contributions from venture partners |
2,400 |
(100,464) |
Increase in loans and financing |
200,321 |
175,391 |
Repayment of loans and financing |
(165,306) |
(315,039) |
Stock repurchase |
(22,135) |
(22,728) |
Dividend payments |
- |
(117,125) |
Mutual Operations |
587 |
(11,240) |
Net cash provided by financing activities |
15,867 |
(391,205) |
Net increase (decrease) in cash and cash equivalents |
114,848 |
(25,690) |
At the beginning of the period |
109,895 |
215,193 |
At the end of the period |
224,743 |
189,503 |
Net increase (decrease) in cash and cash equivalents |
114,848 |
(25,690) |
39 |
About Gafisa
Gafisa is one Brazil’s leading residential and commercial properties development and construction companies. Founded over 60 years ago, the Company is dedicated to growth and innovation oriented to enhancing the well-being, comfort and safety of an increasing number of households. More than 15 million square meters have been built, and approximately 1,100 projects delivered under the Gafisa brand - more than any other company in Brazil. Recognized as one of the foremost professionally managed homebuilders, Gafisa’s brand is also one of the most respected, signifying both quality and consistency. In addition to serving the upper-middle and upper class segments through the Gafisa brand, the Company also focuses on low income developments through its Tenda brand. And,, it participates through its 30% interest in Alphaville, a leading urban developer, in the national development and sale of residential lots. Gafisa S.A. is a Corporation traded on the Novo Mercado of the BM&FBOVESPA (BOVESPA:GFSA3) and is the only Brazilian homebuilder listed on the New York Stock Exchange (NYSE:GFA) with an ADR Level III, which ensures best practices in terms of transparency and corporate governance.
This release contains forward-looking statements about the business prospects, estimates for operating and financial results and Gafisa’s growth prospects. 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.
40 |
SIGNATURE
Gafisa S.A. | |
By: |
/s/ Sandro Gamba |
Name: Sandro Gamba
Title: Chief Executive Officer |