gfapr4q13_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of February, 2014

(Commission File No. 001-33356),

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


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



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

Form 20-F ___X___ Form 40-F ______



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


Yes ______ No ___X___

Indicate by check mark if the registrant is submitting
the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Yes ______ No ___X___

Indicate by check mark whether by furnishing the information contained in this Form,
the Registrant is also thereby furnishing the information to the Commission pursuant
to Rule 12g3-2(b) under the Securities Exchange Act of 1934:

Yes ______ No ___X___

If “Yes” is marked, indicate below the file number assigned
to the registrant in connection with Rule 12g3-2(b): N/A


 
 

 

 


 

 

 
 

GAFISA RELEASES 4Q13 AND  2013 RESULTS  

 

 

 

 

FOR IMMEDIATE RELEASE

São Paulo, February 26, 2014
Gafisa S.A. (Bovespa: GFSA3; NYSE: GFA), Brazil’s leading diversified national homebuilder,

today reported financial results for the quarter and full year ended December 31, 2013.

 

MANAGEMENT COMMENTS AND 2013 HIGHLIGHTS

 

The closing of 2013 marks the completion of the Company’s strategic repositioning, which commenced in early 2012. Our goal at the time was clear: we needed to reduce the level of debt and restrict the Company's exposure to unprofitable businesses and markets. This process evolved positively throughout the last two years in several fronts - including improvement in margins and cash generation, and culminated with the sale of a 70% stake in Alphaville, which unlocked significant value and contributed to a reduction in the Company's leverage, adjusting its capital structure.

In the beginning of 2012, significant changes took place to our strategic positioning, including the implementation of a new organizational structure, segmented by brand and with individual business heads, along with a redefinition of the way each business unit should perform. Having achieved the targets set for the initial phase of turnaround, and recognizing that cash flow was no longer a priority, we developed a plan for 2013 which sought to better balance cash generation, investment, profitability and deleveraging, in order to begin a new cycle of sustainable growth at the Company.

Gafisa ended 2013 having achieved solid operational and financial results during the period. Launches of R$1.6 billion in 4Q13 and R$2.9 billion in 2013 were in line with the full year launch guidance disclosed. Pre-sales of R$1.3 billion in the fourth quarter and R$2.6 billion in 2013 demonstrate ongoing healthy demand. Throughout 2013, the reduced operational complexity, coupled with Gafisa’s strategic consolidation and the resumption of Tenda launches, we observed a gradual evolution in the Company's margins. The gross margin reached 31.2% in 2013, compared to 24.4% in 2012 before interests.

Cash generation was a highlight in 2013, and particularly so in the last half of the year. The Company recorded cash generation of R$667.6 million in 2013 in both the Gafisa and Tenda operations, reaching free cash flow of R$97.3 million in the period.

The Alphaville transaction represented a cash inflow of R$1.5 billion and contributed significantly to the 4Q13 net income, which reached R$921.3 million and resulted in a year-end figure of R$ 867.4 million. With the proceeds of the transaction, we were able to adjust the Company’s capital structure, reducing leverage, and reaching a net debt/equity ratio of 36%.

The proceeds from the completion of the Alphaville transaction are being used to repay approximately R$700 million in corporate debt scheduled to mature by December 2014. In addition to the reduction in debt, funds were allocated to the remuneration of the Company's shareholders through the payment of approximately R$130 million in interest on capital in February and an additional R$32 million in supplementary dividends to be paid in 2014, according to the proposal to be approved by the Annual General Meeting of Shareholders. We also launched a new stock buyback program, underscoring Gafisa’s confidence in the Company’s value and future prospects.

Finally, at the end of 2013 we finalized the development of our five-year business plan for the period from 2014 to 2018. During the planning process, we set guidelines for the development of our business for years to come, including the expected size of Gafisa and Tenda operations, appropriate leverage, profitability guidelines, and importantly, our commitment to capital discipline and shareholder value generation, which are reflected in the guidance released to the market at the end of 2013.


 

 

 
 

Gafisa enters 2014 on a strong footing, having benefited from all the initiatives implemented in the last two years. The reduction of our operational complexity, the adequacy of our cost structure and expenses, the new operating model at Tenda and the consolidation of Gafisa’s strategic positioning, coupled with the financial flexibility achieved by the sale of a stake in Alphaville, are all important steps in preparing the Company for future challenges.

On February 7, 2014, we announced that the Board is studying a potential separation of the Gafisa and Tenda business units into two public and independent companies. The separation would be the next step in a comprehensive plan initiated by management to enhance and reinforce the ability of each business to generate value. The management team that executed the turnaround process is now set to lead Gafisa and Tenda in a profitable and sustainable manner, as the brands embark on a new phase in the Company’s history.

In 2014, we . We are confident in our Company’s  prospects in coming years, and are ready to pursue opportunities to grow and develop the business.

Finally, I would like to remind you that this year Gafisa celebrates its 60th year of operations, a milestone in the history of the Brazilian real estate industry. There have been so many achievements during this time, written in the development of over 1,100 buildings, condominiums and commercial properties, but more important is the intensity, determination and passion that we have to continue to move forward.

Congratulations Gafisa!

 

Duilio Calciolari

Chief Executive Officer – Gafisa S.A.

 

 

 

 

 

CONSOLIDATED FINANCIAL RESULTS

 

       Net revenue recognized by the “PoC” method was R$704.7 million in the fourth quarter, an expansion of 10.6% compared with the previous year and 12.2% compared to 3Q13. In 2013, net revenue reached R$2.5 billion.

 

       Gross profit for 4Q13 was R$222.0 million, up from R$173.5 million in 3Q13 and from the R$91.5 million registered in 4Q12. Gross margin rose to 31.5% in the fourth quarter, versus 27.6% in the 3Q13 and 16.1% in the 4Q12. For the year 2013, gross profit totaled R$617.4 million and gross margin was 24.9%, compared to R$528.8 million and a gross margin of 18.8% in 2012.

 

       Adjusted EBITDA was R$978.9 million in the 4Q13 and R$1,3 billion in 2013, reflecting Alphaville operation. Excluding the result of the Alphaville operations, adjusted EBITDA reached R$138.9 million in the 4Q13 and R$430.6 million for the year.

 

       Net income in the 4Q13 was R$921.3 million and R$867.4 million in 2013, impacted by the recent sale of Alphaville.

 

       Operating cash generation reached R$259.1 million in the 4Q13 and R$667.7 million in 2013, resulting in positive free cash flow of R$178.0 million in the 4Q13 and R$97.3 million for the year Note that this result does not include proceeds from the Alphaville transaction.

 

 

CONSOLIDATED OPERATING RESULTS 

 

       Launches totaled R$1.6 billion in the 4Q13, a 224.9% sequential increase and an 8.7% y-o-y rise. Launches for 2013 totaled R$2.9 billion, a slight drop over 2012. This figure is within the range of 2013 launch guidance of R$2.7 to R$3.3 billion.

 

       Consolidated pre-sales totaled R$1.3 billion in the 4Q13, compared to R$429.0 million in the 3Q13 and R$905.2 million in the previous year. In 2013 sales reached R$2.5 billion, dropping 4.5% in relation to 2012. Sales from launches represented 60% of the total, while sales from inventory comprised the remaining 40%

 

       Consolidated sales over supply (SoS) reached 24.8% in the 4Q13 and 10.6% in the previous quarter. In 2013, SoS reached 38.7%.

 

       Consolidated inventory at market value increased R$347.7 million on a sequential basis, reaching R$4.0 billion.

 

       Throughout the 4Q13 the Company delivered 26 projects, encompassing 6,063 units. In the year, Gafisa Group delivered 13,842 units, in line with the full-year delivery guidance of 13,500 to 17,500.

 

For comparison purposes, the consolidated operating results presented above and throughout this earnings release still include 100% of Alphaville’s operating performance in 2013.

                                                                                                                                             


 

 

ANALYSIS OF RESULTS

 

Net Income for the Year – R$867.4 million

Net income for the 4Q13 reached R$921.3 million and the net result was R$867.4 million in 2013. Excluding the proceeds from the sale of a stake in Alphaville, net income was R$81.3 million in 4Q13 and R$27.4 million in the year.

Below is a brief explanation regarding the main effects that impacted the result quoted above.

 

Pro Forma Ex-Effect AUSA Sale

4Q13

2013

Net Income

921,284

867,444

( - ) Alphaville 30% Stake Revaluation  

(375,853)

(375,853)

( - ) Net Gain from the Sale of 70% Stake in Alphaville

(464,157)

(464,157)

Net Income Ex-Alphaville Sale Operation

81,274

27,434

 

Gross Margin Expansion - Operational Efficiency and Reversal of Provisions

Throughout 2013, the reduced contribution and complexity of Tenda legacy projects, coupled with the consolidation of Gafisa operations in São Paulo and Rio de Janeiro and the resumption of Tenda launches under a new business model, contributed to a gradual improvement in the Company's margins. As the volume of legacy projects diminished, the contribution of newer projects resulted in increased profitability. Reported gross profit increased from R$158.3 million in 1Q13 to R$222.0 million at the end of the 4Q13, and gross margin, which was 23.7% at the start of the year, reached 31.5% in 4Q13. The Company ended 2013 with gross income of R$617.4 million with a gross margin of 24.9%.

In 4Q13, gross margin was impacted by the reversal of provisions for some Gafisa and Tenda construction works totaling around R$34.2 million. As the Company has been able to improve controls and the management of its operations, provisions intended to cover adjustments to and/or changes in old projects budgets may be reversed at the time the development is completed.

Currently, R$8.9 million worth of provisions could be reversed as projects are completed.

 

Alphaville Operations - Result of the Transaction and Revaluation of Stake

The completion of the sale of a stake in Alphaville in the 4Q13 contributed significantly to quarterly results. With the transaction finalized in the 4Q13 and respective cash inflow, net income was impacted as follows: (i) by the final result of the sale of 70% stake in Alphaville, net of taxes and costs, which was R$464.2 million, and (ii) by the impact of R$375.8 million related to the revaluation to fair value of the remaining portion of 30% in Alphaville.

The revaluation of the remaining 30% stake in Alphaville is necessary to comply with CPC 36 (R3), since this determines the write-off in the record of any non-controlling shareholders in the former subsidiary on the date in which control is lost, including any components of other income attributed to them. Furthermore, it should be evaluated and recognized at fair value any investment retained in the former subsidiary, in the date that control is lost.

 

5


 

 

RECENT EVENTS

 

Completion of Sale of Stake in Alphaville Urbanismo S.A. (AUSA)

On December 9, 2013 Gafisa announced the completion of the agreement to sell a 70% stake in Alphaville to private equity firms Blackstone and Pátria. Gafisa retained a 30% stake. The sale valued AUSA at R$2.0 billion.

The proceeds from the transaction totaled R$1.54 billion, of which R$1.25 billion was received through the sale of shares, and R$290 million was received as a dividend distributed by Alphaville. All conditions precedent to the completion of the transaction have been met, including obtaining regulatory approvals from governmental departments.

 

Payment of Interest on Equity and Share Buyback Program

With the completion of the sale of the Alphaville stake, the Company’s Board of Directors, in a meeting held on December 20, 2013, approved the payment of interest on equity to its shareholders in the amount of R$130,192,095.57, representing R$0.31112217224 per share. Such payment was effective February 12, 2014.

Additionally, Tenda’s Board of Directors also approved a new share buyback program, considering a maximum amount of 32,938,554 common shares from its parent Company, Gafisa, which is in addition to the previous program already effected. The approved program is conditional on the maintenance of consolidated net debt at a level equal to or less than 60% of net equity and does not obligate the Company to acquire any particular amount of shares in the market. The program may be suspended by Tenda at any time. By February 27, 2014, the program had already acquired approximately 15 milion shares, around 47% of the maximum.

On this date, the Company canceled an open share buyback program in place in the Tenda subsidiary and opened a new program in Gafisa, containing the same previously defined conditions, which can repurchase the remaining balance of shares.

 

Evaluation of a Potential Split of the Gafisa and Tenda Business Units

On February 7, 2014, the Company announced that its Board of Directors approved the analysis by the Company´s management of a  possible separation of the Gafisa and Tenda business units.

The Board of Directors intends to evaluate the separation studies in the following months, analyzing possible alternatives for structuring and execution that take into consideration a number factors that are in the best interests of shareholders.

The separation would be the next step in a comprehensive plan initiated by management to enhance value creation for the Company and its shareholders.

The main objectives of this separation process are to:

i.        enable shareholders to allocate resources between the two companies according to their interests and investment strategies;
ii.       enable both companies to respond faster to the opportunities in their target markets;
iii.     establish sustainable capital structures for each company, based on its risk profile and strategic priorities;
iv.      give greater visibility to the market on the individual performance of the companies, enabling better assessment of intrinsic value;
v.       increase the ability to attract and retain talent, through the development of appropriate cultures and compensation structures consistent with the specific results of each business.

After initial evaluation and if approved by the Board of Directors, the separation plan will be submitted to a vote by shareholders at a Shareholders Meeting. The transaction should be concluded in 2015, upon request to the Brazilian Securities and Exchange Commission to convert Tenda registration to category A, as a publicly held Company authorized to trade its shares in the market.

The Company will keep its shareholders and the market informed about the process and any developments pertaining to the separation.

 

6


 

 

 

Key Numbers for the Gafisa Group

Table 1 – Operating and Financial Highlights – (R$000, and % Gafisa, unless otherwise specified)

4T13

3T13

T/T (%)

4T12

A/A (%)

2013

2012

A/A (%)

Launches

1,619,260

498,348

224.9%

1,489,760

8.7%

2,886,204

2,951,961

-2.2%

Launches, units

5,276

2,041

158.4%

5,120

3.0%

11,072

8,947

23.8%

Pre-sales

1,312,944

428,994

206.1%

905,241

45.0%

2,513,858

2,633,104

-4.5%

Pre-sales, units

4,785

1,902

151.6%

3,097

54.5%

10,187

7,157

42.4%

Pre-sales of Launches

973,431

173,491

461.1%

760,410

28.0%

1,502,867

1,729,560

-13.1%

Sales over Supply (SoS)

24.8%

10.6%

1,425 bps

20.0%

481 bps

38.7%

42.1%

-341 bps

Delivered projects

1,156,700

493,794

134.2%

1,327,531

-12.9%

2,468,588

4,583,482

-46.1%

Delivered projects, units

6,063

3,106

95.2%

9,378

-35.3%

13,842

27,107

-48.9%

 

Net Revenue

704,750

628,047

12.2%

567,749

24.1%

2,481,211

2,805,086

-11.5%

Gross Profit

221,999

173,503

28.0%

91,457

142.7%

617,445

528,282

16.9%

Gross Margin

31.5%

27.6%

387 bps

16.1%

1539 bps

24.9%

18.8%

605 bps

Adjusted Gross Margin¹

37.9%

34.4%

346 bps

21.0%

1684 bps

31.2%

24.4%

679 bps

Adjusted EBITDA ²

978,949

140,000

599.2%

10,577

9,155.1%

1,270,639

379,037

235.2%

Adjusted EBITDA Margin ²

138.9%

22.3%

11,662 bps

1.9%

13,704 bps

51.2%

13.5%

3,770 bps

Adjusted Net Income (Loss) ²

896,078

23,786

3,667.2%

-81,615

1,1997.9%

885,098

-58,782

1,605.7%

Adjusted Net Margin ²

127.1%

3.8%

12,336 bps

-14.4%

14,152 bps

35.7%

-2.1%

3,777 bps

Net Income (Loss)

921,284

15,777

5,739.0%

-101,412

1,008.5%

867,443

-127,043

168.3%

Net Earnings (Loss) per Share (R$)

2.212

0.037

5,856.1%

-0.234

1,043.7%

2.083

-0.294

809.3%

Outstanding shares ('000 final)

416,460

424,781

-2.0%

432,630

-3.7%

416,460

432,630

-3.7%

 

 

 

 

 

 

 

 

 

Backlog revenues

1,795,408

1,900,224

-5.5%

2,597,696

-30.9%

1,795,408

2,597,696

-30.9%

Backlog results ³

614,135

624,313

-1.6%

1,449,745

-57.6%

614,135

1,449,745

-57.6%

Backlog margin ³

34.2%

32.9%

135 bps

39.4%

-523 bps

34.2%

39.4%

-523 bps

Net Debt + Investor Obligations

1,159,044

2,858,095

-59.4%

2,396,389

-51.6%

1,159,044

2,396,389

-51.6%

Cash and cash equivalents

2,024,163

781,606

159.0%

1,567,755

29.1%

2,024,163

1,567,755

29.1%

Shareholder’s Equity

3,190,724

2,216,828

43.9%

2,535,445

25.8%

3,190,724

2,535,445

25.8%

Shareholder’s Equity + Minority shareholders

3,214,483

2,267,662

41.8%

2,685,829

19.7%

3,214,483

2,685,829

19.7%

Total Assets

8,183,030

8,199,677

-0.2%

8,712,569

-6.0%

8,183,030

8,712,569

-6.0%

(Net Debt + Obligations) / (Equity + Minority)

36.1%

126.0%

-

89.2%

-

36.1%

89.2%

-

Note: Financial operational unaudited information

1) Adjusted by capitalized interests

2) Adjusted by expenses with stock option plans (non-cash), minority and Alphaville operation results.

3) Backlog results net of PIS/COFINS taxes – 3.65%; and excluding the impact of PVA (Present Value Adjustment) method according to Law nº 11,638

 

 

Results by Segment

Table 2 – Main Operational & Financial Numbers - Contribution by Segment – 2013

 Operating Indicators

Gafisa (A)

Tenda (B)

Alphaville (C)

(A)   + (B) + (C)

Deliveries (PSV R$000)

1,311,945

878,339

278,304 

2,468,588

Deliveries (% contribution)

53%

36%

11%

100%

Deliveries (units)

4,315

7,027

2,500

13,842

Launches (R$000)

1,085,341

338,776

1,462,087

2,886,204

Launches (% contribution)

38%

12%

51%

100%

Launches (units)

1,998 

2,660 

6,414 

11,072

Pre-Sales (R$000)

961,200

490,403

1,062,255

2,513,858

Pre-Sales (% contr.)

38%

20%

42%

100%

 Financial Indicators

Gafisa (A)

Tenda (B)

Alphaville (C)

(A)   + (B) + (C)

Net Revenues (R$000)1

1,663,751

817,460

-

2,481,211

Revenues (% contribution)

67.1%

32.9%

-

100.0%

Gross Profit (R$000) 1

552,201

65,244

-

617,425

Gross Margin (%)

33.2%

8.0%

-

24.9%

Adjusted EBITDA2 (R$000)

1,301,111

-30,472

-

1,270,639

Adjusted EBITDA Margin (%)

78.2%

-3.7%

-

51.2%

 

 

 

 

 

1) Alphaville results recognized as available for sale.

2) For purposes of demonstration, this value does not represent the sum of Gafisa + Tenda due to IFRS

 

7


 

 

Updated Status of the Turnaround Strategy

 

Gafisa Segment

During 2013, the Gafisa segment consolidated its strategy of focusing on the markets of São Paulo and Rio de Janeiro. The recovery in gross margin reflects the reduced participation of projects outside core markets in Gafisa’s results.

At the close of 2013, pro forma backlog revenue for the Gafisa Segment totaled around R$1.6 billion, of which around R$8.8 million relates to projects located in discontinued markets. The projects outside core markets comprised only 3 ongoing construction sites and around 1,100 units under construction, whose delivery is scheduled for 2014.

 

Table 3. Operational Wrap Up - Gafisa Turnaround (R$000 and units)

 

 

4Q13

 

 

4Q12

 

 

SP+RJ

Other Markets

Total

SP+RJ

Other Markets

Total

Main Indicators

 

 

 

 

 

 

PSV in Inventory

1,827,794

272,416

2,100,210

1,659,206

324,888

1,983,694

Units in Inventory

3,049

579

3,628

2,932

715

3,647

Projects under construction

46

3

49

52

6

58

Units to be delivered

11,532

1,100

12,632

12,542

2,456

14,998

Cost to be incurred

1,411,124

48,256

1,459,380

1,673,828

273,862

1,947,690

 

During the year, the volume of dissolutions reached R$455.7 million, mostly concentrated in the 1H13, due to the large quantity of units delivered in 2012. As predicted, there was a normalization of cancellations in 2H13, with the last quarter of the year presenting the lowest volume of dissolutions in the last 24 months. Of the total dissolutions for the year, 63.0% refer to completed units and 33.2% to units in non-core markets. Of the 1,263 canceled units for the year, 50.8% were resold in the same period. In the core markets of São Paulo and Rio de Janeiro, 620 units were canceled with 63.4% resold in 2013.

 Table 4. Gross Sales and Dissolutions 2011 – 2013 (R$000) – Gafisa Segment by Region

 

FY 2011

1Q12

2Q12

3Q12

4Q12

2012

1Q13

2Q13

3Q13

4Q13

2013

SP+ RJ

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

2,333,974

340,477

519,648

453,055

543,915

1,857,094

174,664

291,258

221,193

453,204

1,140,319

Dissolutions

(288,933)

(42,264)

(71,194)

(122,727)

(75,181)

(311,365)

(38,499)

(89,652)

(46,683)

(41,443)

(216,277)

Net Sales

2,045,041

298,213

448,454

330,328

468,734

1,545,729

136,165

201,606

174,510

411,761

924,042

Other Markets

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

196,399

27,257

55,142

45,502

55,578

183,479

37,000

63,328

40,569

54,699

195,596

Dissolutions

(61,351)

(8,768)

(47,213)

(47,840)

(25,860)

(129,681)

(64,801)

(48,023)

(26,363)

(12,003)

(151,189)

Net Sales

135,048

18,489

7,929

(2,338)

29,718

53,798

(27,801)

15,305

14,206

42,696

44,406

Total

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

2,530,373

367,734

574,790

498,556

599,493

2,040,574

292,689

354,585

261,762

507,903

1,416,939

Dissolutions

(350,284)

(51,032)

(118,407)

(170,566)

(101,041)

(441,047)

(191,572)

(137,674)

(73,046)

(53,446)

(455,738)

Net Sales

2,180,089

316,702

456,383

327,990

498,452

1,599,527

101,117

216,911

188,716

454,457

961,200

While projects located in São Paulo and Rio de Janeiro are performing well, the segment’s gross margin in 2013 was impacted by the poorer performance of projects outside core markets. The Company expects more normalized profitability levels from the 1H14. Excluding legacy projects in discontinued markets, the Gafisa Segment gross margin would have been 35.7%.

The sales speed for inventory outside of core markets remains lower than that of sales within core markets, particularly in São Paulo and Rio de Janeiro. The sale of this inventory and the run-off of legacy projects are on schedule and expected to conclude in 2014.

8


 

 

Tenda Segment

The year of 2013 was highlighted by the resumption of Tenda launches under a new business model, based on three basic pillars: operating efficiency, risk management and capital discipline. Currently, the Company continues to operate in 4 macro regions: São Paulo, Rio de Janeiro, Minas Gerais and Northeast (Bahia and Pernambuco). Below is a brief description of the performance of these projects:

 

 

Table 5. New Tenda Launches under a New Model

Launches 2013

 

Novo Horizonte

 

Vila Cantuária

 

Itaim Paulista Life

 

Verde Vida

 

Jaraguá Life

 

Viva Mais

 

Campo Limpo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Launches

 

mar-13

 

mar-13

 

may-13

 

jul-13

 

aug-13

 

nov-13

 

dec-13

PSV Launched (R$000)

 

65,145

 

45,903

 

31,220

 

38,563

 

40,842

 

39,713

 

48,000

# Units

 

580

 

440

 

240

 

360

 

260

 

300

 

300

% PSV Sold
(2013)

 

100%

 

60%

 

70%

 

76%

 

75%

 

28%

 

8%

% Transfer / Sale (2013)

 

98%

 

62%

 

73%

 

43%

 

73%

 

49%

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Project

 

 

 

 

 

 

 

 

 

 

 

 

Osasco - SP

 

Camaçari - BA

 

São Paulo - SP

 

Salvador - BA

 

São Paulo - SP

 

Rio de Janeiro - RJ

 

São Paulo - SP

 

 

Table 6. Wrap Up Operational Turnaround Tenda (R$000 and units)

 

 

4Q13

 

 

4Q12

 

 

New Model

Legacy

Total

New Model

Legacy

Total

Main Indicators

 

 

 

 

 

 

PSV in Inventory

127,979

490,452

618,431

-

826,671

826,671

Units in Inventory

913

2,963

3,876

-

5,552

5,552

Projects under construction

7

20

27

-

52

52

Units to be delivered

2,239

7,148

9,387

-

13,579

13,579

Cost to be incurred

110,099

111,226

221,325

-

460,629

460,629

 

The new operating model has resulted in a consistent reduction in the level of dissolutions from Tenda during the year. We expect this trend to be maintained over the coming quarters, due to the consolidation of the operational process of its new business model. During the 4Q13, sales cancellations declined to R$75.1 million from R$133.7 million in the 3Q13, and to R$317.6 million in the 4Q12. Since 1Q12, the volume of dissolutions reduced by 77.9%. For the year, the volume of dissolutions reached R$598.9 million, a decrease of 52.1% compared to the volume of R$1.2 billion in 2012. In the 1Q14, due to the concentration of the delivery of legacy projects, the volume of dissolutions is expected to be higher than in the 4Q13.

Of the 3,799 units experiencing sales cancellations in the Tenda segment and returned to inventory, 88.5% were resold during the year.

 

9


 

 

 

Table 7. Dissolutions  – Tenda Segment  (4Q11-3Q13) (R$000)

 

4Q11

1Q12

2Q12

3Q12

4Q12

1Q13

2Q13

3Q13

4Q13

New Projects

 

 

 

 

 

 

 

 

 

Gross Sales

-

-

-

-

-

13,656

57,011

59,713

84,491

Dissolutions

-

-

-

-

-

-

(2,126)

(7,433)

(6,293)

Net Sales

-

-

-

-

-

13,656

54,885

52,279

78,197

Legacy Projects

 

 

 

 

 

 

 

 

 

Gross Sales

248,241

249,142

344,855

293,801

287,935

225,646

270,677

223,909

154,197

Dissolutions

(467,000)

(339,585)

(329,127)

(263,751)

(317,589)

(232,517)

(155,722)

(126,038)

(68,769)

Net Sales

(218,759)

(90,443)

15,728

30,050

(29,653)

(6,871)

114,956

97,872

85,429

Total

 

 

 

 

 

 

 

 

 

Canceled Units

4,444

3,157

2,984

2,202

2,509

1,700

1,172

924

491

Gross Sales

248,241

249,142

344,855

293,801

287,935

239,302

327,689

283,622

238,688

Dissolutions

(467,000)

(339,585)

(329,127)

(263,751)

(317,589)

(232,517)

(157,848)

(133,471)

(75,062)

Net Sales

(218,759)

(90,443)

15,728

30,050

(29,653)

6,785

169,841

150,151

163,626

 

Tenda remains focused on the completion and delivery of its remaining projects, and is also dissolving contracts with non-eligible clients, so as to sell the units to new and qualified customers. Thus, Tenda’s new business model worked to improve its financial cycle, by reducing the average time required to conclude the contract signing, which has been halved from 14 months in 3Q12, to around 6 months in the 4Q13. Taking into account only projects launched within the new business model, the average time is 4 months.

The run-off of legacy projects is on schedule and shall be mostly concluded in 2014. The final phase of Tenda legacy projects ended 2013 with around 7 thousand units to be delivered.

Table 8. Run-off of Tenda Legacy Projects - Construction Sites and Evolution of Units Under Development (1Q14-4Q14)

 

1Q14

2Q14

3Q14

4Q14/2015

# units

3,351

1,493

604

1,700

At the close of 4Q13 pro forma backlog revenue for the Tenda Segment totaled around R$253.1 million, being R$166.2 million related to legacy projects, compared to R$555 million in 4Q12.

 

Table 9. Evolution of Legacy Projects at Tenda – (4Q11-4Q13)

 

4Q11

1Q12

2Q12

3Q12

4Q12

1Q13

2Q13

3Q13

4Q13

New Projects

0

0

0

0

0

101,132

86,611

122,815

127,979

Finished PSV

0

0

0

0

0

-

-

-

10,379

PSV Under construction

0

0

0

0

0

101,132

86,611

122,815

117,600

Legacy Projects

932,503

915,036

838,261

764,589

826,671

671,860

593,088

591,972

490,452

PSV Delivered Units

43,397

72,404

76,872

63,728

211,924

279,037

303,520

343,280

312,854

PSV Under Construction

889,105

842,632

761,389

700,861

614,747

392,823

289,568

248,692

177,599

Total

932,503

915,036

838,261

764,589

826,671

772,992

679,699

714,787

618,431

PSV Delivered Units

43,397

72,404

76,872

63,728

211,924

279,037

303,520

343,280

323,233

PSV Under Construction

889,105

842,632

761,389

700,861

614,747

493,955

376,180

371,507

295,199

 

Consolidated Operating Results

 

Consolidated Launches

Fourth quarter 2013 launches reached R$1.6 billion, an increase of 224.9% compared to 3Q13, and 8.7% over the 4Q12. Launches for 2013 totaled R$2.9 billion, down 2.2% over 2012. The launched volume is in line with the launch guidance presented by the Company in the beginning of the year of R$2.7 to R$3.3 billion.

37 projects/phases were launched across 11 states in 2013. In terms of PSV, Gafisa accounted for 38% of the launches for the year, Tenda 12% and Alphaville the remaining 50%.

10


 

 

 


Table 10. Consolidated Launches (R$000)  

 

4Q13

3Q13

Q-o-Q(%)

4Q12

Y-o-Y(%)

2013

2012

Y-o-Y(%)

Gafisa Segment

679,154

107,248

533,3%

813,767

-16,5%

1,085,341

1,608,648

-32,5%

Alphaville Segment

851,726

287,455

196,3%

675,993

26,0%

1,462,087

1,343,313

8,8%

Tenda Segment

88,379

103,644

-14,7%

-

0,0%

338,776

-

0,0%

Total

1,619,260

498,348

224,9%

1,489,760

8,7%

2,886,204

2,951,961

-2,2%

 

Consolidated Pre-Sales  

In the quarter, consolidated pre-sales totaled R$1.3 billion, an expansion of 206.0% compared to 3Q13, and 45.0% versus 4Q12. In 2013, sales from launches represented 60% of the total, while sales from inventory comprised the remaining 40%. 

   


Table 11. Consolidated Pre-Sales (R$000)

 

4Q13

3Q13

Q-o-Q(%)

4Q12

Y-o-Y(%)

2013

2012

Y-o-Y(%)

Gafisa Segment

454,457

188,716

140.8%

498,452

-8.8%

961,200

1,599,528

-39.9%

Alphaville Segment

694,861

90,127

671.0%

436,442

59.2%

1,062,255

1,107,893

-4.1%

Tenda Segment

163,626

150,151

9.0%

-29,653

-651.8%

490,403

-74,318

-

Total

1,312,944

428,994

206.1%

905,241

45.0%

2,513,858

2,633,104

-4.5%

 

Consolidated Sales over Supply (SoS)  

Consolidated sales over supply (SoS) expanded 24.8% in the 4Q13 and 10.6% in the previous quarter. Gafisa Group consolidated sales speed of launches reached 38.7% in the year.

Table 12. Consolidated Sales over Supply (SoS)

 

4Q13

3Q13

Q-o-Q(%)

4Q12

Y-o-Y(%)

2013

2012

Y-o-Y(%)

Gafisa Segment 

17.8%

9.2%

93.5%

20.1%

-11.4%

31.4%

44.6%

-29.7%

Alphaville Segment 

35.5%

7.9%

351.4%

35.0%

1.4%

45.6%

57.7%

-20.9%

Tenda Segment 

20.9%

17.4%

20.5%

-3.7%

-662.4%

44.2%

-9.9%

-547.7%

Total

24.8%

10.6%

134.9%

20.0%

24.0%

38.7%

42.1%

-8.1%

 

 

 

11


 

 

Dissolutions

The Company has been achieving a consistent reduction in the level of dissolutions since the end of 2011, with quarterly dissolutions declining approximately 68.6% from R$573.8 million in 4Q11 to R$180.1 million in 4Q13. As expected, the most notable improvement occurred in Tenda, due to the implementation of its new business model, which, by conditioning the completion of the sale on the effective unit transfer, has shown significant improvement in the level of cancellations: since 4Q11 the Company achieved a 84.0% reduction in dissolutions. The Gafisa segment, in turn, also achieved a substantial reduction, with dissolutions declining 26.8% on a sequential basis and 52.5% compared to the previous year.

History of Dissolutions (R$ million)


Of the 5,062 Gafisa and Tenda segment units that were canceled and returned to inventory in 2013, 79.1% were resold in the same year.

 

Projects & Unit Deliveries

The Company delivered 26 projects encompassing 6,063 units in the fourth quarter, with 1,110 units stemming from the Gafisa segment, 3,487 from Tenda and the remaining 1,466 from Alphaville. The delivery date is based on the “Delivery Meeting” that takes place with customers, and not upon physical completion, which is prior to the delivery meeting. In 2013, projects delivered by the Gafisa Group comprised 13,842 units, equating to 89% of the mid-range of full-year delivery guidance of 13,500 to 17,500 for the year.

Inventory

The Gafisa Group inventory at market value increased R$347.7 million at the end of 4Q13, reaching R$4.0 billion. The market value of Gafisa inventory, which represents 52% of total inventory, increased to R$2.1 billion at the end of 4Q13, compared to R$1.9 billion in the previous quarter. The market value of Alphaville inventory was R$1.3 billion at the end of the 4Q13, a 19.6% increase compared to the 3Q13. Tenda inventory was valued at R$618.4 million at the end of 2013, compared to R$714.8 million at the end of the 3Q13.

Table 13. Inventory at Market Value (R$000)

 

Inventories BoP 3Q13

Launches

Dissolutions

Pre-Sales

Price Adjustments + Others

Inventories EoP 4Q13

% Q-o-Q

Gafisa Segment

1,863,859

679,154

53,446

454,457

11,654

2,100,210

12.7%

Alphaville Segment

1,057,405

851,726

51,637

694,861

50,842

1,265,113

19.6%

Tenda Segment

714,788

88,379

75,062

163,626

- 21,110

618,431

-13.5%

Total

3,636,052

1,619,260

180,145

1,312,944

41,386

3,983,754

9.6%

 

Table 14. Inventories at Market Value - Construction Status (R$000)

 

Not initiated

Up to 30% built

30% to 70% built

More than 70% built

Finished
units ¹

Total 4Q13

Gafisa Segment

313,867 313,867

449,392

841,152

216,676

279,123

2,100,210

Alphaville Segment

- -

448,640

250,615

407,366

158,492

1,265,113

Tenda Segment

44,153 48,

31,484

145,798

73,763

323,333

618,431

Total

 

 

 

 

 

358,021

929,516

1,237,565

697,805

760,848

3,983,754

¹ Note: Inventory at market value includes projects with partners. The figure is not comparable to the accounting inventory due to the new accounting consolidation implemented on behalf of CPCs 18, 19 and 36.

 

Additional information concerning Gafisa Group inventories can be found in the appendix to this release.

12


 

 

Landbank

Gafisa’s consolidated landbank, with a PSV of approximately R$25.8 billion, is comprised of 153 different projects/phases that are located in core market regions. In line with the Company’s strategy, 37.0% of our landbank has been acquired through swaps – which require no cash obligation. During 2013, Gafisa expanded its landbank to support future growth plans with acquisitions totaling R$7.2 billion in PSV.

 

Table 15. Landbank – 4Q13

 

PSV - R$ mm
(% Gafisa)

% Swap
Total

% Swap
Units

% Swap
Financial

Potential units
(% co)

Potential units
(100%)

Gafisa Segment

6,478,182

38.5%

37.7%

0.8%

11,657

12,990

Alphaville Segment

16,921,266

100.0%

-

100.0%

89,730

150,849

Tenda Segment

2,427,604

25.8%

20.9%

4.9%

20,018

20,018

Total

25,827,052

37.0%

34.3%

2.7%

121,404

183,857

 

The table below summarizes changes in the Company’s landbank during the 4Q13.

 

 

Table 16. Changes in the Landbank – 4Q13

 

Initial Landbank

Land Acquisition

Launches

Adjustments

Final Landbank

Gafisa Segment

5,343,612

1,565,232

-1,085,341

654,679

6,478,182

Alphaville Segment

11,434,261

6,520,000

-1,462,087

429,092

16,921,266

Tenda Segment

1,890,796

478,927

-338,776

396,656

2,427,604

Total

18,668,669

8,564,159

-2,886,204

1,480,427

25,827,052

The adjustments of the period reflect updates related to project scope, expected release date and inflationary adjustments to landbank for the period.

 

13


 

 

Consolidated Financial Results

Fourth-quarter Alphaville results are recognized in the Equity Method line. Reported results for 4Q13 reflect 100% of the financial results of Alphaville until Novemebr 30, 2013, and a 30% participation thereafter. For the other periods presented, the results reflect the eligible equity interest in each instance.

 

Revenues

On a consolidated basis, 4Q13 net revenues totaled R$704.7 million, an increase of 12.2% compared with the 3Q13 and 24.1% compared with the 4Q12. The result reflects high inventory sales during the 4Q13. For 2013, net revenue reached R$2.5 billion, a decrease of 11.5% compared to 2012, impacted by the lower launch volumes in Gafisa and Tenda’s net revenue reduction from the delivery of Tenda legacy projects. New launches are still in the final stages of revenues.             

During the 4Q13, the Gafisa segment accounted for 69.5% of net revenues, while Tenda comprised the remaining 30.5%. In 2013 Gafisa accounted for 67.1% of revenues, while Tenda contributed the remainder. The below table presents detailed information on the makeup of revenues.

 

Table 17. Gafisa + Tenda - Pre-Sales and Recognized Revenues, by Launch Year (R$000)

 

 

4Q13

4Q12

 

Launch Year

Pre-Sales

%
Pre-Sales

Revenues

%
Rev

Pre-Sales

%
Pre-Sales

Revenues

%
Rev

Gafisa

Launches 2013

264,049

58%

42,736

9%

-

-

-

-

 

Launches 2012

51,300

11%

66,402

14%

370,157

74%

59,321

16%

 

Launches 2011

44,776

10%

172,452

35%

35,598

7%

86,727

23%

 

Launches ≤ 2010

94,332

21%

208,263

42%

92,697

19%

219,328

59%

 

Landbank

-

0%

- 0

0%

-

-

8,346

2%

 

Total Gafisa

454,457

100%

489,853

100%

498,452

100%

373,722

100%

Tenda

Launches 2013

74,587

46%

42,927

20%

-

-

-

-

 

Launches 2012

-

-

-

-

-

-

-

-

 

Launches 2011

12,419

8%

33,321

16%

-16,156

54%

7,418

4%

 

Launches ≤ 2010

76,620

47%

115,557

54%

-13,497

46%

167,684

86%

 

Landbank

-

0%

23,092

11%

-

-

18,923

10%

 

Total Tenda

163,626

100%

214,897

100%

-29,653 29,653

100%

194,027

100%

Consolidated

Launches 2013

338,636

55%

85,663

12%

-

-

-

-

 

Launches 2012

51,300

8%

66,402

9%

370,157

79%

59,321

10%

 

Launches 2011

57,195

9%

205,774

29%

19,441

4%

94,145

17%

 

Launches ≤ 2010

170,952

28%

323,820

47%

79,201

17%

387,012

68%

 

Landbank

-

0%

23,091

3%

-

-

27,269  

5%

Total

 Total Gafisa Group

618,083

100%

704,750

100%

468,799

100%

567,749

100%

 

Additional information on the composition of Gafisa Group revenues can be found in the appendix to this earnings release.

Gross Profit

Gross profit for the period was R$222.0 million, an increase of 28.0% compared with R$173.5 million registered in 3Q13 and a 142.7% rise y-o-y from R$91.5 million in the 4Q12. Gross margin in the quarter reached 31.5%, an increase of 3.9 percentage points from the previous quarter. For 2013, gross profit was R$617.4 million and gross margin reached R$ 24.9% against R$528.3 million with a margin of 18.8% reported in 2012. Still, the gross margin is improving as Gafisa and Tenda segment legacy projects are replaced by projects launched in core markets and under the new Tenda business model, which contain higher margins. The increased contribution of more profitable projects to consolidated results can be observed throughout 2013.

Additionally, gross margin in 4Q13 benefited from the reversal of provisions for some construction works totaling R$34.2 million. As the Company has been able to achieve greater control of its operations, provisions which were intended to cover adjustments to and/or changes in old projects budgets may be reversed at the time the developments are completed.

Table 18. Gafisa + Tenda - Gross Margin (R$000)

 

4Q13

3Q13

Q-o-Q(%)

4Q12

Y-o-Y(%)

2013

2012

Y-o-Y(%)

Gross Profit

221,999

173,503

28.0%

91,547

142.5%

617,445

528,282

16.9%

Gross Margin

31.5%

27.6%

387 bps

16.1%

1539 bps

24.9%

18.8%

605 bps

 

Additional information regarding the breakdown of the Gafisa Group gross margin can be found in the appendix to this earnings release.

 

14


 

 

Selling, General, And Administrative Expenses (SG&A)

SG&A expenses totaled R$130.1 million in the 4Q13, a 9.2% decrease when compared with the R$143.4 reported in 4Q12 and 28.4% increase versus the 3Q13. This increase between the 3Q13 and 4Q13 reflects the adjustment in the provision for bonuses, which is usually held in the last quarter of the year, when the bonus metrics are checked against the closure of the financial statements. Excluding the bonus provision, general and administrative expenses decreased 7.6% compared to 3Q13 and 22.7% compared to 4Q12.

In 2013, selling, general and administrative expenses totaled R$449.7 million, a decrease of 7.1% compared to 2012, reflecting strategies to realign costs to the Company’s current size and the phase of its business cycle.

Selling expenses reached R$53.9 million in the 4Q13, a 16.7% increase compared to 3Q13 due to the increased volume of launches held in 4Q13. On a y-o-y basis, selling expenses decreased 24.1%, despite launches in the 4Q13 being quite similar to those recorded in the 4Q12. Selling expenses totaled R$215.6 million in the year, a decrease of 6.9% compared to the R$231.7 million recorded in 2012.

Despite the resumption of Tenda new projects and equilibrium in the consolidated volume of launches in the year, the Company managed to reduce overall selling expenses due to the effectiveness of the sales process through its own Tenda stores, which allowed for greater control and efficiency in this line.

 

Table 19. Gafisa + Tenda - SG&A Expenses (R$000)

 

4Q13

3Q13

Q-o-Q (%)

4Q13

Y-o-Y(%)

2013

2012

Y-o-Y(%)

Selling Expenses

53,857

46,165

16.7%

70,999

-24.1%

215,649

231,746

-6.9%

General & Administ. Expenses

76,264

55,155

38.3%

72,373

5.4%

234,023

252,208

-7.2%

Total SG&A Expenses

130,121

101,320

28.4%

143,372

-9.2%

449,672

483,954

-7.1%

Launches

1,619,260

498,348

224.9%

1,489,760

8.7%

2,886,204

2,951,961

-2.2%

Net Pre-Sales

1,312,944

428,994

206.1%

905,241

45.0%

2,513,858

2,633,104

-4.5%

Net Revenue

704,750

628,047

12.2%

567,749

24.1%

2,481,211

2,805,086

-11.5%

                 

 

With the turnaround cycle process virtually complete, the Company is seeking greater stabilization in its cost and expense structure and SG&A. In 2013 it already achieved a 7.1% reduction year-over-year. In 2014, the Company is seeking to improve productivity and increase efficiency in its operations.

 

Table 20. Gafisa + Tenda - SG&A / Launches (%)

 

4Q13

3Q13

Q-o-Q (%)

4Q13

Y-o-Y(%)

2013

2012

Y-o-Y(%)

Sales / Launches

3.3%

9.3%

-594 bps

4.8%

-144 bps

7.5%

7.9%

-38 bps

G&A / Launches

4.7%

11.1%

-636 bps

4.9%

-15 bps

8.1%

8.5%

44 bps

Total SG&A / Launches

8.0%

20.3%

-1230 bps

9.6%

-159 bps

15.6%

16.4%

-81 bps

 

 

Table 21. Gafisa + Tenda - SG&A / Pre-Sales (%)

 

4Q13

3Q13

Q-o-Q (%)

4Q13

Y-o-Y(%)

2013

2012

Y-o-Y(%)

Sales / Pre-Sales

4.1%

10.8%

-666 bps

7.8%

-374 bps

8.6%

8.8%

-22 bps

G&A / Pre-Sales

5.8%

12.9%

-705 bps

8.0%

-219 bps

9.3%

9.6%

-27 bps

Total SG&A/ Pre-Sales

9.9%

23.6%

-1371 bps

15.8%

-593 bps

17.9%

18.4%

-49 bps

 

 

Table 22. Gafisa + Tenda - SG&A / Net Revenue (%)

 

4Q13

3Q13

Q-o-Q (%)

4Q13

Y-o-Y(%)

2013

2012

Y-o-Y(%)

Sales / Net Revenue

7.6%

7.4%

29 bps

12.5%

-486 bps

8.7%

8.3%

43 bps

G&A / Net Revenue

10.8%

8.8%

204 bps

12.7%

-193 bps

9.4%

9.0%

44 bps

Total SG&A/ Net Revenue

18.5%

16.1%

233 bps

25.3%

-679 bps

18.1%

17.3%

87 bps

 

Additional information on Gafisa Group Selling, General and Administrative Expenses can be found in the appendix to this earnings release.

 

15


 

 

 

Management & Board Compensation

In the periods ended December 31, 2013 and 2012, the amounts related to the managers’ compensation are stated as follows:

Table 23. Management Compensation Gafisa + Tenda (R$000)  

12/31/2013

Board of
Directors

Executive Officers

Fiscal Council

Number of members

9

7

3

Fixed annual compensation

1,899

4,872

166

Salaries

1,852

4,485

166

Direct and indirect benefits

47

387

-

Monthly compensation

158

406

14

Total compensation

1,899

4, 872

166

Profit sharing

-

11,617

-

12/31/2012

Board of
Directors

Executive Officers

Fiscal Council

Number of members

9

8

3

Fixed annual compensation

1,791

5,113

138

Salaries

1,772

4,834

138

Direct and indirect benefits

19

279

-

Monthly compensation

149

426

11

Total compensation

1,791

5,113

138

Profit sharing

-

9,800

 

 

Table 24. Profit Sharing

 

31/12/2013

31/12/2012

Executive Officers

11,617

9,800

Other employees

48,034

54,211

Alphaville for Sale

-

-16,302

Total

59,651

47,709

 

Consolidated Adjusted EBITDA

Adjusted EBITDA totaled R$978.9 million in 4Q13, driven by the completion of the Alphaville sale in early December. Excluding the result related to Alphaville transaction, adjusted EBITDA reached R$138.9 million in 4Q13, stable when compared with the R$140.0 million from the previous quarter. Under the same criteria, adjusted EBITDA margin reached 19.7%, compared to a margin of 22.3% recorded in the 3Q13.

For the year 2013, adjusted EBITDA reached R$1.3 billion. Excluding the effect of the Alphaville transaction, income reached R$430.6 million with an EBITDA margin of 17.4% compared to EBITDA of R$379.0 million and a margin of 13.5% in 2012.

In 2013, despite a scenario of decreased net revenues, the Company’s operating performance benefited from an 18.1% decrease in its operating costs, and also from the reduction of R$34.3 million in SG&A, or 7.1% million lower than last year.

 

Table 25. Gafisa + Tenda + Alphaville - Consolidated Adjusted EBITDA (R$000)

4T13

3T13

T/T (%)

4T12

A/A (%)

2013

2012

A/A (%)

Net Income (Loss)

921,284

15,778

5,739.0%

-101,412

1,008.5%

867,443

-127,043

168.3%

(+) Financial results

31,190

48,485

-35.7%

34,685

-10.1%

162,503

180,263

-91.0%

(+) Income taxes

58,476

7,018

733.2%

-5,173

1,230.4%

78,926

20,222

290.3%

(+) Depreciation & Amortization

24,441

18,142

34.7%

34,756

-29.7%

63,014

80,238

-21.5%

(+) Capitalized interests

44,875

42,569

5.4%

27,925

60.7%

157,211

157,095

0.1%

(+) Expenses w/ stock options

3,704

4,170

-11.2%

4,101

-9.7%

17,419

18,899

-7.8%

(+) Minority shareholders

-28,909

3,838

-853.2%

15,696

-284.2%

235

49,363

-99.5%

Adjusted EBITDA

978,949

140,000

599.2%

10,577

9,155.1%

1,270,639

379,037

235.2%

Net revenue

704,750

628,047

12.2%

567,750

24.1%

2,481,211

2,805,086

-11.5%

Adjusted EBITDA Margin

138.9%

22.3%

11,662 bps

1.9%

13,704 bps

54.3%

13.5%

4,079 bps

(-) Net Result Alphaville Transaction

-464,157

-

-

-

-

-464,157

-

-

(-) Revaluation at Fair Value of Alphaville

-375,853

-

-

-

-

-375,85

-

-

Adjusted EBITDA Ex-Alphaville Transaction

138,939

140,000

90.5%

10,577

1,213.6%

430,629

379,037

47.3%

Adjusted EBITDA Margin Ex-Alphaville Transaction

19.7%

22.3%

-260bps

-10.7%

3,040 bps

17.4%

13.5%

390 bps

EBITDA adjusted by expenses associated with stock option plans, as this is an entry, non-cash expense.

16


 

 

Additional information on the EBITDA for each of the Company’s operating segments can be found in the appendix to this earnings release.

 

Depreciation and Amortization  

Depreciation and amortization in the 4Q13 reached R$24.4 million, and R$63.0 million for the year 2013, lower than the R$80.2 million recorded in 2012 due to lower amortization related to the Company's sales booths.

 

Financial Results

Net financial expenses totaled R$31.2 million in 4Q13, an improvement compared to the net negative result of R$48.5 million in 3Q13 and R$34.7 million in 4Q12. Financial revenues totaled R$28.4 million, a 77.8% y-o-y increase due to the higher interest rates in the period. Financial expenses reached R$59.6 million, compared to R$50.7 million in the 4Q12, also impacted by the higher average interest rates in the period coupled with the effect of mark-to-market adjustments and derivative transactions.

For the year, net financial results ended 2013 with a negative result of R$162.5 million against R$180.3 million in 2012.

 

Taxes

Income taxes, social contribution and deferred taxes for 4Q13 amounted to R$17.6 million. During the year, total income taxes, social contribution and deferred taxes totaled R$2.8 million.

The revaluation at fair value of the remaining stake in Alphaville resulted in the constitution of deferred income tax liability attributable to the income from the revaluation totaling R$ 127.8 million. Still, taking into consideration the result in 2013, the new future profitability and the Company’s taxable income for years to come, a deferred income tax asset in the amount of R$180.6 million was constituted in  4Q13, which was offset by the deferred income tax liability, generating a net effect in the result of approximately R$ 20.9 million.

Regarding the sale transaction of 70% stake in Alphaville, the tax calculated on the capital gain was R$ 76.1 million.

 

Net Income

Gafisa Group ended the 4Q13 with net income of R$921.3 million. Excluding the effects of the Alphaville transaction, the Company's net income was R$81.3 million in the quarter and R$27.4 million in 2013, compared to a net loss of R$127.0 million in 2012.

 

Backlog of Revenues and Results   

The backlog of results to be recognized under the PoC method was R$614.1 million in the 4Q13. The consolidated margin for the quarter was 34.2%, an increase of 130 bps compared to the result posted in 3Q13. The table below shows the backlog margin by segment:

 

Table 26. Results to be recognized (REF) by company (R$000)

 

Gafisa

Tenda

Gafisa+Tenda

Alphaville

Revenues to be recognized

1,550,618

244,789

1,795,408

1,137,804

Costs to be recognized (units sold)

-1,003,272

-178,001

-1,181,273

-550,343

Results to be Recognized

547,346

66,789

614,134

587,461

Backlog Margin

35.3%

27.3%

34.2%

51.6%

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

The amounts include projects still under suspension clause.

 

 

Table 27. Gafisa + Tenda - Results to be recognized (REF)  (R$000)

 

4Q13

3Q13

T/T (%)

4Q12

A/A (%)

Revenues to be recognized

1,795,408

1,900,224

-5.5%

2,597,696

-30.9%

Costs to be recognized (units sold)

-1,181,273 

-1,275,911

-7.4%

-1,709,271

-30.9%

Results to be Recognized

614,134

624,313

-1.6%

888,425

-30.9%

Backlog Margin

34.2%

32.9%

135 bps

34.2%

1 bps

Note: It is included in the gross profit margin and not included in the backlog margin: Present Value Adjustment (PVA) on receivables, revenue related to swaps, revenue and cost of services rendered, PVA over property (land)  debt , cost of swaps and provision for guarantees.

 

 

17


 

 

GAFISA SEGMENT 

  

Focuses on residential developments within the upper, upper-middle, and middle-income segments, with unit prices exceeding R$250,000.

 

Gafisa Segment Launches   

 

Fourth-quarter launches reached R$679.1 million and comprised 7 projects/phases in the city of São Paulo, Rio de Janeiro, Campinas and Osasco, a sharp increase when compared to R$107.2 million recorded in the previous quarter, and a reduction of 16.5% when compared to the 4Q12. In 2013, launches reached R$1.1 billion, a 32.5% drop versus the same period of the previous year.

 


Additional information on Gafisa segment launches can be found in the appendix to this earnings release.

 

Gafisa Segment Pre-Sales

 

Fourth-quarter gross pre-sales totaled R$507.9 million, a 93.6% increase compared to 3Q13. Net pre-sales reached R$454.4 million in 4Q13, a 140.8% increase compared to 3Q13 and 8.8% decline y-o-y. Sales from launches during the year represented 45% of the total, while sales from inventory comprised the remaining 55%. In the 4Q13, sales speed was 17.8%, compared to 9.2% in 3Q13, and 20.1% in the 4Q12. The sales speed of Gafisa segment launches was 38% for the year.

 

The volume of dissolutions in the 4Q13 was R$53.4 million, a 26.8% decrease relative to the 3Q13. Of the 1,263 Gafisa segment units canceled and returned to inventory, 50.8% were resold in 2013. In the core markets of Sao Paulo and Rio de Janeiro, 620 units were canceled, with 63.4% already resold.

 

  

Additional information on Gafisa segment pre-sales can be found in the appendix to this earnings release.

18


 

 

Gafisa Vendas

During the 4Q13, Gafisa Vendas – an independent sales unit of the Company, with operations in Sao Paulo and Rio de Janeiro, focused on selling inventory - was responsible for 46.6% of gross sales in the period.  In 2013, Gafisa Vendas participation was 50.3%. Gafisa Vendas currently has a team of 610 highly trained, dedicated consultants, combined with an online sales force.

 

Gafisa Segment Delivered Projects  

During 2013, Gafisa delivered 22 projects/phases and 4,315 units, reaching 102% of the mid-range of full-year guidance of 3,500 to 5,000 units for the brand.

Table 28- Gafisa Segment Delivered Projects

 

4Q13

3Q13

Q-o-Q (%)

4Q12

Y-o-Y(%)

2013

2012

Y-o-Y(%)

PSV Transferred 1

295,487

243,274

21.5%

237,282

24.5%

973,497

1,030,838

-5.6%

Delivered Projects

6

6

-

17

-64.7%

22

44

-50.0%

Delivered Units Entregues

1,110

1,477

-24.8%

2770

-59.9%

4,315

7,505

-42.5%

Delivered PSV 2

480,460

373,144

28.8%

648,445

-25.9%

1,328,638

2,298,474

-42.2%

Note: 1– PSV refers to potential sales value of the units transferred to financial institutions. 2– PSV refers to potential sales value of delivered units.

Additional information of Gafisa segment delivered projects can be found in the appendix to this earnings release.

 

Gafisa Segment Landbank

Gafisa segment landbank, with a PSV of approximately R$6.5 billion, is comprised of 34 different projects/phases located exclusively  in core markets. Amounting to nearly 13 thousand units, 75% are located in São Paulo and 25% in Rio de Janeiro. In line with the Company’s strategy, 38.5% of the landbank was acquired through swaps, which do not require cash obligations. During the 2013, Gafisa expanded its landbank to support future launching projections with acquisitions totaling R$1.1 billion in PSV.

Table 29 –Gafisa Segment Landbank – 4Q13

 

PSV - R$ 000
(% Gafisa)

% Swap
Total

% Swap
Units

% Swap
Financial

Potential units
(% co)

Potential units
(100%)

São Paulo

4,867,242

27.4%

26.3%

1.1%

9,764

11,094

Rio de Janeiro

1,610,940

69.5%

69.5%

-

1,892

1,896

Total

6,478,182

38.5%

37.7%

0.8%

11,657

12,990

 

 

Inventory

In 2013, the Company maintained its focus on inventory reduction initiatives. Accordingly, inventory represented 55% of total sales in 2013. The market value of Gafisa segment inventory was stable at R$2.1 billion at the end of the 4Q13. The inventory of finished units outside core markets was R$272.4 million or 13% of the total. In the same period, inventory of finished units comprised R$279.1 million, representing 13% of the total inventory. Of this amount, inventory from projects launched outside core markets totaled R$205.8 million.

Table 30. Inventory at Market Value 4Q13 x 3Q13 (R$000) – Gafisa Segment  by Region

 

Inventories BoP1 3Q13

Launches

Dissolutions

Pre-Sales

Price Adjustments + Other 5

Inventories EoP2 4Q13

% Q-o-Q3

São Paulo

1,163,449

648,172

30,497

-418,564

12,098

1,435,653

23.4%

Rio de Janeiro

379,607

30,982

10,946

-34,641

5,247

392,141

3.3%

Other

320,803

-

12,002

-54,698

-5,690 ,690

272,416

-15.1%

Total Gafisa

 

1,863,859

679,154

53,446

-507,903

11,654

2,100,210

12.7%

               

 Note: 1) BoP beginning of period – 2Q13. 2) EoP end of period – 3Q13.  3) % Change 3Q13 versus 2Q13. 4)  3Q13 sales speed. 5) projects canceled during the period.

Table 31. Inventory at Market Value – Construction Status (R$000)

 

Not initiated

Up to 30% built

30% to 70% built

More than 70% built

Finished
units ¹

Total 4Q13

São Paulo

298,562

350,446

577,727

159,539

49,379

1,435,653

Rio de Janeiro

15,305

98,946

226,774

27,180

23,936

392,141

Other

-

-

36,651

29,957

205,808

272,416

Gafisa

313,867

449,392

841,152

216,676

279,123

2,100,210

¹ Note: Inventory at market value includes projects with partners. The figure is not comparable to the accounting inventory due to the new accounting consolidation implemented on behalf of CPCs 18, 19 and 36.

 

19


 

 

TENDA SEGMENT                         

  

Focuses on affordable residential developments, with unit prices between R$100.000 and R$250.000.

 

Tenda Segment Launches  

 

Having achieved control of both the operational and financial cycle, the Tenda brand resumed launches in 2013. Fourth-quarter launches totaled R$88.5 million and included 2 projects/phases in the cities of Sao Paulo and Rio de Janeiro. In 2013, Tenda launched 8 projects incompassing R$338.8 million. The brand accounted for 12% of consolidated launches in 2013.


In the appendix to this release, you will find more information about the Tenda segment launches.

 

Tenda Segment Pre-Sales

During the 4Q13, net pre-sales totaled R$163.6 million. Sales from units launched in 2013 represented 44% of total contracted sales. Sales from inventory accounted for the remaining 56%.

All new projects under the Tenda brand are being developed in phases, in which all pre-sales are contingent upon the ability to pass mortgages onto financial institutions. Launches in 2013 totaled R$338.8 million, and all were launched within the confines of Tenda’s new business model. Sales of R$217.4 million were registered, of which R$122.0 million were already transferred, and the remaining R$95.4 million are in the process of being transferred. That accounts for 379 units transferred to financial institutions in the 4Q13 and 1,096 mortgage transfers in 2013.

In the 4Q13, sales speed (sales over supply) was 20.9%, compared to 17.4% in the 3Q13.

Tenda is focused on the completion and delivery of its legacy projects, and is dissolving contracts with ineligible clients, so as to resell these units to qualified customers. The volume of dissolutions in the 4Q13 was R$75.1 million, a 60.0% decrease relative to the 3Q13. Of the 3,799 Tenda units that were canceled and returned to inventory in 2013, 88.5% were resold to qualified customers in the same period.

Table 32. Pre-Sales (Net of Dissolutions) by Market Region - Tenda Segment  (R$000)

 

1Q12

2Q12

3Q12

4Q12

1Q13

2Q13

3Q13

4Q13

Tenda

São Paulo

-47,561

2,852

-8,111

-6,148

13,013

43,569

33,281

33,904

 

(%)

52.7%

17.8%

-27.0%

20.3%

191.2%

25.7%

22.2%

20.7%

 

Rio de Janeiro

-190

10,628

11,481

15,605

16,607

32,444

12,469

27,594

 

(%)

0.2%

67.5%

38.3%

-52.0%

245.6%

19.1%

8.3%

16.9%

 

Minas Gerais

-32,805

-30,185

-13,077

-22,121

-15,491

11,714

8,036

13,994

 

(%)

36.3%

-192.4%

-43.7%

75.0%

-227.9%

6.9%

5.3%

8.6%

 

Nordeste

-20,629

10,150

17,384

13,219

10,214

23,253

36,126

33,702

 

(%)

22.8%

64.3%

58.0%

-44.0%

150.0%

13.7%

24.1%

20.6%

 

Other

10,743

22,283

22,373

-30,208

-17,561

58,862

60,239

54,432

 

(%)

-11.8%

143.0%

74.7%

100.7%

-258.8%

34.7%

40.1%

33.3%

 

Total (R$) 

-90,443

15,728

30,050

-29,653

6,785

169,841

150,151

163,626

 

(%)

100.0%

100.0%

100.0%

100.0%

100.0%

100.0%

100.0%

100.0%

 

In the appendix to this earnings release, you will find more information on Tenda segment pre-sales.

 

20


 

 

Tenda Segment Transfers

In the 4Q13, Tenda transferred 1,545 units to financial institutions, of which 379 related to new projects, totaling 9,487 transfers in 2013, of which 1,096 are related to new projects.

Table 33 – PSV Transferred - Tenda (R$000)

 

4Q13

3Q13

Q-o-Q (%)

4Q12

Y-o-Y(%)

2013

2012

Y-o-Y(%)

New Projects

42,921

52,466

-18.2%

-

-

121,995

-

0.0%

Legacy Projects

145,038

230,613

-37.1%

331,565

-56.3%

899,709

1,199,573

-25.0%

PSV Transferred1

187,959

283,079

-33.6%

331,565

-43.3%

1,021,704

1,199,573

-14.8%

Note: 1- PSV refers to potential sales value of units transferred to financial institutions

 

Tenda Segment Delivered Projects

During 2013, Tenda delivered 41 projects/phases and 7,027 units, representing 101% of the mid-range of full-year delivery guidance of 6,500 to 7,500 units for the brand.

Additional information about Tenda segment delivered projects can be found in the appendix to this release.

Tenda Segment Landbank

Tenda segment landbank, with a PSV of approximately R$2.4 billion, is comprised of 27 different projects/phases located in core markets. 13% are located in São Paulo, 4% in Rio de Janeiro, 10% in Minas Gerais and the remaining in the Northeast region, specifically in the states of Bahia and Pernambuco. Altogether these amount to more than 20 thousand units. In 2013, Tenda expanded its landbank to support future launches with acquisitions totaling R$536.8 million in PSV, which were concentrated in the Company’s core markets.

Table 34. Landbank - Tenda Segment  - 4Q13

 

PSV - R$ mm
(% Tenda)

% Swap
Total

% Swap
Units

% Swap
Financ
ial 

Potential Units
(%co)

Potential Units
(100%)

São Paulo

310,942

14.7%

14.7%

-

2,587

2,587

Rio de Janeiro

83,660

-

-

-

680

680

Northeast

1,784,696

19.6%

15.6%

4.1%

14,896

14,896

Minas Gerais

248,307

75.1%

61.4%

13.7%

1,855

1,855

Total

2,427,604

25.8%

20.9%

4.9%

20,018

20,018

 

 

Inventory

Tenda has achieved satisfactory results on its inventory reduction initiatives in 2013, with inventory representing 56% of total sales. The market value for Tenda inventory was reduced in 13.5% to R$618.4 million at the end of the fourth quarter. The legacy projects inventory for the Tenda segment totaled R$490.5 million or 79.3% of the total. In the same period, inventory of units within the Minha Casa, Minha Vida program comprised R$389.7 million, or 63% of the total inventory, while the proportion outside the program reached 37% in 2013.

Table 35. Inventory at Market Value 4Q13 x 3Q13 (R$000) – Tenda Segment  by Region

 

Inventories IP1 3Q13

Launches

Dissolutions

Pre-Sales

Price Adjustments + Other 5

Inventories FP2 4Q13

%
Q-o-Q3

São Paulo

161,622

48,000

13,736

-47,640

-2,579

173,138

7.1%

Rio de Janeiro

86,743

40,379

7,759

-35,354

-2,412

97,116

12.0%

Minas Gerais

67,247

-

12,337

-26,332

-357

52,896

-21.3%

Northeast

93,968

-

4,321

-38,022

-4,068

56,199

-40.2%

Other

305,207

-

36,909

-91,340

-11,693

239,082

-21.7%

Total Tenda

714,788

88,379

75,062

-238,688

-21,110

618,431

-13.5%

MCMV

436,210

88,379

34,887

-157,315

-12,432

389,729

-10.7%

Out of MCMV

278,577

-

40,175

-81,373

-8,677

228,702

-17.9%

Note: 1) BoP beginning of period – 3Q13. 2) EoP end of period – 4Q13.  3) % Change 4Q13 versus 3Q13. 4) 4Q13 sales speed. 5) projects canceled during the period.

Table 36. Inventory at Market Value – Construction Status (R$000)

 

Not initiated

Up to 30% built

30% to 70% built

More than 70% built

Finished
units ¹

Total 4Q13

New Model - MCMV

44,153

31,484

41,915

47

10,379

127,979

Legacy - MCMV

-

-

78,902

32,539

150,309

261,750

Legacy – Out of MCMV

-

-

24,980

41,177

162,544

228,702

Total Tenda

44,153

31,484

145,798

73,763

323,233

618,431

             

¹ Note: Inventory at market value includes projects with partners. The figure is not comparable to the accounting inventory due to the new accounting consolidation implemented on behalf of CPCs 18, 19 and 36.

21


 

 

 

ALPHAVILLE SEGMENT 

 

  

Focuses on the sale of residential lots, with unit prices between R$130.000 and R$500.000, and is present in 68 cities across 23 states and in the Federal District.

 

 

Alphaville Segment Launches  

Fourth-quarter launches totaled R$851.7 million, a 196.3% increase compared to 3Q13 and 26.0% versus the year-ago period. Launch volumes included 10 projects/phases across 8 states. The segment accounted for 50% of 2013 consolidated launches.

Additional information on Alphaville segment launches can be found in the appendix to this earnings release.

 

Alphaville Pre-Sales  

Fourth-quarter net pre-sales reached R$694.9 million, a decrease compared to R$90.1 million in the previous quarter, and 59.2% increase y-o-y.  In the 4Q13, sales speed (sales over supply) was 35.5%, compared to 7.9% in the 3Q13. Sales from launches represented 91% of total sales in the quarter, and sales speed from launches was 45.6% in 2013.

Additional information on Alphaville segment pre-sales can be found in the appendix to this earnings release.

 

Alphaville Segment Delivered Projects

During 2013, Alphaville delivered 5 projects/phases and 2,500 units, reaching 59% of the mid-range of full-year guidance of 3,500 to 5,000 units for the brand. The deviation from the projected guidance is related to delays in getting final documentation for effective delivery of the units.

Additional information on Alphaville segment delivered projects can be found in the appendix to this earnings release.

 

Alphaville Segment Landbank and Inventory

The table below presents more detail on the breakdown of Alphaville’s landbank and also inventory at market value at the end of 4Q13:

 

Table 37 – Alphaville Segment Landbank - 4Q13

 

PSV - R$ mm
(% Alphaville)

% Swap
Total

% Swap
Units

% Swap
Financial

Potential Units
(%co)

Potential Units
(100%)

São Paulo

2,291,833

100.0%

-

100.0%

12,430

22,382

Rio de Janeiro

1,478,282

100.0%

-

100.0%

7,949

12,556

Other

13,151,151

100.0%

-

100.0%

69,351

115,911

Total

16,921,266

100.0%

-

100.0%

89,730

150,849

 

Table 38. Inventory at Market Value 4Q13 x 3Q13 (R$000)

 

Inventories BoP1 3Q13

Launches

Dissolutions

Pre-Sales

Price Adjustments + Other 5

Inventories EoP2 4Q13

% Q/Q3

Total Alphaville

1,057,405

851,726

51,637

-746,498

50,842

1,265,113

19.6%

≤ R$200K;

359,720

417,340

16,050

-168,379

-230,619

394,113

9.6%

> R$200K; ≤ R$500K

490,100

434,386

29,835

-464,608

136,206

625,919

27.7%

> R$500K

207,585

-

5,753

-113,511

145,254

245,081

18.1%

               

Note: 1) BoP beginning of period – 3Q13. 2) EoP end of period – 4Q13.  3) % Change 4Q13 versus 3Q13. 4)  4Q13 sales speed. 5) Projects canceled during the period.

 

22


 

 

BALANCE SHEET 

 

Cash and Cash Equivalents

On December 31, 2013, cash and cash equivalents, and securities, totaled R$2.0 billion, impacted by the completion of the Alphaville stake sale.

Accounts Receivable

At the end of the 4Q13, total consolidated accounts receivable decreased 23.4% to R$4.1 billion y-o-y, and was 6.7% below the R$4.4 billion recorded in the 3Q13.

Currently, Gafisa and Tenda segments have approximately R$480 million in accounts receivable from finished units.

Table 39. Total receivables (R$000)  

 

4Q13

3Q13

Q-o-Q (%)

4Q12

Y-o-Y (%)

Receivables from developments – LT (off balance sheet)

1,863,423

1,972,210

-5.5%

2,696,103

-30.9%

Receivables from PoC – ST (on balance sheet)

1,909,876

2,103,130

-9.2%

2,188,971

-12.8%

Receivables from PoC – LT (on balance sheet)

313,791

301,570

4.1%

443,057

-29.2%

Total

4,087,090

4,376,910

-6.6%

5,328,131

-23.3%

           

 

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

Table 40. Schedule of Receivables (R$000)

 

Total

>Dez/14

>Dez/15

>Dez/16

>Dez/17

Gafisa

3,271,931

1,375,087

1,094,543

389,624

412,677

Tenda

815,159

534,789

183,865

31,035

65,470

Total

4,087,090

1,909,876

1,278,408

420,659

478,147

 

Liquidity

At the end of 2013, the Company’s leverage was impacted by the completion of Alphaville sale. In the previous quarter, due to the acquisition of the remaining portion (20%) of Alphaville, the Companys leverage level increased temporarily, reaching 126% (Net Debt / Equity) due to the following factors: (i) cash disbursement and debt issuance related to the acquisition of the remaining stake of 20%, and (ii) reduction in Net Equity due to adjustments in the lines of minority and constituted goodwill in the acquisition of the 20% stake.

 

As a result of the completion of the Alphaville sale on December 9, in addition to the cash inflow of R$1.5 billion related to the settlement of the sale of the 70% stake in Alphaville, the following impacts occurred: (i) reversal of goodwill related to the acquisition, in the 3Q13, of the remaining 20% stake; (ii) increased Equity due to the R$464.2 million from the sale of the 70% stake; and (iii) revaluation of the remaining 30% stake.

 

Thus, the Company’s Net Debt/Equity ratio decreased to 36.1%, compared to leverage of 126.0% in the previous quarter and 124.9% in the 4Q12, taking into consideration only Gafisa and Tenda. Excluding Project Finance, this Net Debt/Equity ratio showed a negative result of 27.7%.

 

The Company's net debt totaled R$1.2 billion at the end of 2013, impacted by the funds from the sale of the Alphaville stake. For comparison purposes, in the previous quarter, net debt was R$2.9 billion.

The Company`s cash generation was a fourth quarter highlight. Cash generation was R$178.0 million in the 4Q13 and R$97.3 million in 2013. Operational cash flow was positive at R$259.1 million in the 4Q13, totaling R$667.7 million in the year. These figures take into account Gafisa and Tenda only.

Table 41. Cash Generation

 

4Q12

1Q13

2Q13

3Q13

4Q13

Availabilities

1,248,231

1,146,176

1,101,160

781,606

2,024,163

Change in Availabilities

 

(102,055)

(45,016)

(319,555)

1,242,558

Investments

3,618,845

3,602,105

3,620,378

3,639,707

3,183,208

Change in Cash Ex-Investments

 

(16,740)

18,273

19,329

(456,499)

Total Debt + Investor Obligations

-

-

35,634

406,632

(1,114,281)

Change in Total Debt + Investor Obligations

-

-

35,634

370,998 

(1,520,912)

Cash Generation in the period

-

(85,315)

(27,655)

32,114

178,144

Cash Generation Final

-

(85,315)

(112,970)

(80,855)

97,289

 

 

23


 

 

Table 42. Debt and Investor Obligations

Type of obligation (R$000)

4Q13

3Q13

Q-o-Q (%)

4Q12

Y-o-Y (%)

Debentures - FGTS (A)

961,416

1,089,263

-11.7%

1,163,204

-17.3%

Debentures - Working Capital (B)

459,802

710,069

-35.2%

572,699

-19.7%

Project Financing SFH – (C)

1,088,258

756,173

43.9%

704,758

54.4%

Working Capital (D)

550,052

954,449

-42.4%

1,199,776

-54.2%

Total (A)+(B)+(C)+(D) = (E)

3,059,528

3,509,954

-12.8%

3,640,437

-16.0%

Investor Obligations (F)

123,679

129,747

-4.7%

323,706

-61.8%

Total debt (E) + (F) = (G

3,183,207

3,639,701

-12.5%

3,964,143

-19.7%

Cash and availabilities (H)

2,024,163

781,606

159.0%

1,567,754

29.1%

Net debt (G)-(H) = (I)

1,159,044

2,858,095

-59.4%

2,396,389

-51.6%

Equity + Minority Shareholders (J)

3,214,483

2,267,662

41.8%

2,685,829

19.7%

ND/Equity (I)/(J) = (K)

36.1%

126.0%

-8998 bps

89.2%

-5317 bps

ND Exc. Proj Fin / Equity (I)-((A)+(C)/(J) = (L)

-27.7%

44.7%

-2 bps

19.7%

-2 bps

 

The Gafisa Group ended the fourth quarter with R$1.3 billion of total debt due in the short term. It should be noted, however, that 48% of this volume relates to debt linked to the Company's projects.

 

 

 Table 43 - Debt Maturity

(R$000)

Average cost (pa.)

Total

Until Sep/14

Until Sep/15

Until Sep/16

Until Sep/17

After Sep/18

Debentures - FGTS (A)

TR + (9,54% - 10,09%)

961,416

261,782

349,634

150,000

200,000

-

Debentures - Working Capital (B)

CDI + (1,50% - 1,95%)

459,802

302,050

149,460

8,292

-

-

Project Financing SFH – (C)

TR + (8,30% - 11,50%)

1,088,258

346,477

459,558

191,316

89,669

1.238

Working Capital (D)

CDI + (1,30% - 3,04%)

550,052

243,909

182,763

105,148

18,232

-

Total (A)+(B)+(C)+(D) = (E)

 

3,059,528

1,154,218

1,141,415

454,756

307,901

1.238

Investor Obligations (F)

CDI + (0,235% - 0,82%) / IGPM+7,25%

123,679

112,885

6,081

3,573

1,140

-

Total debt (E) + (F) = (G

 

3,183,207

1,267,103

1,147,496

458,329

309,041

1.238

% Total maturity per period

 

 

39.8%

36.0%

14.4%

9.7%

-

Volume of maturity of Project finance as % of total debt ((A)+(C))/(G)

 

 

48.0%

70.5%

74.5%

93.7%

Volume of maturity of Corporate debt as % of total debt ((B)+(D)+(F))/(G)

 

 

52.0%

29.5%

25.5%

6.3%

Ratio Corporate Debt / Mortgages

35% / 65%

 

 

 

 

 

 

Additional information on the Company’s consolidated indebtedness can be found in the appendix to this earnings release.

 

 

24


 

 

OUTLOOK 

Fourth quarter launches totaled R$1.6 billion, an 8.7% increase over 4Q12, and a significant increase in comparison with launches of R$498.3 million in 3Q13. For 2013, total launches were R$2.9 billion, a slight 2.2% decrease compared to 2012. The 2013 total was within the guidance range established by the Company.

Table 44. Guidance - Launches (2013)

 

Guidance

(2013E)

Actual Figures

2013A

2013A / Mid-point of Guidance

Consolidated Launches

R$2.7 – R$3.3 bi

2.9

97%

Breakdown by Brand

 

 

 

Gafisa Launches

R$1.15 – R$1.35 bi

1.1

88%

Alphaville Launches

R$1.3 – R$1.5 bi

1.5

107%

Tenda Launches

R$250 – R$450 mn

339

97%

 

As explained in this report, 2013 was also impacted by the resolution of Tenda and Gafisa legacy projects. As the contribution of these projects reduced throughout the year, the Company achieved results consistent with normalized operations, reaching an EBITDA margin adjusted by operational impacts from Alphaville of 17.4%.

 

Table 45. Guidance - Adjusted EBITDA Margin (2013E)

 

Guidance

(2013E)

Actual Figures

2013A

2013A / Mid-point of Guidance

Consolidated Data

12% - 14%

17.4%

173%

Note: The EBITDA margin presented in the guidance and for 2013 in this table is pro forma, and excludes the IFRS adjustments and the result of Alphaville transaction.

Consolidated 2013 delivery guidance was for deliveries between 13,500 and 17,500 units, with individual projections by business unit. During 2013, the Company delivered 13,842 units, reaching 89% of the mid-range of full-year guidance. Gafisa was responsible for delivering 22 projects/phases and 4,315 units, Tenda delivered 41 projects/phases and 7,027 units, while Alphaville delivered 5 projects and the remaining 2,500 units. The deviation from Alphaville’s projected guidance relates to delays in getting final documentation for the delivery of units.

Table 46. Other Relevant Indicators – Delivery Estimates

 

Guidance

(2013E)

Actual Figures

2013A

2013A / Mid-point of Guidance

Consolidated Amounts

13,500 – 17,500

13,842

89%

Deliveries by Brand

 

 

 

# Gafisa Delivery

3,500 – 5,000

4,315

102%

# Alphaville Delivery

3,500 – 5,000

2,500

59%

# Tenda Delivery

6,500 – 7,500

7,027

101%

 

Based on the new configuration of Gafisa’s portfolio, the Company finalized a new business plan for the five-year period from 2014 to 2018. The budget process took into account important assumptions and guidelines for the development of projects in the coming years. These include the expected size of Gafisa and Tenda’s operations, the amount of capital allocated to each operation, the appropriate level of leverage for the Company’s operations, the respective expected returns for each business unit, and, in particular, the Company’s commitment to capital discipline and shareholder value generation.

2014 launch guidance ranges from R$2.1 to R$2.5 billion, reflecting the Gafisa segment’s continued regional focus and the expansion of Tenda’s new business model.

Launch Guidance (2014E)

 

Table 47 - Guidance - Launches (2014E)

 

Guidance

(2014)

Consolidated Launches

R$2.1 – R$2.5 bi

Breakdown by brand

 

Gafisa Launches

R$1.5 – R$1.7 bi

Tenda Launches

R$600 – R$800 mn

 

With the completion of the sale of the Alphaville stake in the last quarter of the year, the Company enters 2014 with a solid liquidity position. As disclosed in this release, following the completion of the transaction, the Company`s Net Debt/Equity ratio reached 36.1% at the end of 4Q13. Given this scenario, and considering the Company's business plan for 2014, the Company expects leverage to remain between 55% - 65%, measured by the same Net Debt/Equity ratio.

 

25


 

 

Table 48 - Guidance - Leverage (2014E

 

Guidance

(2014E)

Consolidated Data

55% - 65% Net Debt / Equity

 

The Company is also providing guidance as to the adequacy of its administrative structure. The ratio between administrative expenses and launch volume for the Gafisa segment is expected to reach 7.5% in 2014. Tenda has no guidance for this indicator for 2014, although for 2015 we expect to reach 7.0%.

Table 49. Guidance - Administrative Expenses / Launches Volume (2014E) 

 

Guidance

(2014E)

Gafisa

7.5%

Tenda

Not Applicable

 

Table 50. Guidance - Administrative Expenses / Launches Volume (2015E) 

 

Guidance

(2015E)

Gafisa

7.5%

Tenda

7.0%

 

Finally, the Company defined as a benchmark for profitability the Return on Capital Employed (ROCE), and we expect that in the next three year period, this ratio shall be between 14% - 16% for both the Tenda and Gafisa segments.

Table 51 - Guidance - Return on Capital Employed (3 years)

 

Guidance

(3 years)

Gafisa

14% - 16%

Tenda

14% - 16%

 

 

26


 

 

CONSOLIDATED FINANCIAL STATEMENTS  

 

 

4Q13

3Q13

Q/Q(%)

4Q12

Y/Y(%)

2013

2012

Y/Y(%)

Net Operating Revenue

704,750

628,047

12.2%

567,749

24.1%

2,481,211

2,805,086

-11.5%

Operating Costs

-482,751

-454,544

6.2%

-476,292

1.4%

-1,863,766

-2,276,804

-18.1%

Gross profit

221,999

173,503

28.0%

91,457

142.7%

617,445

528,282

16.9%

Operating Expenses

 

 

 

 

 

 

 

 

Selling Expenses

-53,857

-46,165

16.7%

-70,999

-24.1%

-215,649

-231,746

-6.9%

General and Administrative Expenses

-76,264

-55,155

38.3%

-72,373

5.4%

-234,023

-252,208

-7.2%

Other Operating Revenues / Expenses

-42,262

-28,117

50.3%

-32,656

-29.4%

-86,111

-101,015

-14.8%

Depreciation and Amortization

-24,441

-18,142

34.7%

-34,756

-29.7%

-63,014

-80,238

-21.5%

Equity pickup

1,536

2,203

-30.3%

-7,983

-119.2%

7,370  

55,603

-86.7%

Result of investment revaluated by fair value

375,853  

-

-

 

 

375,853

 

 

Operating income

402,564  

28,127

1331.2%

-127,310

-416.2%

401,871

-81,322

-594.2%

 

 

 

 

 

 

 

 

 

Financial Income

28,397

16,998

67.1%

15,972

77.8%

81,083

55,819

45.3%

Financial Expenses

-59,587

-65,484

-9.0%

-50,657

17.6%

-243,586

-236,082

3.2%

 

 

 

 

 

 

 

 

 

Net Income Before Taxes on Income

 

371,374

-20,359

-1924.1%

-161,995

-329.3%

239,368

-261,585

-191.5%

 

 

 

 

 

 

 

 

 

Deferred Taxes

27,669

-2,527

-1194.9%

5,702

385.3%

20.878

-2,819

-840.6%

Income Tax and Social Contribution

-10,033

-4,492

123.4%

-529

1796.6%

-23,690

-17,403

36.1%

Net Income After Taxes on Income

 

389,010  

-27,378

-1520.9%

-156,822

-348.1%

236,556

-281,807

-183.9% 

 

 

 

 

 

 

 

 

 

Profit from Operations Available for Sale

503,364

46,993

971.1%

71,104

607.9%

631,122

204,128

209.2%

 

 

 

 

 

 

 

 

 

Minority Shareholders

-28,910

3,838

-853.3%

15,696

-284.2%

235

49,364

-99.5%

Net Income (Loss)

921,284

15,777

5739.4%

-101,414

-1008.4%

867,443

-127,043

-782.8%

 

 

27


 

 

CONSOLIDATED BALANCE SHEETS  

 

4Q13

3Q13

Q/Q(%)

4Q12

Y/Y(%)

Current Assets

 

 

 

 

 

Cash and cash equivalents

2,024,163

781,606

159.0%

1,567,755

29.1%

Receivables from clients

1,909,877

2,103,130

-9.2%

2,493,170

-23.4%

Properties for sale

1,442,019

1,489,538

-3.2%

1,892,390

-23.8%

Other accounts receivable

153,630

153,865

-0.2%

242,457

-36.6%

Prepaid expenses and other

35,188

42,003

-16.2%

61,685

-43.0%

Properties for sale

114,847

122,168

-6.0%

139,359

-17.6%

Non current assets for sale

-

1,532,226

-100.0%

-

0.0%

Financial Instruments

183

2,830

-93.5%

9,224

-98.0%

 

5,679,907

6,227,366

-8.8%

6,406,040

-11.3%

Long-term Assets

 

 

 

 

 

Receivables from clients

313,791

301,570

4.1%

820,774

-61.8%

Properties for sale

652,395

656,715

-0.7%

274,034

138.1%

Financial Instruments

-

-157

-100.0%

10,443

-100.0%

Other

274,136

288,580

-5.0%

278,233

-1.5%

 

1,240,322

1,246,708

-0.5%

1,383,485

-10.3%

Intangible and Property and Equipment

142,725

212,867

-33.0%

276,232

-48.3%

Investments

1,120,076

512,736

118.5%

646,812

74.2%

 

 

 

 

 

 

Total Assets

8,183,030

8,199,677

-0.2%

8,712,569

-6.1%

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Loans and financing

590,386

625,608

-5.6%

613,973

-3.8%

Debentures

563,832

424,212

32.9%

346,360

62.8%

Obligations for purchase of land and advances from clients

408,374

445,257

-8.3%

503,889

-19.0%

Materials and service suppliers

79,342  

98,964

-19.8%

154,763

-48.7%

Taxes and contributions

216,625

159,617

35.7%

222,578  

-2.7%

Obligation for investors

112,886

115,304

-2.1%

161,373

-30.0%

Liabilities from asset for sale

-

693,160

-100.0%

-

0.0%

Other

711,578

486,374

46.3%

638,348  

11.5%

 

2,683,023

3,048,496

-12.0%

2,641,284

1.6%

Long-term Liabilities

 

 

 

 

 

Loans and financings

1,047,924

1,085,014

-3.4%

1,290,561

-18.8%

Debentures

857,386

1,375,120

-37.7%

1,389,543

-38.3%

Obligations for purchase of land

79,975

107,995

-25.9%

70,194

13.9%

Deferred taxes

56,652  

82,393

-31.2%

85,821

-34.0%

Provision for contingencies

125,809

135,097

-6.9%

149,790

-16.0%

Obligation for investors

10,794

14,443

-25.3%

162,333

-93.4%

Other

106,984

83,457

28.2%

237,214

-54.9%

 

2,285,524

2,883,519

-20.7%

3,385,456

-32.5%

Shareholders' Equity

 

 

 

 

 

Shareholders' Equity

3,190,724

2,216,828

43.9%

2,535,445

25.8%

Non controlling interests

23,759

50,834

-53.3%

150,384

-84.2%

 

3,214,483

2,267,662

41.8%

2,685,829

19.7%

Liabilities and Shareholders' Equity

8,183,030  

8,199,677

-0.2%

8,712,569

-6.0%

28


 

 

CASH FLOW  

 

4Q13

4Q12

2013

2012

Income Before Taxes on Income

371,372

(159,457)

239,367

(259,049)

Expenses (income) not affecting working capital

(378,284)

120,337

(173,408)

238,625

Depreciation and amortization

24,441

34,756

63,014

80,238

Impairment allowance

3,631

(8,921)

2,829

(37,620)

Write-off goodwill Cipesa

962

11,690

962

11,690

Expense on stock option plan

3,704

4,101

17,419

18,899

Penalty fee over delayed projects

(20,302)

(12,756)

(21,719)

(13,946)

Unrealized interest and charges, net

(20,427)

56,741

28,477

114,610

Equity pickup

(1,536)

2,907

(7,370)

(60,678)

Fair value

(375,853)

-

(375,853)

-

Disposal of fixed asset

3,610

49

23,708

8,716

Warranty provision

(20,304)

9,352

(20,928)

20,633

Provision for contingencies

11,915

27,229

78,402  

94,279

Profit sharing provision

33,416

16,959  

59,651

47,709

Allowance (reversal) for doubtful debts

(21,371)

(22,003)

(27,102)

(39,755)

Profit / Loss from financial instruments

(170)

233

5,103

(6,150)

Clients

208,874

486,615

260,557

444,797

Properties for sale

45,679

(95,141)

(189,968)

340,638

Other receivables

66,052

215,283

24,659

205,416

Deferred selling expenses and prepaid expenses

6,977

5,940

26,497  

5,940

Obligations on land purchases and advances from customers

(64,902) 

66,862  

(19,812)

(134,150)

Taxes and contributions

(18,098)

(64,260)

(31,158)

(29,039)

Trade accounts payable

(19,622)

5,742

(8,314)

38,568

Salaries, payroll charges

(10,608) 

(23,387)

(47,517)

(16,627)

Other accounts payable

58,396

(80,268)

198,585

(251,797)

Current account operations

(3,171)

(224,112)

37,772

(162,341)

Paid taxes

(11,039)

(19,239)

(19,609)

(36,113)

Cash used in operating activities

251,625

234,914

297,651  

384,868

Purchase of property and equipment and deferred charges

(20,643) 

(32,505) 

(80,993)

(108,723)

Redemption of securities, restricted securities and loans

(26,962)

1,168,801

3,681,342  

4,114,284

Investments in marketable securities, restricted securities and loans and securities, restricted securities and loans

(1,275,027)

(1,284,468)

(4,674,281)

(4,141,512)

Investments increase

(83,185)

(279,534)

(102,639)

(48,346)

Dividends receivables

327,431

-

342,176

-

Acquisition 20% AUSA

-  

-

(366,662)

-

Sale value of AUSA 20% stake

1,254,521

-

1,254,521

-

Cash used in investing activities

176,135

(427,706)

53,464

(184,297)

Capital increase

2

1,635

4,868

1,637

Contributions from venture partners

(6,068) 

(492)

(112,743)

(149,480)

Increase in loans and financing

546,156

425,716

1,783,183

1,110,844

Repayment of loans and financing

(976,155)

(407,072)

(2,134,555)

(1,016,796)

Purchase of treasury shares

(31,369) 

-

(71,339)

-

Obrigações com cessão de direitos creditórios

-  

229,051

-

229,051

Proceeds from subscription of redeemable equity interest in securitization fund

-

(5,278)

(5,089)

6,642

Operations of mutual

(19,758) 

(53,331)

(32,449)

(19,818)

Net cash provided by financing activities

(487,191)

190,229

(568,123)

162,080

Net increase (decrease) in cash and cash equivalents

(59,431)

(2,562)

(217,008)

362,652

Cash and cash equivalents

 

 

 

 

At the beggining of the period

(1)

-

432,201

69,548

At the end of the period

(59,432)

(2,562)

215,193

432,200

Net increase (decrease) in cash and cash equivalents

(59,431)

(2,562)

(217,008)

362,652

29


 

 

 

FINANCIAL STATEMENTS GAFISA SEGMENT 

 

 

4Q13

3Q13

Q/Q(%)

4Q12

Y/Y(%)

2013

2012

Y/Y(%)

Net Operating Revenue

489,853

432,252

13.3%

373,722

31.1%

1,663,751

1,735,976

-4.2%

Operating Costs

-315,424

-266,313

18.4%

-291,274

8.3%

-1,111,550

-1,338,138

-16.9%

Gross profit

174,429

165,940

5.1%

82,448

111.6%

552,201

397,838

38.8%

Operating Expenses

 

 

 

 

 

 

 

 

Selling Expenses

-36,927

-27,287

35.3%

-45,319

-18.5%

-138,093

-140,322

-1.6%

General and Administrative Expenses

-46,134

-30,108

53.2%

-40,699

13.3%

-136,720

-138,872

12.2%

Other Operating Revs/Exps

-33,065

-11,880

178.3%

-14,664

125.5%

-61,291

-53,217

-20.7%

Depreciation and Amortization

-21,160

-15,284

38.4%

-31,107

-32.0%

-51,488

-64,670

-20.4%

Equity pickup

-7,216

-5,717

26.2 %

-9,234

1,671.6%

23,884

20,488

16.8%

Result of investment revaluated at fair value

375,853

-

-

-

-

375,853

-

-

Operating income

405,780

75,664

436.3%

-58,575

592.8%

516,578

21,245

2,331.5%

 

 

 

 

 

 

 

 

 

Financial Income

16,488

9,594

71.9%

6,216

165.3%

43,548

23,181

87.9%

Financial Expenses

-45,404

-51,710

-12.2%

-41,242

10.1%

-202,239

-204,173

-0.9%

Net Income Before Taxes on Income

376,864

33,548

1,023.4%

(93,601)

502.6%

357,887

(159,747)

324.0%

 

 

 

 

 

 

 

 

 

Deferred Taxes

22,331

146

15195.2%%

3,372

562.2%

22,012

-2,438

1002,9%

Income Tax and Social Contribution

-7,719

-2,542

211.1%

-6,381

21,0%

-16,173

-13,651

18.5%

 

 

 

 

 

 

 

 

 

Net Income After Taxes on Income

391,476

31,152

1,156.7%

(96,610)

505.2%

363,726

-175,836

106.9%

 

 

 

 

 

 

 

 

 

Profit from Operations Available for Sale

488,251

-

-

-

-

616,009

-

-

 

 

 

 

 

 

 

 

 

Minority Shareholders

-29,100

-2,481

1072.9%

13,860

-309.9%

-6,070

-15,127

-59.9%

(+) Interest on own capital

-

 

 

 

 

 

 

 

Net Income (Loss)

908,827  

33,632

2602.3%

-110,470

-922.7%

985, 805

-160,709

513.4%

 

 

 

30


 

 

 

 

FINANCIAL STATEMENTS TENDA SEGMENT    

 

 

4Q13

3Q13

Q/Q(%)

4Q12

Y/Y(%)

2013

2012

Y/Y(%)

Net Operating Revenue

214,897

195,795

9.8%

194,027

10.8%

817,460

1,069,110

-23.5%

Operating Costs

-167,327

-188,231

-11.1%

-185,018

-9.6%

-752,216

-938,666

-19.9%

Gross profit

47,570

7,563

529.0%

9,009

428.0%

65,245

130,444

-50.0%

Operating Expenses

 

 

 

 

 

 

 

 

Selling Expenses

-16,930

-18,878

-10.3%

-25,680

-34.1%

-77,556

-91,424

-15.2%

General and Administrative Expenses

-30,130

-25,047

20.3%

-31,674

-4.9%

-97,303

-113,336

-14.1%

Other Operating Revenues / Expenses

-9,197

-16,237

-43.4%

-17,992

-48.9%

-24,819

-47,798

-48.1%

Depreciation and Amortization

-3,281

-2,858

14.8%

-3,649

-10.1

-11,526

-15,568

-26.0%

Equity pickup

8,752

7,920

10.5%

1,251

599.6%

31,254

35,115

-11.0%

Operating income

-3,216

-47,537

-93.2%

-68,735

-95.3%

-114,706

-102,567

11.8%

 

 

 

 

 

 

 

 

 

Financial Income

11,909

7,404

60.8%

9,756

22.1%

37,535

32,638

15.0%

Financial Expenses

-14,183

-13,774

3.0%

-9,415

50.6%

-41,347

-31,909

29.6%

 

 

 

 

 

 

 

 

 

Net Income Before Taxes on Income

-5,490

-53,907

-89.8%

-68,394

-92.0%

-118,518

-101,838

16.4%

 

 

 

 

 

 

 

 

 

Deferred Taxes

5,338

-2,673

-299.7%

2,330

129.1%

-1,134

-381

197.6%

Income Tax and Social Contribution

-2,314

-1,950

18.7%

5,852

-139.5%

-7,517

- 3,752

100.3%

 

 

 

 

 

 

 

 

 

Net Income After Taxes on Income

-2,446  

-58,530

-95.8%

-60,212

-95.9%

-127,169

-105,971

20.0%

 

 

 

 

 

 

 

 

 

Profit from Operations Available for Sale

15,113  

-

-

-

-

15,113

-

-

 

 

 

 

 

 

 

 

 

Minority Shareholders

190

2,425

-92.2%

1,519

-87.5%

6,305

17,631

-64.2%

 

 

 

 

 

 

 

-

 

Net Income (Loss)

12,457

-60,954

-120.4%

-61,731

-120.2%

-118,361

-123,602

-4.2%

 

 

31


 

 

FINANCIAL STATEMENTS ALPHAVILLE SEGMENT    

 

 

4Q13

3Q13

Q/Q(%)

4Q12

Y/Y(%)

2013

2012

Y/Y(%)

Net Operating Revenue

356,146

208,325

71.0%

280,325

27.0%

959,243

785,182

22.2%

Operating Costs

-195,387

-126,846

54.0%

-144,678

35.0%

-524,200

-377,071

39.0%

Gross profit

160,759

81,479

97.3%

135,647

18.5%

435,043

408,111

6.6%

Operating Expenses

 

 

 

 

 

 

 

 

Selling Expenses

-30,519

-15,591

95.7%

-27,594

10.6%

-74,728

- 65,381

14.3%

General and Administrative Expenses

-30,126

-14,634

105.9%

-21,286

41.5%

- 109,074

- 94,025

16.0%

Other Operating Revenues / Expenses

1,361

12,411

-89.0%

-

0.0%

15,383

-

0.0%

Depreciation and Amortization

-1,065

-748

42.4%

-640

66.4%

-3,436

- 2,262

51.9%

Equity pickup

-384 384

930

-141.3%

371

-203.5%

3,794

7,732

-50.9%

Operating income

100,026

63,847

56.7%

86,498

15.6%

266,982

254,175

5.0%

 

 

 

 

 

 

 

 

 

Financial Income

3,861

2,713

42.3%

2,818

37.0%

14,628

11,446

27.8%

Financial Expenses

-29,554

-8,930

231.0%

-18,254

61.9%

- 61,168

- 47,034

30.1%

 

 

 

 

 

 

 

 

 

Net Income Before Taxes on Income

74,333

57,630

29.0%

71,062

4.6%

220,442

218,587

0.8%

 

 

 

 

 

 

 

 

 

Deferred Taxes

3,228

-4,713

-168.5%

8,760

-63.2%

2,612

4,655

-43.9%

Income Tax and Social Contribution

-9,068

-5,924

53.1%

-8,676

4.5%

- 26,433

-19,072

38.6%

 

 

 

 

 

 

 

 

 

Net Income After Taxes on Income

68,493

46,993

45.8%

71,146

-3.7%

196,621

204,170

-3.7%

 

 

 

 

 

 

 

 

 

Profit from Operations Available for Sale

-

-

-

-42

-100.0%

-

-42

-100.0%

 

 

 

 

 

 

 

 

 

Minority Shareholders

5,226

3,894

34.2%

317

1548.6%

20,601

46,860

-56.0%

 

 

 

 

 

 

 

 

 

Net Income (Loss)

63,267

43,099

46.8%

70,787

-10.6%

176,020

157,268

11.9%

 

Note: The result of asset held for sale related to the acquisition of the 20% stake of Alphaville is presented in the Gafisa Segment

 

32


 

 

BALANCE SHEET GAFISA SEGMENT    

 

4Q13

3Q13

Q/Q(%)

4Q12

Y/Y(%)

Current Assets

 

 

 

 

 

Cash and cash equivalents

1.381.509

337.984

308,7%

473.540

191,7%

Receivables from clients

1.375.087

1.409.006

-2,4%

1.272.709

8,0%

Properties for sale

817.811

926.481

-11,7%

755.369

8,3%

Other accounts receivable

207.423

107.503

92,9%

207.034

0,2%

Deferred selling expenses

27.069

32.888

-17,7%

49.205

-45,0%

Prepaid expenses and other

54

68

-21,2%

455

-88,1%

Properties for sale

148.453

5.800

2459,5%

112.141

32,4%

Non current assets for sale

-  

449.151

-100,0%

-

0,0%

Financial Instruments

1.106

2.830

-60,9%

5.088

-78,3%

 

3.958.512

3.271.712

21,0%

2.875.541

37,7%

Long-term Assets

-

 

 

 

 

Receivables from clients

287.484

281.191

2,2%

354.058

-18,8%

Properties for sale

461.160

502.000

-8,1%

203.110

127,0%

Financial Instruments

-922

-157

488,0%

5.480

-116,8%

Other

210.247

220.514

-4,7%

198.099

6,1%

 

957.969

1.003.549

-4,5%

760.747

25,9%

Intangible and Property and Equipment

61.966

71.111

-12,9%

60.723

2,0%

Investments

2.121.564

2.355.090

-9,9%

2.923.016

-27,4%

 

 

 

 

 

 

Total Assets

7.100.011

6.701.462

5,9%

6.620.027

7,3%

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Loans and financing

470.453

515.449

-8,7%

382.541

23,0%

Debentures

354.271

228.417

55,1%

184.279

92,2%

Obligations for purchase of land and advances from clients

338.044  

366.424

-7,7%

302.730

11,7%

Materials and service suppliers

62.972

74.331

-15,3%

58.011

8,6%

Taxes and contributions

146.962

81.916

79,4%

71.973

104,2%

Obligation for investors

112.886

115.304

-2,1%

116.886

-3,4%

Other

520.209

732.524

-29,0%

589.479

-11,8%

 

2.005.797

2.114.366

-5,1%

1.705.899

17,6%

Long-term Liabilities

 

 

 

 

 

Loans and financings

938.697

943.276

-0,5%

910.867

3,1%

Debentures

657.386

826.411

-20,5%

989.620

-33,6%

Obligations for purchase of land

71.584

99.604

-28,1%

70.397

1,7%

Deferred taxes

47.022

67.424

-30,3%

69.385

-32,2%

Provision for contingencies

67.480

68.192

-1,0%

85.417

-21,0%

Obligation for investors

10.793

14.443

-25,3%

119.535

-91,0%

Other

87.658

74.981

16,9%

99.804

-12,2%

 

1.880.620

2.094.330

-10,2%

2.345.025

-19,8%

Shareholders' Equity

 

 

 

 

 

Shareholders' Equity

3.190.723

2.469.276

29,2%

2.535.445

25,8%

Non controlling interests

22.871

23.490

-2,6%

33.658

-32,0%

 

3.213.594

2.492.765

28,9%

2.569.103

25,1%

Liabilities and Shareholders' Equity

7.100.011

6.701.462

5,9%

6.620.027

7,3%

33


 

 

 

 
 

BALANCE SHEET TENDA SEGMENT 

 

 

4Q13

3Q13

Q/Q(%)

4Q12

Y/Y(%)

Current Assets

 

 

 

 

 

Cash and cash equivalents

642,654

443,621

44.9%

774,690

-17.0%

Receivables from clients

534,789

577,756

-7.4%

916,262

-41.6%

Properties for sale

482,280

679,425

-29.0%

810,512  

-40.5%

Other accounts receivable

105,054

523,815

-79.9%

245,324

-57.2%

Deferred selling expenses

8,064  

-

0.0%

11,799

-31.7%

Prepaid expenses and other

-

9,040

-100.0%

62

-100.0%

Properties for sale

107,782

116,368

-7.4%

125,360

-14.0%

Non current assets for sale

-  

375,216  

-100.0%

-

-

Financial Instruments

-

-

0.0%

-

-

1,881,162

2,725,242

-31.0%

2,884,009

-34.8%

Long-term Assets

 

 

 

 

 

Receivables from clients

26,307

20,379

29.1%

88,999

-70.4%

Properties for sale

191,235

154,715

23.6%

26,593

619.1%

Financial Instruments

-

-

-

-

-

Other

79,751

82,955

-3.9%

75,297  

10.3%

297,293

258,048

15.2%

190,889

58.2%

Intangible and Property and Equipment

37,679

35,943

4.8%

33,686

11.9%

Investments

225,702

205,761

9.7%

192,488

17.3%

 

 

 

 

 

 

Total Assets

2,441,836

3,224,993

-24.3%

3,301,071

-26.0%

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Loans and financing

119,934

110,158

8.9%

155,745

-23.0%

Debentures

209,561

195,795

7.0%

162,081

29.3%

Obligations for purchase of land and advances from clients

70,330

78,833

-10.8%

135,238

-48.0%

Materials and service suppliers

16,370  

24,633

-33.5%

29,646

-44.8%

Taxes and contributions

69,662

77,701

-10.3%

95,617

-27.1%

Obligation for investors

-

-

0.0%

-

0.0%

Other

351,135

183,319

91.5%

133,959

161.2%

836,992

670,440

24.8%

712,286

17.3%

Long-term Liabilities

 

 

 

 

 

Loans and financings

109,227

141,738

-22.9%

197,367

-44.7%

Debentures

200,000

548,709

-63.6%

399,923

-50.0%

Obligations for purchase of land

8,391

8,391

-

-

-

Deferred taxes

9,632  

14,969

-35.7%

8,498

13.3%

Provision for contingencies

58,328

62,325

-6.4%

64,373

-9.4%

Obligation for investors

66,685

58,769

13.5%

42,915

55.4%

Other

452,263

834,901

-45.8%

713,076

-36.6%

 

 

 

 

 

Shareholders' Equity

1,127,970

1,683,593

-33.0%

1,841,829

-38.7%

Shareholders' Equity

24,611

36,059

-31.7%

34,880

-29.4%

Non controlling interests

1,152,581

1,719,652

-33.0%

1,876,709

-38.6%

Liabilities and Shareholders' Equity

2,441,836

3,224,993

-24.3%

3,301,071

-26.1%

34


 

 

BALANCE SHEET ALPHAVILLE SEGMENT 

 

4Q13

3Q13

Q/Q(%)

4Q12

Y/Y(%)

Current Assets

 

 

 

 

 

Cash and cash equivalents

369,234

96,493

282.7%

319,524

15.6%

Receivables from clients

446,935

396,054

12.8%

304,040

47.0%

Properties for sale

358,003

321,273

11.4%

228,367

56.8%

Other accounts receivable

39,578

61,268

-35.4%

33,360

18.6%

Financial Instruments

1,257

1,306

-3.7%

4,136

-69.6%

 

1,215,007

876,393

38.6%

889,427

36.6%

Long-term Assets

 

 

 

 

 

Receivables from clients

524,815

426,381

23.1%

377,717

38.9%

Properties for sale

50,774

55,398

-8.3%

44,330

14.5%

Financial Instruments

- 450

71

-736.3%

4,963

-109.1%

Other

9,905

11,919

-16.9%

6,468

53.1%

 

585,044

493,768

18.5%

433,478

35.0%

Intangible and Property and Equipment

16,570

10,341

60.2%

10,400

59.3%

Investments

36,984

37,625

-1.7%

48,756

-24.1%

 

 

 

 

 

 

Total Assets

1,853,605

1,418,128

30.7%

1,382,061

34.1%

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Loans and financing

79,634

71,174

11.9%

75,687

5.2%

Debentures

3,463

-

0.0%

-

0.0%

Obligations for purchase of land and advances from clients

130,367

58,885

121.4%

65,921

97.8%

Materials and service suppliers

60,962  

52,326

17.0%

67,107

-9.6%

Taxes and contributions

51,353

60,394

-15.0%

54,988

-6.6%

Obligation for investors

216

44,529

-99.5%

44,487

-99.5%

Other

172,666

134,532

28.0%

157,843

9.0%

 

498,661  

421,840

18.3%

466,033

7.0%

Long-term Liabilities

 

 

 

 

 

Loans and financings

211,037  

189,083

11.6%

182,327

15.7%

Debentures

500,000

-

0.0%

-

0.0%

Deferred taxes

5,327  

8,555

-37.7%

7,939

-32.9%

Provision for contingencies

4,518

4,580

-1.4%

18,600

-75.7%

Obligation for investors

-

0.0%

43

-100.0%

Other

145,929

122,088

19.5%

155,138

-5.9%

 

866,811

324,306

167.3%

364,047

138.1%

 

 

 

 

 

 

Shareholders' Equity

454,054

643,542

-29.0%

533,218

-14.8%

Non controlling interests

34,079

28,440

19.8%

18,763

81.6%

 

488,133

671,982

-27.4%

551,981

-11.6%

Liabilities and Shareholders' Equity

1,853,605

1,418,128

30.7%

1,382,061

34.1%

 

35


 

 

GLOSSARY

 

Affordable Entry Level

Residential units targeted to the mid-low and low income segments with prices below R$200 thousand per unit.

Backlog of Revenues

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 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 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.

LandBank

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.

Operating Cash Flow

Operating cash flow (non-accounting)

 

ABOUT GAFISA 

Gafisa is a leading diversified national homebuilder serving all demographic segments of the Brazilian market. Established over 59 years ago, we have completed and sold more than 1,100 developments and built more than 12 million square meters of housing under the Gafisa brand - more than any other residential development company in Brazil. Recognized as one of the foremost professionally managed homebuilders, Gafisa is also one of the most respected and best-known brands in the real estate market, recognized for its quality and consistency among potential homebuyers, brokers, lenders, landowners, competitors and investors. Our pre-eminent brands include Tenda, serving the affordable/entry-level housing segment, and we hold a 30% stake in Alphaville, one of the most important companies in the residential lots segment in Brazil. Gafisa S.A. is traded on the Novo Mercado of the BM&FBOVESPA (BOVESPA:GFSA3) and on the New York Stock Exchange (NYSE:GFA).

36

 

SIGNATURE

 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: February 26, 2014
 
Gafisa S.A.
 
By:
/s/ Alceu Duílio Calciolari

 
Name:   Alceu Duílio Calciolari
Title:     Chief Executive Officer