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
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
REGISTRATION WITH CVM SHOULD NOT BE CONSTRUED AS AN EVALUATION OF THE COMPANY. COMPANY MANAGEMENT IS RESPONSIBLE FOR THE INFORMATION PROVIDED. |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
4 - NIRE (State Registration Number)
|
01.02 - HEAD OFFICE
1 ADDRESS Av. das Nações Unidas, 8501 19° andar |
2 - DISTRICT Pinheiros | ||||||
3 - ZIP CODE 05425-070 |
4 CITY Săo Paulo |
5 - STATE SP | |||||
6 - AREA CODE 011 |
7 - TELEPHONE 3025-9297 |
8 - TELEPHONE 3025-9158 |
9 - TELEPHONE 3025-9191 |
10 - TELEX | |||
11 - AREA CODE 011 |
12 - FAX 3025-9438 |
13 FAX 3025-9217 |
14 - FAX - |
| |||
15 - E-MAIL
| |||||||
01.03 - INVESTOR RELATIONS OFFICER (Company Mailing Address)
1- NAME Alceu Duilio Calciolari | |||||||
2 ADDRESS Av. das Nações Unidas, 8501 19° andar |
3 - DISTRICT Pinheiros | ||||||
4 - ZIP CODE 05425-070 |
5 CITY Săo Paulo |
6 - STATE SP | |||||
7 - AREA CODE 011 |
8 - TELEPHONE 3025-9297 |
9 - TELEPHONE 3025-9158 |
10 - TELEPHONE 3025-9191 |
11 - TELEX | |||
12 - AREA CODE 011 |
13 - FAX 3025-9438 |
14 FAX 3025-9191 |
15 - FAX - |
| |||
16 - E-MAIL ri@gafisa.com.br | |||||||
01.04 - REFERENCE / AUDITOR
CURRENT YEAR |
CURRENT QUARTER |
PREVIOUS QUARTER | |||||
1 - BEGINNING |
2 - END |
3 - QUARTER |
4 - BEGINNING |
5 END |
6 - QUARTER |
7 - BEGINNING |
8 - END |
1/1/2010 |
12/31/2010 |
1 |
1/1/2010 |
3/31/2010 |
4 |
10/1/2009 |
12/31/2009 |
09 - INDEPENDENT ACCOUNTANT Terco Grant Thornton Auditores Independentes Soc. Simples |
10 - CVM CODE 00635-1 | ||||||
11 - PARTNER IN CHARGE Daniel Gomes Maranhão Junior |
12 - PARTNERS CPF (INDIVIDUAL TAXPAYERS REGISTER) 070.962.868-45 |
Page: 1
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
01.05 - CAPITAL STOCK
Number of Shares
(in thousands) |
1 - CURRENT QUARTER
3/31/2010 |
2 - PREVIOUS QUARTER
12/31/2009 |
3 - SAME QUARTER, PREVIOUS YEAR
3/31/2009 |
Paid-in Capital | |||
1 - Common |
419,336 |
167,077 |
133,088 |
2 - Preferred |
0 |
0 |
0 |
3 - Total |
419,336 |
167,077 |
133,088 |
Treasury share | |||
4 - Common |
600 |
300 |
3,125 |
5 - Preferred |
0 |
0 |
0 |
6 - Total |
600 |
300 |
3,125 |
01.06 - COMPANY PROFILE
1 - TYPE OF COMPANY Commercial, Industrial and Other |
2 - STATUS Operational |
3 - NATURE OF OWNERSHIP National Private |
4 - ACTIVITY CODE 1110 Civil Construction, Constr. Mat. and Decoration |
5 - MAIN ACTIVITY Real Estate Development |
6 - CONSOLIDATION TYPE Full |
7 - TYPE OF REPORT OF INDEPENDENT AUDITORS Unqualified |
01.07 - COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS
1 - ITEM |
2 - CNPJ (Federal Tax ID) |
3 - COMPANY NAME |
01.08 - CASH DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER
1 - ITEM |
2 - EVENT |
3 - APPROVAL |
4 TYPE |
5 - DATE OF PAYMENT |
6 - TYPE OF SHARE |
7 - AMOUNT PER SHARE |
Page: 2
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
01.09 - SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR
1 ITEM |
2 - DATE OF CHANGE |
3 - CAPITAL STOCK (In thousands of Reais) |
4 - AMOUNT OF CHANGE (In thousands of Reais) |
5 - NATURE OF CHANGE |
7 - NUMBER OF SHARES ISSUED (thousands) |
8 -SHARE PRICE WHEN ISSUED (In Reais) |
01 |
03/23/2010 |
1,627,275 |
925,000 |
Public subscription |
74,000 |
12.5000000000 |
02 |
03/23/2010 |
2,552,275 |
138,750 |
Public subscription |
11,100 |
12.5000000000 |
03 |
03/26/2010 |
2,691,025 |
193 |
Private cash subscription |
82 |
2.3590300000 |
01.10 - INVESTOR RELATIONS OFFICER
1- DATE 05/03/2010 |
2 SIGNATURE
|
Page: 3
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
02.01 - BALANCE SHEET - ASSETS (in thousands of Brazilian Reais)
1 CODE |
2 DESCRIPTION |
3 3/31/2010 |
4 12/31/2009 |
1 |
Total Assets |
6,659,552 |
5,675,441 |
1.01 |
Current Assets |
3,472,399 |
2,551,038 |
1.01.01 |
Cash and cash equivalents |
1,569,486 |
773,479 |
1.01.01.01 |
Cash and banks |
24,539 |
27,129 |
1.01.01.02 |
Financial Investments |
1,544,947 |
746,350 |
1.01.02 |
Credits |
1,059,185 |
911,333 |
1.01.02.01 |
Trade accounts receivable |
1,059,185 |
911,333 |
1.01.02.01.01 |
Receivables from clients of developments |
946,207 |
784,639 |
1.01.02.01.02 |
Receivables from clients of construction and services rendered |
79,401 |
94,094 |
1.01.02.01.03 |
Other Receivables |
33,577 |
32,600 |
1.01.02.02 |
Sundry Credits |
0 |
0 |
1.01.03 |
Inventory |
594,153 |
604,128 |
1.01.03.01 |
Properties for sale |
594,153 |
604,128 |
1.01.04 |
Other |
249,575 |
262,098 |
1.01.04.01 |
Deferred selling expenses |
209 |
424 |
1.01.04.02 |
Other receivables |
237,464 |
245,246 |
1.01.04.03 |
Prepaid expenses |
11,902 |
16,428 |
1.02 |
Non Current Assets |
3,187,153 |
3,124,403 |
1.02.01 |
Long Term Receivables |
994,016 |
992,578 |
1.02.01.01 |
Sundry Credits |
804,532 |
831,266 |
1.02.01.01.01 |
Receivables from clients of developments |
654,970 |
696,953 |
1.02.01.01.02 |
Properties for sale |
149,562 |
134,273 |
1.02.01.02 |
Credits with Related Parties |
0 |
0 |
1.02.01.02.01 |
Associated companies |
0 |
0 |
1.02.01.02.02 |
Subsidiaries |
0 |
0 |
1.02.01.02.03 |
Other Related Parties |
0 |
0 |
1.02.01.03 |
Other |
189,484 |
161,352 |
1.02.01.03.01 |
Deferred taxes |
161,416 |
138,056 |
1.02.01.03.02 |
Other receivables |
28,068 |
23,296 |
1.02.02 |
Permanent Assets |
2,193,137 |
2,131,825 |
1.02.02.01 |
Investments |
1,963,075 |
1,904,297 |
1.02.02.01.01 |
Interest in associated and similar companies |
0 |
0 |
1.02.02.01.02 |
Interest in associated and similar companies - Goodwill |
0 |
0 |
1.02.02.01.03 |
Interest in Subsidiaries |
1,614,235 |
1,565,228 |
1.02.02.01.04 |
Interest in Subsidiaries - goodwill |
0 |
0 |
1.02.02.01.05 |
Other Investments |
348,840 |
339,069 |
1.02.02.02 |
Property and equipment |
27,399 |
28,424 |
1.02.02.03 |
Intangible assets |
202,663 |
199,104 |
1.02.02.03.01 |
Goodwill on acquisition of subsidiaries |
195,534 |
195,088 |
1.02.02.03.02 |
Other intangible |
7,129 |
4,016 |
1.02.02.04 |
Deferred charges |
0 |
0 |
Page: 4
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian Reais)
1 - CODE |
2 - DESCRIPTION |
3 3/31/2010 |
4 12/31/2009 |
2 |
Total Liabilities and Shareholders Equity |
6,659,552 |
5,675,441 |
2.01 |
Current Liabilities |
1,283,314 |
1,219,619 |
2.01.01 |
Loans and Financing |
554,995 |
514,831 |
2.01.02 |
Debentures |
116,199 |
111,121 |
2.01.03 |
Suppliers |
64,467 |
61,137 |
2.01.04 |
Taxes, charges and contributions |
86,420 |
77,861 |
2.01.05 |
Dividends Payable |
50,716 |
50,765 |
2.01.06 |
Provisions |
7,326 |
11,266 |
2.01.06.01 |
Provision for contingencies |
7,326 |
11,266 |
2.01.07 |
Accounts payable to related parties |
0 |
0 |
2.01.08 |
Other |
403,191 |
392,638 |
2.01.08.02 |
Obligations for purchase of real estate and advances from customers |
222,749 |
240,164 |
2.01.08.03 |
Payroll, profit sharing and related charges |
35,095 |
38,896 |
2.01.08.04 |
Other liabilities |
145,347 |
113,578 |
2.02 |
Non Current Liabilities |
1,946,655 |
2,130,188 |
2.02.01 |
Long Term Liabilities |
1,946,655 |
2,130,188 |
2.02.01.01 |
Loans and Financing |
223,226 |
324,547 |
2.02.01.02 |
Debentures |
1,148,000 |
1,196,000 |
2.02.01.03 |
Provisions |
11,192 |
28,735 |
2.02.01.03.01 |
Provisions for contingencies |
11,192 |
28,735 |
2.02.01.04 |
Accounts payable to related parties |
0 |
0 |
2.02.01.05 |
Advance for future capital increase |
0 |
0 |
2.02.01.06 |
Others |
564,237 |
580,906 |
2.02.01.06.01 |
Obligations for purchase of real estate and advances from customers |
48,820 |
51,606 |
2.02.01.06.02 |
Deferred income tax and social contribution |
205,716 |
186,862 |
2.02.01.06.03 |
Negative goodwill on acquisition of subsidiaries |
8,203 |
9,408 |
2.02.01.06.04 |
Other liabilities |
301,498 |
333,030 |
2.03 |
Deferred income |
0 |
0 |
2.05 |
Shareholders' equity |
3,429,583 |
2,325,634 |
2.05.01 |
Paid-in capital stock |
2,689,487 |
1,625,544 |
2.05.01.01 |
Capital Stock |
2,691,218 |
1,627,275 |
2.05.01.02 |
Treasury shares |
(1,731) |
(1,731) |
2.05.02 |
Capital Reserves |
293,626 |
318,439 |
2.05.03 |
Revaluation reserves |
0 |
0 |
2.05.03.01 |
Own assets |
0 |
0 |
2.05.03.02 |
Subsidiaries/ Associated and similar Companies |
0 |
0 |
2.05.04 |
Revenue reserves |
381,651 |
381,651 |
2.05.04.01 |
Legal |
31,758 |
31,758 |
2.05.04.02 |
Statutory |
311,360 |
311,360 |
2.05.04.03 |
For Contingencies |
0 |
0 |
2.05.04.04 |
Unrealized profits |
0 |
0 |
Page: 5
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
02.02 - BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian Reais)
1 - CODE |
2 - DESCRIPTION |
3 3/31/2010 |
4 12/31/2009 |
2.05.04.05 |
Retained earnings |
38,553 |
38,553 |
2.05.04.06 |
Special reserve for undistributed dividends |
0 |
0 |
2.05.04.07 |
Other revenue reserves |
0 |
0 |
2.05.05 |
Adjustments to Assets Valuation |
0 |
0 |
2.05.05.01 |
Securities Adjustments |
0 |
0 |
2.05.05.02 |
Cumulative Translation Adjustments |
0 |
0 |
2.05.05.03 |
Business Combination Adjustments |
0 |
0 |
2.05.06 |
Retained earnings/accumulated losses |
64,819 |
0 |
2.05.07 |
Advances for future capital increase |
0 |
0 |
Page: 6
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
03.01 - STATEMENT OF INCOME (in thousands of Brazilian Reais)
1 - CODE |
2 - DESCRIPTION |
3 -1/1/2010 to 3/31/2010 |
4 - 1/1/2010 to 3/31/2010 |
5 -1/1/2009 to 3/31/2009 |
6 - 1/1/2009 to 3/31/2009 |
3.01 |
Gross Sales and/or Services |
426,769 |
426,769 |
220,033 |
220,033 |
3.01.01 |
Real estate development and sales |
376,895 |
376,895 |
202,839 |
202,839 |
3.01.02 |
Construction services rendered revenue |
7,208 |
7,208 |
9,231 |
9,231 |
3.01.03 |
Barter transactions revenue |
42,666 |
42,666 |
7,963 |
7,963 |
3.02 |
Gross Sales Deductions |
(13,078) |
(13,078) |
(7,131) |
(7,131) |
3.02.01 |
Taxes on sales and services |
(10,282) |
(10,282) |
(6,800) |
(6,800) |
3.02.02 |
Brokerage fee on sales |
(2,796) |
(2,796) |
(331) |
(331) |
3.03 |
Net Sales and/or Services |
413,691 |
413,691 |
212,902 |
212,902 |
3.04 |
Cost of Sales and/or Services |
(322,722) |
(322,722) |
(165,200) |
(165,200) |
3.04.01 |
Cost of Real estate development |
(280,056) |
(280,056) |
(157,237) |
(157,237) |
3.4.02 |
Barter transactions cost |
(42,666) |
(42,666) |
(7,963) |
(7,963) |
3.05 |
Gross Profit |
90,969 |
90,969 |
47,702 |
47,702 |
3.06 |
Operating Expenses/Income |
(16,903) |
(16,903) |
(3,497) |
(3,497) |
3.06.01 |
Selling Expenses |
(15,844) |
(15,844) |
(16,610) |
(16,610) |
3.06.02 |
General and Administrative |
(23,909) |
(23,909) |
(26,082) |
(26,082) |
3.06.02.01 |
Profit sharing |
0 |
0 |
0 |
0 |
3.06.02.02 |
Stock option plan expenses |
(2,228) |
(2,228) |
(6,190) |
(6,190) |
3.06.02.03 |
Other Administrative Expenses |
(21,681) |
(21,681) |
(19,892) |
(19,892) |
3.06.03 |
Financial |
(24,478) |
(24,478) |
(14,383) |
(14,383) |
3.06.03.01 |
Financial income |
14,641 |
14,641 |
22,891 |
22,891 |
3.06.03.02 |
Financial Expenses |
(39,119) |
(39,119) |
(37,274) |
(37,274) |
3.06.04 |
Other operating income |
9,771 |
9,771 |
52,600 |
52,600 |
3.06.04.01 |
Gain on partial sale of Fit Residential negative goodwill amortiz. |
0 |
0 |
52,600 |
52,600 |
3.06.04.02 |
Other operating income |
9,771 |
9,771 |
0 |
0 |
3.06.05 |
Other operating expenses |
(4,544) |
(4,544) |
(26,534) |
(26,534) |
3.06.05.01 |
Depreciation and Amortization |
(3,776) |
(3,776) |
(3,637) |
(3,637) |
Page: 7
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
03.01 - STATEMENT OF INCOME (in thousands of Brazilian Reais)
1 - CODE |
2 - DESCRIPTION |
3 -1/1/2009 to 3/31/2010 |
4 - 1/1/2010 to 3/31/2010 |
5 -1/1/2009 to 3/31/2009 |
6 - 1/1/2009 to 3/31/2009 |
3.06.05.02 |
Other Operating expenses |
(768) |
(768) |
(22,897) |
(22,897) |
3.06.06 |
Equity in results of investees |
42,101 |
42,101 |
27,512 |
27,512 |
3.07 |
Total operating profit |
74,066 |
74,066 |
44,205 |
44,205 |
3.08 |
Total non-operating (income) expenses, net |
0 |
0 |
0 |
0 |
3.8.01 |
Income |
0 |
0 |
0 |
0 |
3.08.02 |
Expenses |
0 |
0 |
0 |
0 |
3.09 |
Profit before taxes/profit sharing |
74,066 |
74,066 |
44,205 |
44,205 |
3.10 |
Provision for income tax and social contribution |
0 |
0 |
0 |
0 |
3.11 |
Deferred Income Tax |
(9,247) |
(9,247) |
(7.472) |
(7.472) |
3.12 |
Statutory Profit Sharing/Contributions |
0 |
0 |
0 |
0 |
3.12.01 |
Profit Sharing |
0 |
0 |
0 |
0 |
3.12.02 |
Contributions |
0 |
0 |
0 |
0 |
3.13 |
Reversal of interest attributed to shareholders equity |
0 |
0 |
0 |
0 |
3.15 |
Net income for the Period |
64,819 |
64,819 |
36,733 |
36,733 |
|
NUMBER OF SHARES OUTSTANDING EXCLUDING TREASURY SHARES (in thousands) |
418,736 |
418,736 |
129,963 |
129,963 |
|
EARNINGS PER SHARE (Reais) |
0.15480 |
0.15480 |
0.28264 |
0.28264 |
|
LOSS PER SHARE (Reais) |
|
|
|
|
Page: 8
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
04.01 - STATEMENT OF CASH FLOW INDIRECT METHOD (in thousands of Brazilian Reais)
1 CODE |
2 DESCRIPTION |
3 -1/1/2010 to 3/31/2010 |
4 - 1/1/2010 to 3/31/2010 |
5 -1/1/2009 to 3/31/2009 |
6 - 1/1/2009 to 3/31/2009 |
4.01 |
Net cash from operating activities |
(47,824) |
(47,824) |
29,919 |
29,919 |
4.01.01 |
Cash generated in the operations |
92,996 |
92,996 |
12,273 |
12,273 |
4.01.01.01 |
Net Income for the year |
64,819 |
64,819 |
36,733 |
36,733 |
4.01.01.02 |
Equity in the results of investees |
(42,101) |
(42,101) |
(27,512) |
(27,512) |
4.01.01.03 |
Stock options expenses |
2,228 |
2,228 |
6,190 |
6,190 |
4.01.01.04 |
Gain on sale of investments |
0 |
0 |
(52,600) |
(52,600) |
4.01.01.05 |
Unrealized interest and finance charges, net |
49,777 |
49,777 |
35,540 |
35,540 |
4.01.01.06 |
Deferred taxes |
9,247 |
9,247 |
7,472 |
7,472 |
4.01.01.07 |
Depreciation and amortization |
4,981 |
4,981 |
4,910 |
4,910 |
4.01.01.08 |
Amortization of negative goodwill |
(1,205) |
(1,205) |
(1,273) |
(1,273) |
4.01.01.09 |
Provision for contingencies |
3,158 |
3,158 |
1,456 |
1,456 |
4.01.01.10 |
Warranty provision |
2,092 |
2,092 |
1,357 |
1,357 |
4.01.01.11 |
Profit sharing provision |
0 |
0 |
0 |
0 |
4.01.02 |
Variation in Assets and Liabilities |
(140,820) |
(140,820) |
17,646 |
17,646 |
4.01.02.01 |
Trade accounts receivable |
(105,870) |
(105,870) |
(118,799) |
(118,799) |
4.01.02.02 |
Properties for sale |
(5,314) |
(5,314) |
120,256 |
120,256 |
4.01.02.03 |
Other Receivables |
27,103 |
27,103 |
(17,699) |
(17,699) |
4.01.02.04 |
Deferred selling expenses |
215 |
215 |
2,360 |
2,360 |
4.01.02.05 |
Prepaid expenses |
4,526 |
4,526 |
(50) |
(50) |
4.01.02.06 |
Obligations for purchase of real estate and adv. from customers |
(22,294) |
(22,294) |
(28,937) |
(28,937) |
4.01.02.07 |
Taxes, charges and contributions |
8,559 |
8,559 |
3,817 |
3,817 |
4.01.02.08 |
Suppliers |
3,330 |
3,330 |
(3,985) |
(3,985) |
4.01.02.09 |
Payroll, profit sharing and related charges |
(3,850) |
(3,850) |
3,572 |
3,572 |
4.01.02.10 |
Other accounts payable |
(23,131) |
(23,131) |
56,802 |
56,802 |
4.01.02.11 |
Escrow deposits |
(24,094) |
(24,094) |
309 |
309 |
4.01.03 |
Others |
0 |
0 |
0 |
0 |
Page: 9
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
04.01 - STATEMENT OF CASH FLOW INDIRECT METHOD (in thousands of Brazilian Reais)
1 - CODE |
2 DESCRIPTION |
3 -1/1/2010 to 3/31/2010 |
4 - 1/1/2010 to 3/31/2010 |
5 -1/1/2009 to 3/31/2009 |
6 - 1/1/2009 to 3/31/2009 |
4.02 |
Net cash from investments activities |
(391,711) |
(391,711) |
(106,192) |
(106,192) |
4.02.01 |
Purchase of property and equipment and deferred charges |
(7,070) |
(7,070) |
(5,458) |
(5,458) |
4.02.02 |
Capital contribution in subsidiary companies |
(17,122) |
(17,122) |
(73,275) |
(73,275) |
4.02.03 |
Restricted cash in guarantee to loans |
(367,519) |
(367,519) |
(27,459) |
(27,459) |
4.02.04 |
Investments acquisition |
0 |
0 |
0 |
0 |
4.03 |
Net cash from financing activities |
868,023 |
868,023 |
(25,129) |
(25,129) |
4.03.01 |
Capital increase |
1,063,943 |
1,063,943 |
0 |
0 |
4.03.02 |
Loans and financing obtained |
64,411 |
64,411 |
34,152 |
34,152 |
4.03.03 |
Repayment of loans and financing |
(218,266) |
(218,266) |
(58,906) |
(58,906) |
4.03.04 |
Assignment of credits receivable, net |
(1,094) |
(1,094) |
(375) |
(375) |
4.03.05 |
Dividends paid |
0 |
0 |
0 |
0 |
4.03.06 |
Public offering expenses and deferred taxes |
(40,971) |
(40,971) |
0 |
0 |
4.03.07 |
CCI Assignment of credits receivable |
0 |
0 |
0 |
0 |
4.05 |
Net increase (decrease) of Cash and Cash Equivalents |
428,488 |
428,488 |
(101,402) |
(101,402) |
4.05.01 |
Cash at the beginning of the period |
745,515 |
745,515 |
165,216 |
165,216 |
4.05.02 |
Cash at the end of the period |
1,174,003 |
1,174,003 |
63,814 |
63,814 |
Page: 10
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
05.01 - STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 01/01/2010 TO 03/31/2010 (in thousands of Brazilian reais)
1 - CODE |
2 DESCRIPTION |
3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 - REVALUATION RESERVES |
6 - REVENUE RESERVES |
7 - RETAINED EARNINGS/ ACCUMULATED DEFICIT |
8 ADJUSTMENTS TO ASSETS VALUATION |
9 TOTAL SHAREHOLDERS EQUITY |
5.01 |
Opening balance |
1,627,275 |
318,439 |
0 |
379,920 |
0 |
0 |
2,325,634 |
5.02 |
Prior-years adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.03 |
Adjusted balance |
1,627,275 |
318,439 |
0 |
379,920 |
0 |
0 |
2,325,634 |
5.04 |
Net Income/Loss for the period |
0 |
0 |
0 |
0 |
64,819 |
|
64,819 |
5.05 |
Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.01 |
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.02 |
Interest on own capital |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.03 |
Other Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.06 |
Realization of revenue reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07 |
Adjustments to assets valuation |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.01 |
Securities adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.02 |
Cumulative Translation adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.03 |
Business Combination Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.08 |
Increase/decrease in capital stock |
1,063,943 |
0 |
0 |
0 |
0 |
0 |
1,063,943 |
5.08.01 |
Public offering |
1,063,750 |
0 |
0 |
0 |
0 |
0 |
1,063,750 |
5.08.02 |
Exercise of stock options |
193 |
0 |
0 |
0 |
0 |
0 |
193 |
5.09 |
Increase in capital reserves |
0 |
(24,813) |
0 |
0 |
0 |
0 |
(24,813) |
5.09.01 |
Public offering expenses |
0 |
(27,041) |
0 |
0 |
0 |
0 |
(27,041) |
5.09.02 |
Stock options program |
0 |
2,228 |
0 |
0 |
0 |
0 |
2,228 |
5.10 |
Treasury Shares |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.11 |
Other Capital Transactions |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.12 |
Others |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.13 |
Closing balance |
2,691,218 |
293,626 |
0 |
379,920 |
64,819 |
0 |
3,429,583 |
Page: 11
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
05.02 - STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 01/01/2010 TO 03/31/2010 (in thousands of Brazilian reais)
1 - CODE |
2 DESCRIPTION |
3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 - REVALUATION RESERVES |
6 - REVENUE RESERVES |
7 - RETAINED EARNINGS/ ACCUMULATED DEFICIT |
8 ADJUSTMENTS TO ASSETS VALUATION |
9 - TOTAL SHAREHOLDERS EQUITY |
5.01 |
Opening balance |
1,627,275 |
318,439 |
0 |
379,920 |
0 |
0 |
2,325,634 |
5.02 |
Prior-years adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.03 |
Adjusted balance |
1,627,275 |
318,439 |
0 |
379,920 |
0 |
0 |
2,325,634 |
5.04 |
Net Income/Loss for the period |
0 |
0 |
0 |
0 |
64,819 |
0 |
64,819 |
5.05 |
Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.01 |
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.02 |
Interest on own capital |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.03 |
Other Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.06 |
Realization of revenue reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07 |
Adjustments to assets valuation |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.01 |
Securities adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.02 |
Cumulative Translation adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.03 |
Business Combination Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.08 |
Increase/decrease in capital stock |
1,063,943 |
0 |
0 |
0 |
0 |
0 |
1,063,943 |
5.08.01 |
Public offering |
1,063,750 |
0 |
0 |
0 |
0 |
0 |
1,063,750 |
5.08.02 |
Exercise of stock options |
193 |
0 |
0 |
0 |
0 |
0 |
193 |
5.09 |
Increase in capital reserves |
0 |
(24,813) |
0 |
0 |
0 |
0 |
(24,813) |
5.09.01 |
Public offering expenses |
0 |
(27,041) |
0 |
0 |
0 |
0 |
(27,041) |
5.09.02 |
Stock options program |
0 |
2,228 |
0 |
0 |
0 |
0 |
2,228 |
5.10 |
Treasury Shares |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.11 |
Other Capital Transactions |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.12 |
Others |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.13 |
Closing balance |
2,691,218 |
293,626 |
0 |
379,920 |
64,819 |
0 |
3,429,583 |
Page: 12
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
08.01 CONSOLIDATED BALANCE SHEET - ASSETS (in thousands of Brazilian Reais)
1 - CODE |
2 DESCRIPTION |
3 3/31/2010 |
4 12/31/2009 |
1 |
Total Assets |
8,752,813 |
7,688,323 |
1.01 |
Current Assets |
5,773,717 |
4,892,448 |
1.01.01 |
Cash and cash equivalents |
2,125,613 |
1,424,053 |
1.01.01.01 |
Cash and banks |
193,615 |
113,829 |
1.01.01.02 |
Financial Investments |
1,786,941 |
1,182,858 |
1.01.01.03 |
Restricted credits |
145,057 |
127,366 |
1.01.02 |
Credits |
2,193,650 |
2,008,464 |
1.01.02.01 |
Trade accounts receivable |
2,193,650 |
2,008,464 |
1.01.02.01.01 |
Receivables from clients of developments |
2,103,394 |
1,908,795 |
1.01.02.01.02 |
Receivables from clients of construction and services rendered |
81,312 |
96,005 |
1.01.02.01.03 |
Other Receivables |
8,944 |
3,664 |
1.01.02.02 |
Sundry Credits |
0 |
0 |
1.01.03 |
Inventory |
1,327,966 |
1,332,374 |
1.01.03.01 |
Properties for sale |
1,327,966 |
1,332,374 |
1.01.04 |
Other |
126,488 |
127,557 |
1.01.04.01 |
Deferred selling expenses |
18,802 |
6,633 |
1.01.04.02 |
Other receivables |
95,436 |
108,791 |
1.01.04.03 |
Prepaid expenses |
12,250 |
12,133 |
1.02 |
Non Current Assets |
2,979,096 |
2,795,875 |
1.02.01 |
Long Term Assets |
2,711,246 |
2,534,713 |
1.02.01.01 |
Sundry Credits |
2,351,031 |
2,184,265 |
1.02.01.01.01 |
Receivables from clients of developments |
1,922,482 |
1,768,182 |
1.02.01.01.02 |
Properties for sale |
428,549 |
416,083 |
1.02.01.02 |
Credits with Related Parties |
0 |
0 |
1.02.01.02.01 |
Associated companies |
0 |
0 |
1.02.01.02.02 |
Subsidiaries |
0 |
0 |
1.02.01.02.03 |
Other Related Parties |
0 |
0 |
1.02.01.03 |
Other |
360,215 |
350,448 |
1.02.01.03.01 |
Deferred taxes |
307,132 |
281,288 |
1.02.01.03.02 |
Other receivables |
53,083 |
69,160 |
1.02.02 |
Permanent Assets |
267,850 |
261,162 |
1.02.02.01 |
Investments |
0 |
0 |
1.02.02.01.01 |
Interest in associated and similar companies |
0 |
0 |
1.02.02.01.02 |
Interest in Subsidiaries |
0 |
0 |
1.02.02.01.03 |
Other investments |
0 |
0 |
1.02.02.02 |
Property and equipment |
60,269 |
56,476 |
1.02.02.03 |
Intangible assets |
207,581 |
204,686 |
1.02.02.03.01 |
Goodwill on acquisition of subsidiaries |
195,534 |
195,088 |
1.02.02.03.02 |
Other intangibles |
12,047 |
9,598 |
1.02.02.04 |
Deferred charges |
0 |
0 |
Page: 13
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
08.02 CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian Reais)
1 - CODE |
2 - DESCRIPTION |
3 3/31/2010 |
4 12/31/2009 |
2 |
Total Liabilities and Shareholders equity |
8,752,813 |
7,688,323 |
2.01 |
Current Liabilities |
2,056,473 |
2,020,602 |
2.01.01 |
Loans and Financing |
735,741 |
678,312 |
2.01.02 |
Debentures |
139,792 |
122,377 |
2.01.03 |
Suppliers |
234,648 |
194,331 |
2.01.04 |
Taxes, charges and contributions |
143,196 |
138,177 |
2.01.05 |
Dividends Payable |
54,468 |
54,279 |
2.01.06 |
Provisions |
7,326 |
11,266 |
2.01.06.01 |
Provision for contingencies |
7,326 |
11,266 |
2.01.07 |
Accounts payable to related parties |
0 |
0 |
2.01.08 |
Other |
741,302 |
821,860 |
2.01.08.01 |
Obligations for purchase of real estate and advances from customers |
470,986 |
475,409 |
2.01.08.02 |
Payroll, profit sharing and related charges |
64,851 |
61,320 |
2.01.08.03 |
Other liabilities |
205,465 |
205,657 |
2.01.08.04 |
Deferred taxes |
0 |
79,474 |
2.02 |
Non Current Liabilities |
3,203,451 |
3,283,540 |
2.02.01 |
Long Term Liabilities |
3,203,451 |
3,283,540 |
2.02.01.01 |
Loans and Financing |
410,067 |
525,443 |
2.02.01.02 |
Debentures |
1,748,000 |
1,796,000 |
2.02.01.03 |
Provisions |
51,957 |
61,687 |
2.02.01.03.01 |
Provisions for contingencies |
51,957 |
61,687 |
2.02.01.04 |
Accounts payable to related parties |
0 |
0 |
2.02.01.05 |
Advance for future capital increase |
0 |
0 |
2.02.01.06 |
Others |
993,427 |
900,410 |
2.02.01.06.01 |
Obligations for purchase of real estate and advances from customers |
161,194 |
146,401 |
2.02.01.06.02 |
Deferred taxes |
452,496 |
336,291 |
2.02.01.06.03 |
Other liabilities |
371,534 |
408,310 |
2.02.01.06.04 |
Negative goodwill on acquisition of subsidiaries |
8,203 |
9,408 |
2.03 |
Deferred income |
0 |
0 |
2.04 |
Minority Interests |
63,306 |
58,547 |
2.05 |
Shareholders' equity |
3,429,583 |
2,325,634 |
2.05.01 |
Paid-in capital stock |
2,689,487 |
1,625,544 |
2.05.01.01 |
Capital Stock |
2,691,218 |
1,627,275 |
2.05.01.02 |
Treasury shares |
(1,731) |
(1,731) |
2.05.02 |
Capital Reserves |
293,626 |
318,439 |
2.05.03 |
Revaluation reserves |
0 |
0 |
2.05.03.01 |
Own assets |
0 |
0 |
2.05.03.02 |
Subsidiaries/ Associated and similar Companies |
0 |
0 |
2.05.04 |
Revenue reserves |
381,651 |
381,651 |
2.05.04.01 |
Legal |
31,758 |
31,758 |
2.05.04.02 |
Statutory |
311,360 |
311,360 |
Page: 14
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
08.02 CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY (in thousands of Brazilian Reais)
1 - CODE |
2 - DESCRIPTION |
3 3/31/2010 |
4 12/31/2009 |
2.05.04.03 |
For Contingencies |
0 |
0 |
2.05.04.04 |
Unrealized profits |
0 |
0 |
2.05.04.05 |
Retained earnings |
38,533 |
38,533 |
2.05.04.06 |
Special reserve for undistributed dividends |
0 |
0 |
2.05.04.07 |
Other revenue reserves |
0 |
0 |
2.05.05 |
Adjustments to Assets Valuation |
0 |
0 |
2.05.05.01 |
Securities Adjustments |
0 |
0 |
2.05.05.02 |
Cumulative Translation Adjustments |
0 |
0 |
2.05.05.03 |
Business Combination Adjustments |
0 |
0 |
2.05.06 |
Retained earnings/accumulated losses |
64,819 |
0 |
2.05.07 |
Advances for future capital increase |
0 |
0 |
Page: 15
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
09.01 CONSOLIDATED STATEMENT OF INCOME (in thousands of Brazilian Reais)
1 - CODE |
2 - DESCRIPTION |
3 -1/1/2010 to 3/31/2010 |
4 - 1/1/2010 to 3/31/2010 |
5 -1/1/2009 to 3/31/2009 |
6 - 1/1/2009 to 3/31/2009 |
3.01 |
Gross Sales and/or Services |
938,876 |
938,876 |
565,811 |
565,811 |
3.01.01 |
Real estate development and sales |
884,666 |
884,666 |
549,920 |
549,920 |
3.01.02 |
Construction services rendered revenue |
7,877 |
7,877 |
7,299 |
7,299 |
3.01.03 |
Barter transactions revenue |
46,333 |
46,333 |
8,592 |
8,592 |
3.02 |
Gross Sales Deductions |
(31,291) |
(31,291) |
(23,924) |
(23,924) |
3.02.01 |
Taxes on sales and services |
(25,512) |
(25,512) |
(21,710) |
(21,710) |
3.02.02 |
Brokerage fee on sales |
(5,779) |
(5,779) |
(2,214) |
(2,214) |
3.03 |
Net Sales and/or Services |
907,585 |
907,585 |
541,887 |
541,887 |
3.04 |
Cost of Sales and/or Services |
(654,929) |
(654,929) |
(387,248) |
(387,248) |
3.04.01 |
Cost of Real estate development |
(608,596) |
(608,596) |
(378,656) |
(378,656) |
3.4.02 |
Barter transactions cost |
(46,333) |
(46,333) |
(8,592) |
(8,592) |
3.05 |
Gross Profit |
252,656 |
252,656 |
154,639 |
154,639 |
3.06 |
Operating Expenses/Income |
(154,198) |
(154,198) |
(89,838) |
(89,838) |
3.06.01 |
Selling Expenses |
(51,294) |
(51,294) |
(46,606) |
(46,606) |
3.06.02 |
General and Administrative |
(57,418) |
(57,418) |
(55,918) |
(55,918) |
3.06.02.01 |
Profit sharing |
(1,693) |
(1,693) |
(1,352) |
(1,352) |
3.06.02.02 |
Stock option plan expenses |
(3,183) |
(3,183) |
(8,567) |
(8,567) |
3.06.02.03 |
Other Administrative Expenses |
(52,542) |
(52,542) |
(45,999) |
(45,999) |
3.06.03 |
Financial |
(33,268) |
(33,268) |
(9,209) |
(9,209) |
3.06.03.01 |
Financial income |
23,929 |
23,929 |
35,527 |
35,527 |
3.06.03.02 |
Financial Expenses |
(57,197) |
(57,197) |
(44,736) |
(44,736) |
3.06.04 |
Other operating income |
0 |
0 |
52,600 |
52,600 |
3.06.04.01 |
Gain on partial sale of Fit Residential negative goodwill amortize |
0 |
0 |
52,600 |
52,600 |
3.06.05 |
Other operating expenses |
(12,218) |
(12,218) |
(30,705) |
(30,705) |
3.06.05.01 |
Depreciation and Amortization |
(11,443) |
(11,443) |
(9,255) |
(9,255) |
3.06.05.02 |
Negative goodwill amortization |
1,205 |
1,205 |
1,273 |
1,273 |
Page: 16
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
09.01 CONSOLIDATED STATEMENT OF INCOME (in thousands of Brazilian Reais)
1 - CODE |
2 - DESCRIPTION |
3 -1/1/2010 to 3/31/2010 |
4 - 1/1/2010 to 3/31/2010 |
5 -1/1/2009 to 3/31/2009 |
6 - 1/1/2009 to 3/31/2009 |
3.06.05.03 |
Other Operating expenses |
(1,980) |
(1,980) |
(22,723) |
(22,723) |
3.06.06 |
Equity in results of investees |
0 |
0 |
0 |
0 |
3.07 |
Total operating profit |
98,458 |
98,458 |
64,801 |
64,801 |
3.08 |
Total non-operating (income) expenses, net |
0 |
0 |
0 |
0 |
3.8.01 |
Income |
0 |
0 |
0 |
0 |
3.08.02 |
Expenses |
0 |
0 |
0 |
0 |
3.09 |
Profit before taxes/profit sharing |
98,458 |
98,458 |
64,801 |
64,801 |
3.10 |
Provision for income tax and social contribution |
(7,746) |
(7,746) |
(6,312) |
(6,312) |
3.11 |
Deferred Income Tax |
(14,743) |
(14,743) |
(10,001) |
(10,001) |
3.12 |
Statutory Profit Sharing/Contributions |
0 |
0 |
0 |
0 |
3.12.01 |
Profit Sharing |
0 |
0 |
0 |
0 |
3.12.02 |
Contributions |
0 |
0 |
0 |
0 |
3.13 |
Reversal of interest attributed to shareholders equity |
0 |
0 |
0 |
0 |
3.14 |
Minority interest |
(11,150) |
(11,150) |
(11,755) |
(11,755) |
3.15 |
Net income for the Period |
64,819 |
64,819 |
36,733 |
36,733 |
|
NUMBER OF SHARES OUTSTANDING EXCLUDING TREASURY SHARES (in thousands) |
418,736 |
418,736 |
129,963 |
129,963 |
|
EARNINGS PER SHARE (Reais) |
0.15480 |
0.15480 |
0.28264 |
0.28264 |
|
LOSS PER SHARE (Reais) |
|
|
|
|
Page: 17
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
10.01 CONSOLIDATED STATEMENT OF CASH FLOW INDIRECT METHOD (in thousands of Brazilian Reais)
1 - CODE |
2 DESCRIPTION |
3 -1/1/2010 to 3/31/2010 |
4 - 1/1/2010 to 3/31/2010 |
5 -1/1/2009 to 3/31/2009 |
6 - 1/1/2009 to 3/31/2009 |
4.01 |
Net cash from operating activities |
(115,090) |
(115,090) |
(117,987) |
(117,987) |
4.01.01 |
Cash generated in the operations |
176,302 |
176,302 |
66,196 |
66,196 |
4.01.01.01 |
Net Income for the year |
64,819 |
64,819 |
36,733 |
36,733 |
4.01.01.02 |
Stock options expenses |
3,183 |
3,183 |
8,567 |
8,567 |
4.01.01.03 |
Gain on sale of investments |
0 |
0 |
(52,600) |
(52,600) |
4.01.01.04 |
Unrealized interest and finance charges, net |
64,501 |
64,501 |
37,876 |
37,876 |
4.01.01.05 |
Deferred taxes |
14,743 |
14,743 |
10,001 |
10,001 |
4.01.01.06 |
Depreciation and amortization |
11,443 |
11,443 |
9,255 |
9,255 |
4.01.01.07 |
Amortization of negative goodwill |
(1,205) |
(1,205) |
(1,273) |
(1,273) |
4.01.01.08 |
Disposal of fixed asset |
0 |
0 |
4,660 |
4,660 |
4.01.01.09 |
Provision for contingencies |
3,158 |
3,158 |
(1,511) |
(1,511) |
4.01.01.10 |
Warranty provision |
2,703 |
2,703 |
1,920 |
1,920 |
4.01.01.11 |
Profit sharing provision |
1,693 |
1,693 |
0 |
0 |
4.01.01.12 |
Allowance for doubtful accounts |
114 |
114 |
813 |
813 |
4.01.01.13 |
Minority interest |
11,150 |
11,150 |
11,755 |
11,755 |
4.01.02 |
Variation in Assets and Liabilities |
(291,392) |
(291,392) |
(184,183) |
(184,183) |
4.01.02.01 |
Trade accounts receivable |
(339,600) |
(339,600) |
(475,868) |
(475,868) |
4.01.02.02 |
Properties for sale |
(8,058) |
(8,058) |
180,750 |
180,750 |
4.01.02.03 |
Other Receivables |
45,467 |
45,467 |
11,097 |
11,097 |
4.01.02.04 |
Deferred selling expenses |
(12,169) |
(12,169) |
(1,943) |
(1,943) |
4.01.02.05 |
Prepaid expenses |
(117) |
(117) |
(206) |
(206) |
4.01.02.06 |
Suppliers |
40,317 |
40,317 |
(4,642) |
(4,642) |
4.01.02.07 |
Obligations for purchase of real estate and adv. from customers |
7,666 |
7,666 |
55,056 |
55,056 |
4.01.02.08 |
Taxes, charges and contributions |
5,019 |
5,019 |
21,516 |
21,516 |
4.01.02.09 |
Payroll, profit sharing and related charges |
3,531 |
3,531 |
30,535 |
30,535 |
4.01.02.10 |
Other accounts payable |
(17,008) |
(17,008) |
(787) |
(787) |
Page: 18
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
10.01 CONSOLIDATED STATEMENT OF CASH FLOW INDIRECT METHOD (in thousands of Brazilian Reais)
1 - CODE |
2 DESCRIPTION |
3 -1/1/2010 to 3/31/2010 |
4 - 1/1/2010 to 3/31/2010 |
5 -1/1/2009 to 3/31/2009 |
6 - 1/1/2009 to 3/31/2009 |
4.01.02.11 |
Escrow deposits |
(16,440) |
(16,440) |
309 |
309 |
4.01.03 |
Others |
0 |
0 |
0 |
0 |
4.02 |
Net cash from investments activities |
(413,676) |
(413,676) |
(36,993) |
(36,993) |
4.02.01 |
Purchase of property and equipment and intangible assets |
(17,686) |
(17,686) |
(2,790) |
(2,790) |
4.02.02 |
Restricted cash in guarantee to loans |
(395,990) |
(395,990) |
(34,203) |
(34,203) |
4.03 |
Net cash from financing activities |
834,337 |
834,337 |
16,053 |
16,053 |
4.03.01 |
Capital increase |
1,063,943 |
1,063,943 |
0 |
0 |
4.03.02 |
Loans and financing obtained |
104,105 |
104,105 |
51,631 |
51,631 |
4.03.03 |
Repayment of loans and financing |
(257,138) |
(257,138) |
(87,349) |
(87,349) |
4.03.04 |
Assignment of credits receivable, net |
(12,787) |
(12,787) |
(17,935) |
(17,935) |
4.03.05 |
Dividends paid |
0 |
0 |
0 |
0 |
4.03.06 |
Proceeds from subscription of redeemable equity interest in securitization fund |
(9,668) |
(9,668) |
69,706 |
69,706 |
4.03.07 |
CCI assignment of credits receivable |
0 |
0 |
0 |
0 |
4.03.08 |
Dividends paid SCP |
(13,147) |
(13,147) |
0 |
0 |
4.3.09 |
Public offering expenses and deferred taxes |
(40,971) |
(40,971) |
0 |
0 |
4.04 |
Foreign Exchange Variation on Cash and Cash Equivalents |
0 |
0 |
0 |
0 |
4.05 |
Net increase (decrease) of Cash and Cash Equivalents |
305,571 |
305,571 |
(138,927) |
(138,927) |
4.05.01 |
Cash at the beginning of the period |
1,249,422 |
1,249,422 |
528,574 |
528,574 |
4.05.02 |
Cash at the end of the period |
1,554,993 |
1,554,993 |
389,647 |
389,647 |
Page: 19
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
11.01 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 01/01/2009 TO 03/31/2010 (in thousands of Brazilian reais)
1 - CODE |
2 DESCRIPTION |
3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 - REVALUATION RESERVES |
6 - REVENUE RESERVES |
7 - RETAINED EARNINGS/ ACCUMULATED DEFICIT |
8 ADJUSTMENTS TO ASSETS VALUATION |
9 - TOTAL SHAREHOLDERS EQUITY |
5.01 |
Opening balance |
1,627,275 |
318,439 |
0 |
379,920 |
0 |
0 |
2,325,634 |
5.02 |
Prior-years adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.03 |
Adjusted balance |
1,627,275 |
318,439 |
0 |
379,920 |
0 |
0 |
2,325,634 |
5.04 |
Net Income/Loss for the period |
0 |
0 |
0 |
0 |
64,819 |
0 |
64,819 |
5.05 |
Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.01 |
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.02 |
Interest on own capital |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.03 |
Other Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.06 |
Realization of revenue reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07 |
Adjustments to assets valuation |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.01 |
Securities adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.02 |
Cumulative Translation adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.03 |
Business Combination Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.08 |
Increase/decrease in capital stock |
1,063,943 |
0 |
0 |
0 |
0 |
0 |
1,063,943 |
5.08.01 |
Public offering |
1,063,750 |
0 |
0 |
0 |
0 |
0 |
1,063,750 |
5.08.02 |
Exercise of stock options |
193 |
0 |
0 |
0 |
0 |
0 |
193 |
5.09 |
Increase in capital reserves |
0 |
(24,813) |
0 |
0 |
0 |
0 |
(24,813) |
5.09.01 |
Public offering expenses |
0 |
(27,041) |
0 |
0 |
0 |
0 |
(27,041) |
5.09.02 |
Stock options program |
0 |
2,228 |
0 |
0 |
0 |
0 |
2,228 |
5.10 |
Treasury Shares |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.11 |
Other Capital Transactions |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.12 |
Others |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.13 |
Closing balance |
2,691,218 |
293,626 |
0 |
379,920 |
64,819 |
0 |
3,429,583 |
Page: 20
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
11.02 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 01/01/2010 TO 03/31/2010 (in thousands of Brazilian reais)
1 - CODE |
2 DESCRIPTION |
3 CAPITAL STOCK |
4 CAPITAL RESERVES |
5 - REVALUATION RESERVES |
6 - REVENUE RESERVES |
7 - RETAINED EARNINGS/ ACCUMULATED DEFICIT |
8 ADJUSTMENTS TO ASSETS VALUATION |
9 - TOTAL SHAREHOLDERS EQUITY |
5.01 |
Opening balance |
1,627,275 |
318,439 |
0 |
379,920 |
0 |
0 |
2,325,634 |
5.02 |
Prior-years adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.03 |
Adjusted balance |
1,627,275 |
318,439 |
0 |
379,920 |
0 |
0 |
2,325,634 |
5.04 |
Net Income/Loss for the period |
0 |
0 |
0 |
0 |
64,819 |
0 |
64,819 |
5.05 |
Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.01 |
Dividends |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.02 |
Interest on own capital |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.05.03 |
Other Allocations |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.06 |
Realization of revenue reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07 |
Adjustments to assets valuation |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.01 |
Securities adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.02 |
Cumulative Translation adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.07.03 |
Business Combination Adjustments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.08 |
Increase/decrease in capital stock |
1,063,943 |
0 |
0 |
0 |
0 |
0 |
1,063,943 |
5.08.01 |
Public offering |
1,063,750 |
0 |
0 |
0 |
0 |
0 |
1,063,750 |
5.08.02 |
Exercise of stock options |
193 |
0 |
0 |
0 |
0 |
0 |
193 |
5.09 |
Increase in capital reserves |
0 |
(24,813) |
0 |
0 |
0 |
0 |
(24,813) |
5.09.01 |
Public offering expenses |
0 |
(27,041) |
0 |
0 |
0 |
0 |
(27,041) |
5.09.02 |
Stock options program |
0 |
2,228 |
0 |
0 |
0 |
0 |
2,228 |
5.10 |
Treasury Shares |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.11 |
Other Capital Transactions |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.12 |
Others |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5.13 |
Closing balance |
2,691,218 |
293,626 |
0 |
379,920 |
64,819 |
0 |
3,429,583 |
Page: 21
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
Notes to quarterly information (parent company and consolidated) as of March 31, 2010
(Amounts in thousands of Brazilian Reais, unless otherwise stated)
1. Operations
Gafisa S.A. and its subsidiaries (collectively, the Company) started its commercial operations in 1997 with the objectives of: (a) promoting and managing all forms of real estate ventures on its own behalf or for third parties; (b) purchasing, selling and negotiating real estate properties in general, including provision of financing to real estate clients; (c) carrying out civil construction and civil engineering services; (d) developing and implementing marketing strategies related to its own or third party real estate ventures; and (e) investing in other Brazilian or foreign companies which have similar objectives as the Company's.
The Company forms jointly-controlled ventures (Special Purpose Entities - SPEs) and participates in consortia and condominiums with third parties as a means of meeting its objectives. The controlled entities share the structure and corporate, managerial and operating costs with the Company.
.
On February 27, 2009, Gafisa and Odebrecht Empreendimentos Imobiliários S.A. announced an agreement for the dissolution of their partnership in Bairro Novo Empreendimentos Imobiliários S.A., terminating the Shareholders Agreement then effective between the partners. Therefore Gafisa is no longer a partner in Bairro Novo Empreendimentos Imobiliários S.A.. The real estate ventures that were being conducted together by the parties started to be carried out separately, Gafisa in charge of developing the Bairro Novo Cotia real estate venture, whereas Odebrecht Empreendimentos Imobiliários S.A. in charge of the other ventures of the dissolved partnership.
On June 29, 2009, Gafisa S.A. and Construtora Tenda S.A. entered into a Private Instrument for Assignment and Transfer of Quotas and Other Covenants, in which Gafisa assigns and transfers to Tenda 41,341,895 quotas of Cotia1 Empreendimento Imobiliário for the net book value of R$ 41,342 (Note 7). On December 30, 2009, the shareholders of Gafisa and Tenda approved the merger by Gafisa of total shares outstanding issued by Tenda. Because of the merger, Tenda became a wholly-owned subsidiary of Gafisa, and its shareholders received shares of Gafisa in exchange for their shares of Tenda at the ratio of 0.205 shares of Gafisa to one share of Tenda, as negotiated between Gafisa and the Independent Committee of Tenda, both parties having been advised by independent expert companies. In view of the exchange ratio, 32,889,563 common shares were issued for the total issue price of R$ 448,844 (Note 8).
Page: 22
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
On February 22, 2010, the split of our common shares was approved in the ratio of one existing share to two newly-issued shares, thus increasing the number of shares from 167,077,137 to 334,154,274.
In March 2010, the Company completed a public offering, resulting in a capital increase of R$ 1,063,750 with the issue of 85,100,000 shares, comprising 46,634,420 shares in Brazil and 38,465,680 ADRs.
2. Presentation of the Quarterly Information
The quarterly information was approved by the Board of Directors in their meeting held on April 29, 2010.
The quarterly information were prepared and are being presented in accordance with the accounting practices adopted in Brazil, which take into consideration the provisions contained in the Brazilian Corporate Law Law No. 6,404/76, amended by Laws Nos. 11,638/07 and 11,941/09, the Pronouncement, Guidance and Interpretation issued by the Accounting Standards Committee (CPC), approved by the proper authorities. Therefore, they do not consider the early adoption of the technical pronouncements issued by CPC, approved by the Federal Accounting Council (CFC), required for the years starting after January 1, 2010, as provided for in CVM Resolution No. 603/09.
The Company is discussing this matter with the other companies of the segment aiming at improving its understanding about its applicability in the segment and the Brazilian scenario, and arrived at the understanding that at present it is not possible to determine the effects of such changes on the shareholders equity and results for the quarter ended March 31, 2010.
3. Significant accounting practices adopted in the preparation of the quarterly information
a) Accounting estimates
The preparation of the quarterly information in accordance with the accounting practices adopted in Brazil requires the Companys management to make judgments to determine and record accounting estimates. Assets and liabilities affected by estimates and assumptions include the residual value of property and equipment, provision for impairment, allowance for doubtful accounts, deferred tax assets, provision for contingencies and measurement of financial instruments. The settlement of transactions involving these estimates may result in amounts different from those estimated in view of the inaccuracies inherent in the process for determining them. The Company review estimates and assumptions at least annually.
Page: 23
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
b) Recognition of results
(i) Real estate development and sales
Revenues, as well as costs and expenses directly related to real estate development units sold and not yet finished, are recognized over the course of the construction period and the following procedures are adopted:
(a) For completed units, the result is recognized when the sale is made, with the transfer of significant risks and rights, regardless of the receipt of the contractual amount, provided that the following conditions are met: (a) the result is determinable, that is, the collectibility of the sale price is reasonably assured or the amount that will not be collected can be estimated, and (b) the earnings process is virtually complete, that is, the Company is not obliged to perform significant activities after the sale to earn the profit. The collectibility of the sales price is demonstrated by the client's commitment to pay, which in turn is supported by initial and continuing investment.
(b) In the sales of unfinished units, the following procedures and rules were observed:
§ The incurred cost (including the costs related to land, and other expenditures directly related to increase inventories) corresponding to the units sold is fully appropriated to the result.
§ The percentage of incurred cost (including costs related to land) is measured in relation to total estimated cost, and this percentage is applied on the revenues from units sold, determined in accordance with the terms established in the sales contracts, thus determining the amount of revenues and selling expenses to be recognized in direct proportion to cost.
§ Any amount of revenues recognized that exceeds the amount received from clients is recorded as current or non-current assets. Any amount received in connection with the sale of units that exceeds the amount of revenues recognized is recorded as "Obligations for purchase of land and advances from clients".
§ Interest and inflation-indexation charges on accounts receivable as from the time the client takes possession of the property, as well as the adjustment to present value of accounts receivable, are appropriated to the result from the development and sale of real estate using the accrual basis of accounting pro rata basis.
§ The financial charges on accounts payable for acquisition of land and those directly associated with the financing of construction are recorded in inventories of properties for sale, and appropriated to the incurred cost of finished units, following the same criteria for appropriation of real estate development cost of units under construction sold.
The taxes on the difference between the revenues from real estate development and the accumulated revenues subject to tax are calculated and recognized when the difference in revenues is recognized.
The other advertising and publicity expenses are appropriated to results as they are incurred represented by media insertion using the accrual basis of accounting.
Page: 24
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
(ii) Construction services
Revenues from real estate services consist primarily of amounts received in connection with construction management activities for third parties, technical management and management of real estate; revenues are recognized as services are rendered.
(iii) Barter transactions
Barter transactions of land in exchange for units, the value of land acquired by the Company is calculated based on the fair value of real estate units to be delivered. The fair value is recorded in inventories of Properties for sale against liabilities for Advances from clients, at the time the barter agreement is signed, provided that the real estate development recording is obtained. Revenues and costs incurred from barter transactions are appropriated to income over the course of construction period of the projects, as described in item (b).
c) Financial instruments
Financial instruments are recognized only from the date the Company becomes a party to the contract provisions of financial instruments, which include financial investments, accounts receivable and other receivables, cash and cash equivalents, loans and financing, as well as accounts payable and other debts. Financial instruments that are not recognized at fair value through income are added by any directly attributable transactions costs.
After the initial recognition, financial instruments are measured as described below:
(i) Financial instruments at fair value through income
A financial instrument is classified into fair value through income if held for trading, that is, designated as such when initially recognized. Financial instruments are designated at fair value through income if the Company manages these investments and makes decisions on purchase and sale based on their fair value according to the strategy of investment and risk management documented by the Company. After initial recognition, attributable transaction costs are recognized in income when incurred. Financial instruments at fair value through income are measured at fair value, and their fluctuations are recognized in income.
(ii) Loans and receivables
Loans and receivables are measured at cost amortized using the method of effective interest rate, reduced by possible impairment.
Page: 25
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
d) Cash and cash equivalents
Consist primarily of bank certificates of deposit and investment funds, denominated in reais, having a ready market and original maturity of 90 days or less or in regard to which there are no penalties or other restrictions for early redemption. Most of financial investments are classified into the category financial assets at fair value through income.
Investment funds in which the Company is the sole owner are fully consolidated.
e) Receivables from clients
These are stated at cost plus accrued interest and indexation adjustments, net of adjustment to present value. The allowance for doubtful accounts arising from the provision of services, when applicable, is set up by the Companys management when there is no expectation of realization. In relation to receivables from development, the allowance for doubtful accounts is set up at an amount considered sufficient by Management to cover estimated losses on realization of credits that do not have general guarantee.
The installments due are indexed based on the National Civil Construction Index (INCC) during the construction phase, and based on the General Market Prices Index (IGP-M) and interest, after delivery of the units. For accounts receivable due of sale of units, the understanding of Management is that there is no need of setting up an allowance because it has general guarantee and the prices of units are above their book value, except for those related to the subsidiary Tenda.
f) Certificates of real estate receivables (CRI)
The Company assigns receivables for the securitization and issuance of mortgage-backed securities ("CRI"). When this assignment does not involve right of recourse, it is recorded as a reduction of accounts receivable. When the transaction involves recourse against the Company, the accounts receivable sold is maintained on the balance sheet. The financial guarantees, when a participation is acquired (subordinated CRI) and maintained to secure the receivables that were assigned, are recorded in the balance sheet in non-current receivables at fair value.
g) Investment Fund of Receivables ("FIDC) and Real estate credit certificate (CCI)
The Company consolidates Investment Funds of Receivables (FIDC) in which it holds subordinated quotas, subscribed and paid in by the Company in receivables.
Pursuant to CVM Instruction No. 408, the consolidation by the Company of FDIC arises from the evaluation of the underlying and economic reality of these investments, considering, among others: (a) whether the Company still have control over the assigned receivables, (b) whether it still retains any right in relation to assigned receivables, (c) whether it still bears the risks and responsibilities for the assigned receivables, and (d) whether the Company fundamentally or usually pledges guarantees to FIDC investors in relation to the expected receipts and interests, even informally.
Page: 26
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
When consolidating the FIDC in its quarterly information, the Company discloses the receivables in the group of accounts of receivables from clients and the FIDC net worth is reflected in other accounts payable, the balance of subordinated quotas held by the Company being eliminated in this consolidation process.
The financial costs of these transactions are appropriated on pro rata basis in the adequate heading of financial expenses.
The Company carries out the assignment and/or securitization of receivables related to credits of statutory lien on completed real estate ventures. This securitization is carried out upon the issuance of the real estate credit certificate (CCI), which is assigned to financial institutions that grant credit. The funds from assignment are classified in the heading other accounts payable, until certificates are settled by clients.
h) Properties for sale
Land is stated at cost of acquisition. Land is recorded only after the deed of property is registered. The Company also acquires land through barter transactions where, in exchange for the land acquired, it undertakes to deliver (a) real estate units under development or (b) part of the sales revenues originating from the sale of the real estate units. Land acquired through barter transaction is stated at fair value.
Properties are stated at construction cost, which does not exceed the net realizable value. In the case of real estate developments in progress, the portion in inventories corresponds to the cost incurred for units that have not yet been sold. The incurred cost comprises construction (materials, own or outsourced labor, and other related items), expenses for regularizing lands and ventures, and financial charges appropriated to the development as incurred during the construction phase.
When the cost of construction of properties for sale exceeds the expected cash flow from sales, once completed or still under construction, an impairment charge is recognized in the period when the book value is considered no longer to be recoverable.
Properties for sale are reviewed to evaluate the recovery of the book value of each real estate development when events or changes in macroeconomic scenarios indicate that the book value may not be recoverable. If the book value of a real estate development is not recoverable, compared to its realizable value through expected cash flows, a provision is recorded.
Page: 27
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
The Company capitalizes interest on developments during the construction phase, arising from the National Housing System and other credit lines that are used for financing the construction of developments (limited to the corresponding financial expense amount), which are recognized in income in the proportion to units sold, the same criterion for other costs.
i) Deferred selling expenses
Brokerage expenditures are recorded in results following the same percentage-of-completion criteria adopted for the recognition of revenues. The charges related to sales commission of the buyer are not recognized as revenue or expense of the Company.
j) Warranty provision
The Company and its subsidiaries record a provision to cover expenditures for repairing construction defects covered during the warranty period, except for the subsidiaries that operate with outsourced companies, which are the own guarantors of the constructions services provided. The warranty period is five years from the delivery of the unit.
k) Prepaid expenses
These are taken to income in the period to which they relate.
l) Property and equipment
Recorded at cost. Depreciation is calculated based on the straight-line method considering the estimated useful life of the assets, as follows:
(i) Vehicles 5 years;
(ii) Office equipment and other installations 10 years;
(iii) Sales stands, facilities, model apartments and related furnishings - 1 year.
Expenditures incurred for the construction of sales stands, facilities, model apartments and related furnishings are capitalized as Property and equipment. Depreciation of these assets commences upon launch of the development and is recorded over the average term of one year and subject to periodical analysis of asset impairment.
m) Intangible assets
Intangible assets relate to the acquisition and development of computer systems and software licenses, recorded at acquisition cost, and are amortized over a period of up to five years.
Page: 28
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
n) Goodwill and negative goodwill on the acquisition of investments
The Companys investments in subsidiaries include goodwill when the acquisition cost exceeds the book value of net tangible assets of the acquired subsidiary and negative goodwill when the acquisition cost is lower.
Up to December 31, 2008, the goodwill is amortized in accordance with the underlying economic basis which considers factors such as the land bank, the ability to generate results from developments launched and/or to be launched and other inherent factors. From January 1, 2009 goodwill is no longer amortized in results for the period.
The Company annually evaluates at the balance sheet date whether there are any indications of permanent loss and potential adjustments to measure the residual portion not amortized of recorded goodwill, and records an impairment provision, if required, to adjust the carrying value of goodwill to recoverable amounts or to realizable values. If the book value exceeds the recoverable amount, the amount thereof is reduced.
Goodwill that cannot be justified economically is immediately charged to results for the year.
Negative goodwill that is justified economically is appropriated to results at the extent the assets which originated it are realized. Negative goodwill that is not justified economically is recognized in results only upon disposal of the investment.
o) Investments in subsidiaries and joint-controlled investees
If the Company holds more than half of the voting capital of another company, the latter is considered a subsidiary and is consolidated. In situations where shareholder agreements grant the other party veto rights affecting the Company's business decisions with regards to its subsidiary, such affiliates are considered to be jointly-controlled companies and are recorded on the equity method.
Cumulative movements after acquisitions are adjusted in cost of investment. Unrealized gains or transactions between Gafisa S.A. and its affiliates and subsidiary companies are eliminated in proportion to the Gafisa S.A.'s interest; unrealized losses are also eliminated, unless the transaction provides evidence of impairment of the asset transferred.
When the Company's interest in the losses of subsidiaries is equal to or higher than the amount invested, the Company recognizes the residual portion of the net capital deficiency since it assumes obligations to make payments on behalf of these companies or for advances for future capital increase.
The accounting practices of acquired subsidiaries are aligned with those of the parent company, in order to ensure consistency with the practices adopted by the Company.
Page: 29
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
p) Obligations for purchase of land and advances from clients due to barter transactions
These are contractual obligations established for purchases of land in inventory (Property for sale) which are stated at amortized cost plus interest and charges proportional to the period (pro rata basis), when applicable, net of adjustment to present value.
The obligations related to barter transactions of land in exchange for real estate units are stated at fair value, as advances from clients.
q) Taxes on income
Taxes on income in Brazil comprise Federal income tax (25%) and social contribution (9%), as recorded in the statutory accounting records, for entities on the taxable profit regime, for which the composite statutory rate is 34%. Deferred taxes are provided on all temporary tax differences.
As permitted by tax legislation, certain subsidiaries and jointly-controlled companies, the annual billings of which were lower than a specified amount, opted for the presumed profit regime. For these companies, the income tax basis is calculated at the rate of 8% on gross revenues plus financial income and for the social contribution basis at 12% on gross revenues plus financial income, upon which the income tax and social contribution rates, 25% and 9%, respectively, are applied. The deferred tax assets are recognized to the extent that future taxable income is expected to be available to be used to offset temporary differences based on the budgeted future results prepared based on internal assumptions. New circumstances and economic scenarios may change the estimates, as approved by the Management bodies.
Deferred tax assets arising from net operating losses have no expiration dates, though offset is restricted to 30% of annual taxable income. Taxable entities on the presumed profit regime cannot offset prior year losses against tax payable.
In the event realization of deferred tax assets is not considered to be probable, no amount is recorded (Note 16).
r) Other current and non-current liabilities
These liabilities are stated on the accrual basis at their known or estimated amounts, plus, when applicable, the corresponding charges and inflation-indexed variations through the balance sheet date, which contra-entry is included in income for the year. When applicable, current and non-current liabilities are recorded at present value based on interest rates that reflect the term, currency and risk of each transaction.
The liability for future compensation of employee vacations earned is fully accrued.
Page: 30
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
Gafisa S.A. and its subsidiaries do not offer private pension plans or retirement plan or other post-employment benefits to employees.
s) Stock option plan
As approved by its Board of Directors, the Company offers to its selected executives share-based compensation plans ("Stock Options).
The fair value of services received from the plan participants, in exchange for options, is determined in relation to the fair value of shares, on the grant date of each plan, and recognized as expense as contra-entry to shareholders equity at the extent service is rendered.
t) Profit sharing program for employees and officers
The Company provides for the distribution of profit sharing benefits and bonuses to employees recognized in results in General and administrative expenses.
Additionally, the Companys bylaws establish the distribution of profit sharing to executive officers (in an amount that does not exceed the lower of their annual compensation or 10% of the Company's net income).
The bonus systems operate on a three-tier performance-based structure in which the corporate efficiency targets as approved by the Board of Directors must first be achieved, followed by targets for the business units and finally individual performance targets.
u) Present value adjustment
The assets and liabilities arising from long or short-term transactions, if they had a significant effect, were adjusted to present value.
In installment sales of unfinished units, real estate development entities have receivables formed prior to delivery of the units which does not accrue interest, were discounted to present value. The reversal of the adjustment to present value, considering that an important part of the Companys activities is to finance its customers, was made as a contra-entry to the real estate development revenue group itself, consistent with the interest accrued on the portion of accounts receivable related to the after the keys period
The financial charges of funds used in the construction and finance of real estate ventures shall be capitalized. As interest from funds used to finance the acquisition of land for development and construction is capitalized, the accretion of the present value adjustment arising from the obligation is recorded in Real estate development operating costs or against inventories of Properties for sale, as the case may be, until the construction phase of the venture is completed.
Page: 31
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
Accordingly, certain asset and liability items are adjusted to present value based on discount rates that reflect management's best estimate of the value of money over time and the specific risks of the asset and the liability.
The applied discount rates underlying economic basis and assumption is the average rate of the financing and loans obtained by the Company, net of the inflation-index effect of IGP-M (Note 5).
v) Test for impairment
Management reviews annually the carrying value of assets with the objective of evaluating events or changes in economic and operational circumstances that may indicate impairment or reduction in their recoverable amounts. When such evidences are found, the carrying amount is higher than the recoverable one, so a provision for impairment is set up, adjusting the carrying to the recoverable amount. The goodwill and intangible assets with indefinite useful lives have the recovery of their amounts tested annually, whether there is or not indications of reduction in value.
w) Debenture and share issuance expenses
Transaction costs and premiums on issuance of securities, as well as share issuance expenses are accounted for as a direct reduction of capital raised. In addition, transaction costs and premiums on issuance of debt securities are amortized over the terms of the security and the balance is presented net of issuance expenses.
x) Contingent assets and liabilities and legal obligations
The accounting practices to record and disclose contingent assets and liabilities and legal obligations are as follows: (i) Contingent assets are recognized only when there are general guarantees or final and unappealable favorable court decisions. Contingent assets which depend on probable successful lawsuits are only disclosed in a Note to financial statements; and (ii) Contingent liabilities are accrued when losses are considered probable and the involved amounts are reasonably measurable. Contingent liabilities which losses are considered possible are only disclosed in a Note to financial statements, and those which losses are considered remote are not accrued nor disclosed.
y) Statements of cash flows and added value
Statements of cash flows are prepared and presented as per CVM Resolution No. 547, of August 13, 2008, which approved the CPC 03 Statement of Cash Flows. Statements of added value are prepared and presented as per CVM Resolution No. 557, of November 12, 2008, which approved CPC 09 Statement of Added Value.
Page: 32
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
z) Earnings per share
Earnings per share are calculated based on the number of shares outstanding at the balance sheet dates.
aa) Consolidated quarterly information
The consolidated quarterly information of the Company, which include the quarterly information indicated in Note 8, were prepared in accordance with the applicable consolidation practices and legal provisions. Accordingly, intercompany balances, accounts, income and expenses, and unrealized earnings were eliminated. The jointly-controlled investees are consolidated in proportion to the interest held by the parent company.
4. Cash and cash equivalents
Parent company | Consolidated | |||
3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 | |
Cash and cash equivalents | 24,539 | 27,129 | 193,615 | 113,829 |
Cash and banks | ||||
Cash equivalents | ||||
Investment funds | 1,023,246 | 671,874 | 1,107,646 | 860,871 |
Securities purchased under agreement to resell | 31,080 | 17,316 | 87,316 | 82,293 |
Bank Certificates of Deposits CDBs | 22,222 | 27,130 | 93,480 | 178,547 |
Other | 72,916 | 2,066 | 72,936 | 13,882 |
Total cash and cash equivalents | 1,174,003 | 745,515 | 1,554,993 | 1,249,422 |
Restricted cash in guarantee to loans | 395,483 | 27,964 | 425,563 | 47,265 |
Total financial investments | 1,544,947 | 746,350 | 1,786,941 | 1,182,858 |
Restricted credits (a) | - | - | 145,057 | 127,366 |
Total cash and cash equivalents and financial investments | 1,569,486 | 773,479 | 2,125,613 | 1,424,053 |
(a) Transfer from clients which the Company expects to receive in up to 90 days.
At March 31, 2010, Bank Deposit Certificates CDBs include earned interest from 98% to 102.5% (December 31, 2009 - 95% to 102%) of Interbank Deposit Certificate CDI. Securities purchased under agreement to resell include earned interest from 98.25% to 101.75% (December 31, 2009 98.25% to 102%) of CDI. Both investments are made in first class financial institutions.
At March 31, the amount related to investment funds is recorded at fair value through income. At March 31, 2010, the investment fund portfolio is composed of securities purchased under agreement to resell, Bank Certificates of Deposit and government securities. Pursuant to CVM Instruction No. 408/04, financial investment in Investment Funds in which the Company has exclusive interest is consolidated.
Page: 33
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
Fundo de Investimento Arena is a multimarket fund under management and administration of Santander Asset Management and custody of Itau Unibanco. The objective of this fund is to appreciate the value of its quotas by investing the funds of its investment portfolio, which may be composed of financial and/or other operating assets available in the financial and capital markets that yield fixed return. Assets eligible to the portfolio are the following: government bonds, derivative contracts, debentures, CDBs and Bank Receipts of Deposits (RDBs), investment fund quotas of classes accepted by CVM and securities purchased under agreement to resell, according to the rules of the National Monetary Council (CMN). There is no grace period for redemption of quotas, which can be redeemed with a return at any time. The funds tax treatment is that applicable to long-term investment funds.
Fundo de Investimento Colina is a fixed-income private credit fund under management and administration of Santander Asset Management and custody of Itau Unibanco. The objective of this fund is to provide a return higher than 101% of CDI. The assets eligible to the portfolio are the following: government bonds, derivative contracts, debentures, CDBs and RDBs. The consolidated portfolio can generate exposure to Selic/CDI, fixed rate and price indices. There is no grace period for redemption of quotas, which can be redeemed with a return at any time. The funds tax treatment is that applicable to long-term investment funds.
Fundo de Investimento Vistta is a fixed-income private credit fund under management and administration of Votorantim Asset Management and custody of Itau Unibanco. The objective of this fund is to provide a return higher than 101% of CDI. The assets eligible to the portfolio are the following: government bonds, derivative contracts, debentures, CDBs and RDBs. The consolidated portfolio can generate exposure to Selic/CDI, fixed rate and price indices. There is no grace period for redemption of quotas, which can be redeemed with a return at any time. The funds tax treatment is that applicable to long-term investment funds.
The balance sheet of investment funds is as follows:
Assets |
Vistta |
Colina |
Arena |
Current |
270,192 |
809,806 |
1,112,198 |
|
|
|
|
Total assets |
270,192 |
809,806 |
1,112,198 |
|
|
|
|
Liabilities |
|
|
|
Current |
26 |
12 |
105 |
Non-current |
1,784 |
1,765 |
9,314 |
|
|
|
|
Shareholders equity |
|
|
|
Capital stock |
266,989 |
807,143 |
1,101,826 |
Retained earnings |
1,419 |
898 |
1,058 |
Total shareholders equity |
268,408 |
808,041 |
1,102,885 |
|
|
|
|
Total liabilities and shareholders equity |
270,192 |
809,806 |
1,112,198 |
Page: 34
5. Receivables from clients
|
Parent company |
Consolidated | ||
3/31/2010 |
13/31/2009 |
3/31/2010 |
13/31/2009 | |
Real estate development and sales |
1,632,776 |
1,514,783 |
4,105,463 |
3,763,902 |
(-) Adjustment to present value |
(31,599) |
(33,191) |
(79,587) |
(86,925) |
Services and construction |
79,401 |
94,094 |
81,312 |
96,005 |
Other receivables |
33,577 |
32,600 |
8,944 |
3,664 |
|
||||
|
1,714,155 |
1,608,286 |
4,116,132 |
3,776,646 |
|
|
|
| |
Current |
1,059,185 |
991,333 |
2,193,650 |
2,008,464 |
Noncurrent |
654,970 |
696,953 |
1,922,482 |
1,768,182 |
(i) The balance of accounts receivable from units sold and not yet delivered is limited to the portion of revenues accounted for net of the amounts already received.
The balances of advances from clients (development and services), which exceed the revenues recorded in the period, amount to R$ 222,866 in consolidated at March 31, 2010 (December 31, 2009 - R$ 222,284), and are classified in Obligations for purchase of land and advances from clients.
Accounts receivable from completed real estate units delivered are in general subject to annual interest of 12% plus IGP-M variation, the financial income being recorded in income as Revenue from real estate development; the interest recognized for the periods ended March 31, 2010 and March 31, 2009 totaled R$ 7,667 and R$ 16,176, respectively.
An allowance for doubtful accounts is not considered necessary, except for Tenda, since the history of losses on accounts receivable is insignificant. The Company's evaluation of the risk of loss takes into account that these credits refer mostly to developments under construction, where the transfer of the property deed only takes place after the settlement and/or negotiation of the client receivables.
The allowance for doubtful accounts for Tenda totaled R$ 17,995 (consolidated) at March 31, 2010 (December 31, 2009 R$ 17,841), and is considered sufficient by the Company's management to cover the forecast of future losses on the realization of accounts receivable of this subsidiary.
The total reversal value of the adjustment to present value recognized in the real estate development revenue for the period ended March 31, 2010 amounted to R$ 1,592 (parent company) and R$ 7,338 (consolidated), respectively.
Receivables from real estate units not yet finished were measured at present value considering the discount rate determined according to the criterion described in Note 3(u). The net rate applied by the Company and its subsidiaries varied from 5.16% to 6.28% for the quarter ended March 31, 2010.
Page: 35
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
(ii) On March 31, 2009, the Company carried out a FIDC transaction, which consists of an assignment of a portfolio comprising select residential and commercial real estate receivables arising from Gafisa and its subsidiaries. This portfolio was assigned and transferred to Gafisa FIDC which issued Senior and Subordinated quotas. This first issuance of senior quotas was made through an offering restricted to qualified investors. Subordinated quotas were subscribed exclusively by Gafisa. Gafisa FDIC acquired the portfolio of receivables at a discount rate equivalent to the interest rate of finance contracts.
Gafisa was hired by Gafisa FDIC and will be remunerated for performing, among other duties, the conciliation of the receipt of receivables owned by the fund and the collection of past due receivables. The transaction structure provides for the substitution of the Company as collection agent in case of non-fulfillment of the responsibilities described in the collection service contract.
The Company assigned its receivables portfolio amounting to R$ 119,622 to Gafisa FIDC in exchange for cash, at the transfer date, discounted to present value, for R$ 88,664. The following two quota types were issued: Senior and Subordinated. The subordinated quotas were exclusively subscribed by Gafisa S.A., representing approximately 21% of the amount issued, totaling R$ 18,958 (present value). At March 31, 2010 it totaled R$ 16,806 (Note 8). Senior and Subordinated quota receivables are indexed by IGP-M and incur interest at 12% per year.
The Company consolidated Gafisa FIDC in its quarterly information, accordingly, it discloses at March 31, 2010 receivables amounting to R$ 48,446 in the group of accounts of receivables from clients, and R$ 31,640 is reflected in other accounts payable, the balance of subordinated quotas held by the Company being eliminated in this consolidation process.
.
(iii) On June 26, 2009, the Company carried out a CCI transaction, which consists of an assignment of a portfolio comprising select residential real estate credits from Gafisa and its subsidiaries. The Company assigned its receivables portfolio amounting to R$ 89,102 in exchange for cash, at the transfer date, discounted to present value, of R$ 69,315, classified into the heading "Other Accounts Payable - Credit Assignments".
8 book CCIs were issued, amounting to R$ 69,315 at the date of issue. These 8 CCIs are backed by Receivables which installments fall due on and up to June 26, 2014 (CCI-Investor).
CCI-Investor, pursuant to Article 125 of the Brazilian Civil Code, carry general guarantees represented by statutory lien on real estate units, as soon as the following occurs: (i) the suspensive condition included in the registration takes place, in the record of the respective real estate units; (ii) the assignment of receivables from the assignors to SPEs, as provided for in Article 167, item II, (21) of Law No. 6,015, of December 31, 1973; and
Page: 36
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
(iii) the issue of CCI Investor by SPEs, as provided for in Article 18, paragraph 5 of Law No. 10,931/04.
Gafisa was hired and will be remunerated for performing, among other duties, the conciliation of the receipt of receivables, guarantee the CCIs, and the collection of past due receivables. The transaction structure provides for the substitution of Gafisa as collection agent in case of non-fulfillment of the responsibilities described in the collection service contract.
6. Properties for sale
Parent company | Consolidated | |||
3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 | |
Land, net of adjustment to present value | 360,043 | 359,319 | 745,119 | 732,238 |
Property under construction | 302,684 | 336,425 | 842,023 | 895,085 |
Completed units | 80,988 | 42,657 | 169,373 | 121,134 |
743,715 | 738,401 | 1,756,515 | 1,748,457 | |
Current portion | 594,153 | 604,128 | 1,327,966 | 1,332,374 |
Non current portion | 149,562 | 134,273 | 428,549 | 416,083 |
The Company has undertaken commitments to build units bartered for land, accounted for based on the fair value of the bartered units. At March 31, 2010 the balance of land acquired through barter transactions totaled R$ 45,380 (parent company) and R$ 82,499 (consolidated).
As mentioned in Note 10, the balance of financial charges at March 31, 2010 amounts to R$ 69,712 (parent company) and R$ 94,100 (consolidated).
The adjustment to present value in the property for sale balance refers to the portion of the contra-entry to the adjustment to present value of Obligations for purchase of land without effect on results (Note 14).
Page: 37
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
7. Other accounts receivable
Parent company | Consolidated | |||
3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 | |
Current accounts related to real estate ventures (*) (Note18) | 54,255 | 90,866 | 14,874 | 7,222 |
Advances to suppliers | 4,065 | 4,118 | 58,932 | 65,016 |
Credit assignment receivable | 4,093 | 4,093 | 4,087 | 4,087 |
Credit financing to be released | 3,292 | 4,392 | 4,166 | 5,266 |
Deferred PIS and COFINS | 227 | - | 2,475 | 3,082 |
Recoverable taxes | 19,851 | 14,440 | 43,882 | 36,650 |
Advances for future capital increase | 135,570 | 115,712 | - | - |
Loan | 21,493 | 17,344 | - | - |
Other | 22,686 | 17,577 | 20,103 | 56,628 |
265,532 | 268,542 | 148,519 | 177,951 | |
Current portion | 237,464 | 245,246 | 95,436 | 108,791 |
Non current portion | 28,068 | 23,296 | 53,083 | 69,160 |
(*) The Company participates in the development of real estate ventures with other partners, directly or through related parties, based on the constitution of condominiums and/or consortia. The management structure of these enterprises and the cash management are centralized in the lead partner of the enterprise, which manages the construction schedule and budgets. Thus, the lead partner ensures that the investments of the necessary funds are made and allocated as planned. The sources and use of resources of the venture are reflected in these balances, observing the respective participation percentage, which are not subject to indexation or financial charges and do not have a predetermined maturity date. The average term for the development and completion of the projects in which the resources are invested is between 24 and 30 months. The Company receives a compensation for the management of these ventures.
As mentioned in Note 1, on June 29, 2009, Gafisa S.A. and Construtora Tenda S.A. entered into a Private Instrument for Assignment and Transfer of Quotas and Other Covenants, in which Gafisa assigns and transfers to Tenda 41,341,895 quotas of Cotia1 Empreendimento Imobiliário for the net book value of R$ 41,342 (recognized in the heading Current accounts related to real estate venture), payable in 36 monthly installments from March 2010 to March 2013. The value of each installment will be added by interests at 0.6821% per month, and monetary adjustment equivalent to the positive variation of IGPM.
8. Investments in subsidiaries
In January 2007, upon the acquisition of 60% of AUSA, arising from the merger of Catalufa Participações Ltda., a capital increase of R$ 134,029 was approved upon the issuance for public subscription of 6,358,116 common shares. This transaction generated goodwill of R$ 170,941 recorded based on expected
Page: 38
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
future profitability, which was amortized exponentially and progressively up to December 31, 2008 to match the estimated profit before taxes of AUSA on accrual basis of accounting. From January 1, 2009, the goodwill from the acquisition of AUSA was no longer amortized according to the new accounting practices; however, it will be evaluated, at least annually, in a context of evaluation of recoverable value and potential losses. The Company has a commitment to purchase the remaining 40% of AUSA's capital stock based on the fair value of AUSA, evaluated at the future acquisition dates, the purchase consideration for which cannot yet be calculated and, consequently, is not recognized. The contract for acquisition provides that the Company undertakes to purchase the remaining 40% of AUSA in the following five years (20% in January 2010 and 20% in January 2012) for settlement in cash or shares, at the Company's sole discretion (Note 22).
On October 26, 2007, the Company acquired 70% of Cipesa and Gafisa S.A. and Cipesa incorporated a new company, Cipesa Empreendimentos Imobiliários Ltda. ("Nova Cipesa"), in which the Company holds a 70% interest and Cipesa has 30%. Gafisa S.A. made a contribution in Nova Cipesa of R$ 50,000 in cash and acquired the shares which Cipesa held in Nova Cipesa amounting to R$ 15,000, paid on October 26, 2008. Cipesa is entitled to receive from the Company a variable portion corresponding to 2% of the Total Sales Value (VGV), as defined, of the projects launched by Nova Cipesa through 2014, not to exceed R$ 25,000. Accordingly, the Companys purchase consideration totaled R$ 90,000 and goodwill amounting to R$ 40,686 was recorded, based on expected future profitability. From January 1, 2009, according to the new accounting practices, the goodwill from the acquisition of Nova Cipesa will be evaluated, at least annually, in a context of evaluation of recoverable value and potential losses.
In November 2007, the Company acquired for R$ 40,000 the remaining interest in certain ventures with Redevco do Brasil Ltda. ("Redevco"). As a result of this transaction, the Company recognized negative goodwill of R$ 31,235, based on expected future profitability, which was amortized exponentially and progressively up to December 31, 2009, based on the estimated profit before taxes on net income of these SPEs. In the period ended March 31, 2010, the Company amortized negative goodwill amounting to R$ 1,205 arising from the acquisition of these SPEs (March 31, 2009 R$ 1,273).
On October 21, 2008, as part of the acquisition of its interest in Tenda, the Company contributed the net assets of Fit Residencial amounting to R$ 411,241, acquiring 60% of the shareholders' equity of Tenda, which at that date presented shareholders' equity book value of R$ 1,036,072, with an investment of R$ 621,643. The sale of the 40% quotas of Fit Residencial to Tenda shareholders in exchange for the Tenda shares generated negative goodwill of R$ 210,402, which is based on expected future results, reflecting the gain on the sale of the interest in Fit Residencial (gain on the exchange of shares). This negative goodwill is being amortized over the average construction period (through delivery of the units) of the real estate ventures of Fit Residencial at October 21, 2008, and by the negative effects on realization of certain assets arising from the acquisition of Tenda. In 2009, the total gain on partial sale of Fit Residencial was amortized in the amount of R$ 169,394, of which R$ 52,600 in the period ended March 31, 2009.
Page: 39
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
On December 30, 2009, the shareholders of Gafisa and Tenda approved the merger by Gafisa of total shares outstanding issued by Tenda. Because of the merger, Tenda became a wholly-owned subsidiary of Gafisa, and its shareholders received shares of Gafisa in exchange for their shares of Tenda at the ratio of 0.205 shares of Gafisa to one share of Tenda. In view of the exchange ratio, 32,889,563 common shares were issued for the total issue price of R$ 448,844.
(a) Ownership interests
(i) Information on investees
|
Interest - % |
Shareholders equity |
Net income (loss) for the year | |||||||||
Investees |
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
3/31/2009 |
|
Tenda |
100.00 |
|
100.00 |
|
1,154,187 |
|
1,130,759 |
|
22,337 |
|
11,040 |
|
SPE Cotia |
- |
|
- |
|
- |
|
- |
|
- |
|
272 |
|
AUSA |
60.00 |
|
60.00 |
|
110,720 |
|
99,842 |
|
10,878 |
|
(4,759) |
|
Cipesa Holding |
100.00 |
|
100.00 |
|
44,021 |
|
42,294 |
|
1,275 |
|
(98) |
|
Península SPE1 S.A. |
50.00 |
|
50.00 |
|
(3,483) |
|
(4,120) |
|
637 |
|
354) |
|
Península SPE2 S.A. |
50.00 |
|
50.00 |
|
656 |
|
600 |
|
55 |
|
533 |
|
Res. das Palmeiras SPE Ltda. |
100.00 |
|
100.00 |
|
2,363 |
|
2,316 |
|
37 |
|
9 |
|
Gafisa SPE 27 Ltda. |
100.00 |
|
100.00 |
|
13,941 |
|
14,114 |
|
(277) |
|
- |
|
Gafisa SPE 28 Ltda. |
100.00 |
|
100.00 |
|
683 |
|
(3,293) |
|
1,548 |
|
- |
|
Gafisa SPE 30 Ltda. |
100.00 |
|
100.00 |
|
18,041 |
|
18,229 |
|
(192) |
|
- |
|
Gafisa SPE 31 Ltda. |
100.00 |
|
100.00 |
|
26,931 |
|
26,901 |
|
30 |
|
- |
|
Gafisa SPE 35 Ltda. |
100.00 |
|
100.00 |
|
5,614 |
|
5,393 |
|
206 |
|
- |
|
Gafisa SPE 36 Ltda. |
100.00 |
|
100.00 |
|
5,869 |
|
5,362 |
|
(134) |
|
- |
|
Gafisa SPE 37 Ltda. |
100.00 |
|
100.00 |
|
4,091 |
|
4,020 |
|
62 |
|
- |
|
Gafisa SPE 38 Ltda. |
100.00 |
|
100.00 |
|
8,507 |
|
8,273 |
|
233 |
|
- |
|
Gafisa SPE 39 Ltda. |
100.00 |
|
100.00 |
|
9,024 |
|
8,813 |
|
134 |
|
- |
|
Gafisa SPE 41 Ltda. |
100.00 |
|
100.00 |
|
31,938 |
|
31,883 |
|
56 |
|
- |
|
Villagio Trust |
50.00 |
|
50.00 |
|
4,277 |
|
4,279 |
|
(3) |
|
- |
|
Gafisa SPE 40 Ltda. |
50.00 |
|
50.00 |
|
6,869 |
|
6,976 |
|
(107) |
|
(288) |
|
Gafisa SPE 42 Ltda. |
100.00 |
|
100.00 |
|
9,946 |
|
12,128 |
|
(2,182) |
|
1,060 |
|
Gafisa SPE 44 Ltda. |
40.00 |
|
40.00 |
|
3,584 |
|
3,586 |
|
(3 |
|
(58) |
|
Gafisa SPE 45 Ltda. |
100.00 |
|
100.00 |
|
2,024 |
|
1,812 |
|
212 |
|
(1,506) |
|
Gafisa SPE 46 Ltda. |
60.00 |
|
60.00 |
|
2,295 |
|
4,223 |
|
(1,928) |
|
498 |
|
Gafisa SPE 47 Ltda. |
80.00 |
|
80.00 |
|
16,475 |
|
16,571 |
|
(96) |
|
(10) |
|
Gafisa SPE 48 Ltda. |
- |
|
- |
|
- |
|
- |
|
- |
|
3,371 |
|
Gafisa SPE 49 Ltda. |
100.00 |
|
100.00 |
|
202 |
|
205 |
|
(3) |
|
- |
|
Gafisa SPE 53 Ltda. |
80.00 |
|
80.00 |
|
6,017 |
|
5,924 |
|
93 |
|
242 |
|
Gafisa SPE 55 Ltda. |
- |
|
- |
|
- |
|
- |
|
- |
|
2,746 |
|
Gafisa SPE 65 Ltda. |
80.00 |
|
80.00 |
|
4,276 |
|
3,725 |
|
551 |
|
174 |
|
Gafisa SPE 68 Ltda. |
100.00 |
|
100.00 |
|
(555) |
|
(555) |
|
- |
|
- |
|
Gafisa SPE 72 Ltda. |
80.00 |
|
80.00 |
|
121 |
|
347 |
|
(227) |
|
(25) |
|
Gafisa SPE 73 Ltda. |
80.00 |
|
80.00 |
|
3,430 |
|
3,551 |
|
(121) |
|
(58) |
|
Gafisa SPE 74 Ltda. |
100.00 |
|
100.00 |
|
(340) |
|
(339) |
|
(1) |
|
(7) |
|
Gafisa SPE 59 Ltda. |
100.00 |
|
100.00 |
|
(5) |
|
(5) |
|
- |
|
(1) |
|
Gafisa SPE 76 Ltda. |
50.00 |
|
50.00 |
|
83 |
|
84 |
|
(1) |
|
- |
|
Gafisa SPE 78 Ltda. |
100.00 |
|
100.00 |
|
- |
|
- |
|
- |
|
- |
|
Gafisa SPE 79 Ltda. |
100.00 |
|
100.00 |
|
(16) |
|
(3) |
|
(13) |
|
(1) |
|
Gafisa SPE 75 Ltda. |
100.00 |
|
100.00 |
|
(75) |
|
(74) |
|
(1) |
|
(6) |
|
Gafisa SPE 80 Ltda. |
100.00 |
|
100.00 |
|
(6) |
|
(2) |
|
(4) |
|
- |
|
Page: 40
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
BRAZILIAN SECURITIES COMMISSION (CVM)
QUARTERLY INFORMATION - ITR
TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
|
Interest - % |
Shareholders equity |
Net income (loss) for the year | |||||||||
Investees |
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
3/31/2009 |
|
Gafisa SPE-85 Empr. Imob. |
80.00 |
|
80.00 |
|
10,160 |
|
7,182 |
|
2,978 |
|
238 |
|
Gafisa SPE-86 |
- |
|
- |
|
- |
|
- |
|
- |
|
(208) |
|
Gafisa SPE-81 |
100.00 |
|
100.00 |
|
(82) |
|
1 |
|
(83) |
|
- |
|
Gafisa SPE-82 |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE-83 |
100.00 |
|
100.00 |
|
(7) |
|
(5) |
|
(3) |
|
- |
|
Gafisa SPE-87 |
100.00 |
|
100.00 |
|
(241) |
|
61 |
|
(302) |
|
- |
|
Gafisa SPE-88 |
100.00 |
|
100.00 |
|
6,852 |
|
6,862 |
|
(10) |
|
- |
|
Gafisa SPE-89 |
100.00 |
|
100.00 |
|
39,442 |
|
36,049 |
|
2,547 |
|
- |
|
Gafisa SPE-90 |
100.00 |
|
100.00 |
|
(116) |
|
(93) |
|
(23) |
|
- |
|
Gafisa SPE-84 |
100.00 |
|
100.00 |
|
13,443 |
|
10,632 |
|
1 |
|
- |
|
Dv Bv SPE S.A. |
50.00 |
|
50.00 |
|
3,878 |
|
432 |
|
3,445 |
|
10 |
|
DV SPE S.A. |
50.00 |
|
50.00 |
|
1,870 |
|
1,868 |
|
2 |
|
23 |
|
Gafisa SPE 22 Ltda. |
100.00 |
|
100.00 |
|
6,159 |
|
6,001 |
|
157 |
|
402 |
|
Gafisa SPE 29 Ltda. |
70.00 |
|
70.00 |
|
576 |
|
589 |
|
22 |
|
(23) |
|
Gafisa SPE 32 Ltda. |
80.00 |
|
80.00 |
|
7,000 |
|
5,834 |
|
1,166 |
|
(97) |
|
Gafisa SPE 69 Ltda. |
100.00 |
|
100.00 |
|
1,860 |
|
1,893 |
|
(34) |
|
(58) |
|
Gafisa SPE 70 Ltda. |
55.00 |
|
55.00 |
|
12,685 |
|
12,685 |
|
- |
|
- |
|
Gafisa SPE 71 Ltda. |
80.00 |
|
80.00 |
|
5,132 |
|
4,109 |
|
1,024 |
|
378 |
|
Gafisa SPE 50 Ltda. |
80.00 |
|
80.00 |
|
13,664 |
|
12,098 |
|
1,566 |
|
670 |
|
Gafisa SPE 51 Ltda. |
- |
|
- |
|
- |
|
- |
|
- |
|
7,646 |
|
Gafisa SPE 61 Ltda. |
100.00 |
|
100.00 |
|
(19) |
|
(19) |
|
- |
|
- |
|
Tiner Empr. e Part. Ltda. |
45.00 |
|
45.00 |
|
9,519 |
|
11,573 |
|
46 |
|
4,097 |
|
O Bosque Empr. Imob. Ltda. |
60.00 |
|
60.00 |
|
8,825 |
|
8,862 |
|
(37) |
|
(26) |
|
Alta Vistta |
50.00 |
|
50.00 |
|
(1,630) |
|
(3,279) |
|
1,649 |
|
2,096 |
|
Dep. José Lages |
50.00 |
|
50.00 |
|
1,003 |
|
544 |
|
459 |
|
396 |
|
Sitio Jatiuca |
50.00 |
|
50.00 |
|
12,418 |
|
12,161 |
|
257 |
|
1,563 |
|
Spazio Natura |
50.00 |
|
50.00 |
|
1,390 |
|
1,393 |
|
(3) |
|
- |
|
Parque Aguas |
50.00 |
|
50.00 |
|
8,464 |
|
8,033 |
|
656 |
|
547 |
|
Parque Arvores |
50.00 |
|
50.00 |
|
14,282 |
|
14,780 |
|
(498) |
|
229 |
|
Dubai Residencial |
50.00 |
|
50.00 |
|
10,567 |
|
10,613 |
|
(46) |
|
(202) |
|
Cara de Cão |
- |
|
65.00 |
|
- |
|
- |
|
- |
|
2,448 |
|
Costa Maggiore |
50.00 |
|
50.00 |
|
8,180 |
|
4,065 |
|
1,535 |
|
(591) |
|
Gafisa SPE 91Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 92 Ltda. |
80.00 |
|
80.00 |
|
(239) |
|
(553) |
|
314 |
|
- |
|
Gafisa SPE 93 Ltda. |
100.00 |
|
100.00 |
|
408 |
|
212 |
|
196 |
|
- |
|
Gafisa SPE 94 Ltda. |
100.00 |
|
100.00 |
|
4 |
|
4 |
|
- |
|
- |
|
Gafisa SPE 95 Ltda. |
100.00 |
|
100.00 |
|
(15) |
|
(15) |
|
- |
|
- |
|
Gafisa SPE 96 Ltda. |
100.00 |
|
100.00 |
|
(58) |
|
(58) |
|
- |
|
- |
|
Gafisa SPE 97 Ltda. |
100.00 |
|
100.00 |
|
6 |
|
6 |
|
- |
|
- |
|
Gafisa SPE 98 Ltda. |
100.00 |
|
100.00 |
|
(37) |
|
(37) |
|
- |
|
- |
|
Gafisa SPE 99 Ltda. |
100.00 |
|
100.00 |
|
(24) |
|
(24) |
|
- |
|
- |
|
Gafisa SPE 100 Ltda. |
70.00 |
|
100.00 |
|
1,801 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 101 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 102 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 103 Ltda.. |
100.00 |
|
100.00 |
|
(40) |
|
(40) |
|
- |
|
- |
|
Gafisa SPE 104 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 105 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 106 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 107 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 108 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 109 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 110 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 111 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 112 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
Gafisa SPE 113 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
|
City Park Brotas Emp. Imob. Ltda. |
50.00 |
|
50.00 |
|
1,603 |
|
3,094 |
|
(4) |
|
- |
|
City Park Acupe Emp. Imob. Ltda.- |
50.00 |
|
50.00 |
|
1,707 |
|
1,704 |
|
94 |
|
- |
|
Patamares 1 Emp. Imob. Ltda |
50.00 |
|
50.00 |
|
6,289 |
|
5,495 |
|
911 |
|
- |
|
City Park Exclusive Emp. Imob. Ltda. |
50.00 |
|
50.00 |
|
371 |
|
(188) |
|
(17) |
|
- |
|
Manhattan Square Emp. Imob. Coml. 1 SPE Ltda. |
50.00 |
|
50.00 |
|
(1,441) |
|
6,285 |
|
(116) |
|
- |
|
Manhattan Square Emp. Imob. Coml. 2 SPE Ltda. |
50.00 |
|
50.00 |
|
1,338 |
|
1,338 |
|
- |
|
- |
|
Manhattan Square Emp. Imob. Res. 1 SPE Ltda. |
50.00 |
|
50.00 |
|
(1,369) |
|
5,723 |
|
573 |
|
- |
|
Manhattan Square Emp. Imob. Res. 2 SPE Ltda. |
50.00 |
|
50.00 |
|
2,813 |
|
2,813 |
|
- |
|
- |
|
Reserva Ecoville |
50.00 |
|
- |
|
14,746 |
|
- |
|
10 |
|
- |
|
OAS Graça Empreendimentos |
50.00 |
|
- |
|
(302) |
|
- |
|
(21) |
|
- |
|
Gafisa FIDC. |
100.00 |
|
100.00 |
|
16,806 |
|
14,977 |
|
- |
|
- |
|
Page: 41
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
(ii) Recorded balances
|
Interest - % |
Investments |
Equity in earnings (losses) | ||||||||||
Investees |
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
3/31/2009 |
| |
Tenda |
100.00 |
|
100.00 |
|
1,154,187 |
|
1,130,759 |
|
23,428 |
|
7,836 |
| |
SPE Cotia |
- |
|
- |
|
|
|
- |
|
- |
|
136 |
| |
AUSA |
60.00 |
|
60.00 |
|
66,432 |
|
59,905 |
|
6,527 |
|
(2,640 |
) | |
Cipesa Holding |
100.00 |
|
100.00 |
|
44,021 |
|
42,746 |
|
1,275 |
|
(98 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
1,264,640 |
|
1,233,410 |
|
31,230 |
|
5,234 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Península SPE1 S.A. |
50.00 |
|
50.00 |
|
(1,742) |
|
(2,060) |
|
318 |
|
177 |
| |
Península SPE2 S.A. |
50.00 |
|
50.00 |
|
328 |
|
300 |
|
28 |
|
267 |
| |
Res. das Palmeiras SPE Ltda. |
100.00 |
|
100.00 |
|
2,363 |
|
2,316 |
|
37 |
|
9 |
| |
Gafisa SPE 27 Ltda. |
100.00 |
|
100.00 |
|
13,941 |
|
14,114 |
|
(277) |
|
- |
| |
Gafisa SPE 28 Ltda. |
100.00 |
|
100.00 |
|
683 |
|
(3,293) |
|
1,548 |
|
- |
| |
Gafisa SPE 30 Ltda. |
100.00 |
|
100.00 |
|
18,041 |
|
18,229 |
|
(192) |
|
- |
| |
Gafisa SPE 31 Ltda. |
100.00 |
|
100.00 |
|
26,931 |
|
26,901 |
|
30 |
|
- |
| |
Gafisa SPE 35 Ltda. |
100.00 |
|
100.00 |
|
5,614 |
|
5,393 |
|
206 |
|
- |
| |
Gafisa SPE 36 Ltda. |
100.00 |
|
100.00 |
|
5,869 |
|
5,362 |
|
(134) |
|
- |
| |
Gafisa SPE 37 Ltda. |
100.00 |
|
100.00 |
|
4,091 |
|
4,020 |
|
62 |
|
- |
| |
Gafisa SPE 38 Ltda. |
100.00 |
|
100.00 |
|
8,507 |
|
8,273 |
|
233 |
|
- |
| |
Gafisa SPE 39 Ltda. |
100.00 |
|
100.00 |
|
9,024 |
|
8,812 |
|
134 |
|
- |
| |
Gafisa SPE 41 Ltda. |
100.00 |
|
100.00 |
|
31,938 |
|
32,050 |
|
56 |
|
- |
| |
Villagio Trust |
50.00 |
|
50.00 |
|
2,138 |
|
2,140 |
|
(1) |
|
- |
| |
Gafisa SPE 40 Ltda. |
50.00 |
|
50.00 |
|
3,434 |
|
3,488 |
|
(54) |
|
(144) |
| |
Gafisa SPE 42 Ltda. |
100.00 |
|
100.00 |
|
9,946 |
|
12,128 |
|
(2,182) |
|
530 |
| |
Gafisa SPE 44 Ltda. |
40.00 |
|
40.00 |
|
1,433 |
|
1,434 |
|
(1) |
|
(23) |
| |
Gafisa SPE 45 Ltda. |
100.00 |
|
100.00 |
|
2,024 |
|
1,812 |
|
212 |
|
(1,506) |
| |
Gafisa SPE 46 Ltda. |
60.00 |
|
60.00 |
|
1,377 |
|
2,534 |
|
(1,157) |
|
299 |
| |
Gafisa SPE 47 Ltda. |
80.00 |
|
80.00 |
|
13,180 |
|
13,256 |
|
(77) |
|
(8) |
| |
Gafisa SPE 48 Ltda. (**) |
- |
|
- |
|
- |
|
- |
|
- |
|
3,371 |
| |
Gafisa SPE 49 Ltda. |
100.00 |
|
100.00 |
|
202 |
|
205 |
|
(3) |
|
- |
| |
Gafisa SPE 53 Ltda. |
80.00 |
|
80.00 |
|
4,813 |
|
4,739 |
|
74 |
|
925 |
| |
Gafisa SPE 55 Ltda. (**) |
- |
|
- |
|
- |
|
- |
|
- |
|
2,746 |
| |
Gafisa SPE 65 Ltda. |
80.00 |
|
80.00 |
|
3,421 |
|
2,980 |
|
441 |
|
247 |
| |
Gafisa SPE 68 Ltda. |
100.00 |
|
100.00 |
|
(1) |
|
(1) |
|
- |
|
- |
| |
Gafisa SPE 72 Ltda. |
80.00 |
|
80.00 |
|
96 |
|
278 |
|
(181) |
|
(20) |
| |
Gafisa SPE 73 Ltda. |
80.00 |
|
80.00 |
|
2,744 |
|
2,841 |
|
(96) |
|
(46) |
| |
Gafisa SPE 74 Ltda. |
100.00 |
|
100.00 |
|
(340) |
|
(339) |
|
(1) |
|
(7) |
| |
Gafisa SPE 59 Ltda. |
100.00 |
|
100.00 |
|
(6) |
|
(5) |
|
- |
|
(1) |
| |
Gafisa SPE 76 Ltda. |
50.00 |
|
50.00 |
|
42 |
|
42 |
|
- |
|
- |
| |
Gafisa SPE 79 Ltda. |
100.00 |
|
100.00 |
|
(16) |
|
(3) |
|
(13) |
|
(1) |
| |
Gafisa SPE 75 Ltda. |
100.00 |
|
100.00 |
|
(75) |
|
(74) |
|
(1) |
|
(6) |
| |
Gafisa SPE 80 Ltda. |
100.00 |
|
100.00 |
|
(6) |
|
(2) |
|
(4) |
|
- |
| |
Gafisa SPE-85 Empr. Imob. |
80.00 |
|
80.00 |
|
8,128 |
|
5,746 |
|
2,383 |
|
191 |
| |
Gafisa SPE-86 |
- |
|
- |
|
- |
|
- |
|
- |
|
(104) |
| |
Gafisa SPE-81 |
100.00 |
|
100.00 |
|
(82) |
|
1 |
|
(83) |
|
- |
| |
Gafisa SPE-82 |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE-83 |
100.00 |
|
100.00 |
|
(7) |
|
(5) |
|
(3) |
|
- |
| |
Gafisa SPE-87 |
100.00 |
|
100.00 |
|
(241) |
|
61 |
|
(302) |
|
- |
| |
Page: 42
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
|
Interest - % |
Investments |
Equity in earnings (losses) | ||||||||||
Investees |
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
3/31/2009 |
| |
Gafisa SPE-88 |
100.00 |
|
100.00 |
|
6,852 |
|
6,862 |
|
(10) |
|
1,791 |
| |
Gafisa SPE-89 |
100.00 |
|
100.00 |
|
39,442 |
|
36,049 |
|
2,547 |
|
- |
| |
Gafisa SPE-90 |
100.00 |
|
100.00 |
|
(116) |
|
(93) |
|
(23) |
|
- |
| |
Gafisa SPE-84 |
100.00 |
|
100.00 |
|
13,443 |
|
10,632 |
|
- |
|
- |
| |
Dv Bv SPE S.A. |
50.00 |
|
50.00 |
|
1,939 |
|
216 |
|
1,723 |
|
11 |
| |
DV SPE S.A. |
50.00 |
|
50.00 |
|
935 |
|
934 |
|
1 |
|
5 |
| |
Gafisa SPE 22 Ltda. |
100.00 |
|
100.00 |
|
6,159 |
|
6,001 |
|
157 |
|
402 |
| |
Gafisa SPE 29 Ltda. |
70.00 |
|
70.00 |
|
403 |
|
412 |
|
15 |
|
(16) |
| |
Gafisa SPE 32 Ltda. |
80.00 |
|
80.00 |
|
5,600 |
|
4,667 |
|
932 |
|
(78) |
| |
Gafisa SPE 69 Ltda. |
100.00 |
|
100.00 |
|
1,860 |
|
1,893 |
|
(34) |
|
(58) |
| |
Gafisa SPE 70 Ltda. |
55.00 |
|
55.00 |
|
6,976 |
|
6,976 |
|
- |
|
- |
| |
Gafisa SPE 71 Ltda. |
80.00 |
|
80.00 |
|
4,106 |
|
3,286 |
|
819 |
|
303 |
| |
Gafisa SPE 50 Ltda. |
80.00 |
|
80.00 |
|
10,911 |
|
9,679 |
|
1,230 |
|
536 |
| |
Gafisa SPE 51 Ltda. (**) |
- |
|
- |
|
- |
|
- |
|
- |
|
7,264 |
| |
Gafisa SPE 61 Ltda. |
100.00 |
|
100.00 |
|
(19) |
|
(19) |
|
- |
|
- |
| |
Tiner Empr. e Part. Ltda. |
45.00 |
|
45.00 |
|
4,283 |
|
5,208 |
|
21 |
|
1,844 |
| |
O Bosque Empr. Imob. Ltda. |
60.00 |
|
60.00 |
|
5,295 |
|
5,317 |
|
(22) |
|
(231) |
| |
Alta Vistta |
50.00 |
|
50.00 |
|
(815) |
|
(1,639) |
|
824 |
|
1,048 |
| |
Dep. José Lages |
50.00 |
|
50.00 |
|
502 |
|
272 |
|
229 |
|
198 |
| |
Sitio Jatiuca |
50.00 |
|
50.00 |
|
6,209 |
|
6,080 |
|
128 |
|
781 |
| |
Spazio Natura |
50.00 |
|
50.00 |
|
695 |
|
696 |
|
(1) |
|
- |
| |
Parque Aguas |
50.00 |
|
50.00 |
|
4,232 |
|
4,016 |
|
215 |
|
273 |
| |
Parque Arvores |
50.00 |
|
50.00 |
|
7,141 |
|
7,390 |
|
(249) |
|
114 |
| |
Dubai Residencial |
50.00 |
|
50.00 |
|
5,284 |
|
5,307 |
|
(23) |
|
(101) |
| |
Cara de Cão |
- |
|
50.00 |
|
- |
|
- |
|
- |
|
1,591 |
| |
Costa Maggiore |
50.00 |
|
50.00 |
|
4,090 |
|
2,032 |
|
2,058 |
|
(295) |
| |
Gafisa SPE 91. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 92. |
80.00 |
|
80.00 |
|
(191) |
|
(442) |
|
251 |
|
- |
| |
Gafisa SPE 93. |
100.00 |
|
100.00 |
|
408 |
|
212 |
|
196 |
|
- |
| |
Gafisa SPE 94. |
100.00 |
|
100.00 |
|
4 |
|
4 |
|
- |
|
- |
| |
Gafisa SPE 95. |
100.00 |
|
100.00 |
|
(15) |
|
(15) |
|
- |
|
- |
| |
Gafisa SPE 96. |
100.00 |
|
100.00 |
|
(58) |
|
(58) |
|
- |
|
- |
| |
Gafisa SPE 97. |
100.00 |
|
100.00 |
|
6 |
|
6 |
|
- |
|
- |
| |
Gafisa SPE 98. |
100.00 |
|
100.00 |
|
(37) |
|
(37) |
|
- |
|
- |
| |
Gafisa SPE 99. |
100.00 |
|
100.00 |
|
(24) |
|
(24) |
|
- |
|
- |
| |
Gafisa SPE 100. |
70.00 |
|
100.00 |
|
1,260 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 101. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 102. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 103. |
100.00 |
|
100.00 |
|
(40) |
|
(40) |
|
- |
|
- |
| |
Gafisa SPE 104. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 105. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 106 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 107 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 108 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 109 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 110 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 111 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 112 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
Gafisa SPE 113 Ltda. |
100.00 |
|
100.00 |
|
1 |
|
1 |
|
- |
|
- |
| |
City Park Brotas Emp. Imob. Ltda. |
50.00 |
|
50.00 |
|
801 |
|
1,547 |
|
(762) |
|
- |
| |
City Park Acupe Emp. Imob. Ltda. |
50.00 |
|
50.00 |
|
854 |
|
852 |
|
(429) |
|
- |
| |
Patamares 1 Emp. Imob. Ltda |
50.00 |
|
50.00 |
|
3,145 |
|
2,747 |
|
397 |
|
- |
| |
City Park Exclusive Emp. Imob. Ltda. |
50.00 |
|
50.00 |
|
185 |
|
(94) |
|
(54) |
|
- |
| |
Manhattan Square Emp. Imob. Coml. 1 SPE Ltda. |
50.00 |
|
50.00 |
|
(720) |
|
3,142 |
|
(58) |
|
- |
| |
Manhattan Square Emp. Imob. Coml. 2 SPE Ltda. |
50.00 |
|
50.00 |
|
669 |
|
669 |
|
- |
|
- |
| |
Manhattan Square Emp. Imob. Res. 1 SPE Ltda. |
50.00 |
|
50.00 |
|
(685) |
|
2,862 |
|
286 |
|
- |
| |
Page: 43
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
|
Interest - % |
Investments |
Equity in earnings (losses) | ||||||||||
Investees |
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
12/31/2009 |
|
3/31/2010 |
|
3/31/2009 |
| |
Manhattan Square Emp. Imob. Res. 2 SPE Ltda. |
50.00 |
|
50.00 |
|
1,406 |
|
1,406 |
|
- |
|
- |
| |
Reserva Ecoville |
50.00 |
|
- |
|
7,373 |
|
- |
|
(342) |
|
- |
| |
OAS Graça Empreend. |
50.00 |
|
- |
|
(151) |
|
- |
|
(151) |
|
- |
| |
Gafisa FIDC. |
100.00 |
|
100.00 |
|
16,806 |
|
14,977 |
|
|
|
- |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
344,209 |
|
323,576 |
|
10,871 |
|
22,278 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Provision for loss on investments |
|
|
|
|
5,386 |
|
8,242 |
|
- |
|
- |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
1,614,235 |
|
1,565,228 |
|
42,101 |
|
27,512 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Other investments (*) |
|
|
|
|
348,840 |
|
339,069 |
|
- |
|
- |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total investments |
|
|
|
|
1,963,075 |
|
1,904,297 |
|
42,101 |
|
27,512 |
| |
(*) As a result of the setting up in January 2008 of a special partnership (SCP), the Company started to hold quotas in such partnership that totaled R$ 348,840 at March 31, 2010 (December 31, 2009 R$ 339,069) as described in Note 12;
(**) In the period ended March 31, 2010, a transfer of quotas of this Company to the SCP was made for the respective net book value.
(b) Negative goodwill on acquisition of subsidiaries and gain on partial sale of investments
|
|
|
3/31/2010 |
12/31/2009 |
|
Cost |
Accumulated amortization |
Net |
|
Negative goodwill |
|
|
|
|
Redevco |
(31,235) |
23,032 |
(8,203) |
(9,408) |
Gain on partial sale of investment |
|
|
|
|
Tenda |
(210,402) |
(210,402) |
- |
- |
9. Intangible assets
Goodwill on acquisition of subsidiaries and gain on partial sale of investments
|
|
|
Consolidated | |
|
|
|
31/03/2010 |
12/31/2009 |
|
Cost |
Accumulated amortization |
Net |
Net |
Goodwill (negative goodwill) |
|
|
|
|
AUSA |
170,941 |
(18,085) |
152,856 |
152,856 |
Cipesa |
40,686 |
- |
40,686 |
40,686 |
Other |
5,240 |
(3,248) |
1,992 |
1,546 |
|
|
|
|
|
|
216,867 |
(21,333) |
195,534 |
195,088 |
|
| |||
Other intangible assets (a) |
12,047 |
9,598 | ||
|
| |||
|
207,581 |
204,686 |
Page: 44
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
(a) Refers to expenditures on acquisition and implementation of information systems and software licenses.
10. Loans and financing
Parent company | Consolidated | ||||
Type of operation | Annual interest rate | 3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 |
Working capital: | 0.66% a 3.29% + CDI | 518,406 | 516,397 | 687,801 | 736,736 |
CCB and other | |||||
518,406 | 516,397 | 687,801 | 736,736 | ||
259,815 | 322,981 | 458,008 | 467,019 | ||
National Housing System - SFH (a) | TR + 6.2 % to 11.4% | ||||
778,221 | 839,378 | 1,145,808 | 1,203,755 | ||
Current portion | 554,995 | 514,831 | 735,741 | 678,312 | |
Non current portion | 223,226 | 324,547 | 410,067 | 525,443 |
Rates
§ CDI Interbank Deposit Certificate.
§ TR Referential Rate.
(a) Funding for working capital SFH and for developments correspond to credit lines from financial institutions.
At March 31, 2010, the Company has resources approved to be released for approximately 80 ventures amounting to R$ 576,272 (parent company) and R$ 1,214,052 (consolidated) that will be used in future periods, at the extent these developments progress physically and financially, according to the Companys project schedule.
Consolidated non-current portion matures as follows:
|
Parent company |
Consolidated |
| |
|
3/31/2010 |
12/31/2009 |
3/31/2010 |
12/31/2009 |
2011 |
195,962 |
303,678 |
290,101 |
413,583 |
2012 |
24,823 |
19,431 |
84,698 |
71,854 |
2013 |
2,441 |
1,438 |
35,268 |
40,006 |
2014 onwards |
- |
- |
- |
- |
|
|
|
|
|
|
223,226 |
324,547 |
410,067 |
525,443 |
Loans and financing are guaranteed by sureties of the investors, mortgage of the units, assignment of rights, receivables from clients and the proceeds from the sale of our properties (amount of R$ 4,023,634 not audited), which cover the following guarantees: (a) to creditors of the payment related to the purchase of land, (b) to clients who purchase the units related to the delivery of the real estate, and (c) to the creditor for the purchase of interest in real estate ventures.
Additionally, the consolidated balance of accounts pledged in guarantee totals R$ 425, 563 at March 31, 2010 (R$ 47,265 at December 31, de 2009) (Note 4).
Page: 45
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
Financial expenses of loans, finance and debentures are capitalized at cost of each venture, according to the use of funds, and appropriated to results based on the criterion adopted for recognizing revenue, or allocated to results if funds are not used, as shown below:
Parent company | Consolidated | |||
3/31/2010 | 3/31/2009 | 3/31/2010 | 3/31/2009 | |
Gross financial charges | 54,201 | 53,566 | 82,570 | 68,972 |
Capitalized financial charges | (15,082) | (16,292) | (25,373) | (24,236) |
Net financial charges | 39,119 | 37,274 | 57,197 | 44,736 |
Financial charges included in | ||||
Properties for sale: | ||||
Opening balance | 69,559 | 69,208 | 91,568 | 84,741 |
Capitalized financial charges | 15,082 | 16,292 | 25,373 | 24,236 |
Charges appropriated to income | (14,929) | (10,347) | (22,841) | (17,723) |
Closing balance | 69,712 | 75,153 | 94,100 | 91,254 |
11. Debentures
In September 2006, the Company obtained approval for its Second Debenture Placement Program, which allows it to place up to R$ 500,000 in non-convertible simple subordinated debentures secured by a general guarantee.
In June 2008, the Company obtained approval for its Third Debenture Placement Program, which allows it to place R$ 1,000,000 in simple debentures with a general guarantee maturing in five years.
In April 2009, the subsidiary Tenda obtained approval for its First Debenture Placement Program, which allows it to place up to R$ 600,000 in non-convertible simple subordinated debentures, in a single and undivided lot, secured by a floating and additional guarantee, with semi-annual maturities between October 1, 2012 and April 1, 2014. The funds raised through the placement will be exclusively used in the finance of real estate ventures focused only on the popular segment and that meet the eligibility criteria.
In August 2009, the Company obtained approval for its sixth placement of non-convertible simple debentures in two series, secured by a general guarantee, maturing in two years and unit face value at the issuance date of R$ 10,000, totaling R$ 250,000.
In December 2009, the Company obtained approval for its seventh placement of nonconvertible simple debentures in a single and undivided lot, sole series, secured by a floating and additional guarantee, in the total amount of R$ 600,000, maturing in five years.
Under the Second and Third Programs of Gafisa, the Company placed series of 24,000 and 25,000 series debentures, respectively, corresponding to R$ 240,000 and R$ 250,000, with the below features. Under the First Program of
Page: 46
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
Tenda, this subsidiary placed only one debenture, a sole series amounting to R$ 600,000, as shown below.
Parent company | Consolidated | ||||||
Program/issuances | Amount | Interest rate | Maturity | 3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 |
Second program / First issuance | 240,000 | CDI + 3,25% | September 2011 | 144,482 | 198,254 | 144,482 | 198,254 |
Third program / First issuance | 250,000 | 107,20% CDI | June 2018 | 257,986 | 252,462 | 257,986 | 252,462 |
Sixth issuance | 250,000 | CDI + 2% a 3,25% | August 2011 | 253,749 | 260,680 | 253,749 | 260,680 |
Seventh issuance | 600,000 | TR + 8,25% | December 2014 | 607,982 | 595,725 | 607,982 | 595,725 |
First issuance (Tenda) | 600,000 | TR + 8% | April 2014 | 623,593 | 611,256 | ||
1,264,199 | 1,307,121 | 1,887,792 | 1,918,377 | ||||
Current portion | 116,199 | 111,121 | 139,792 | 122,377 | |||
Non current portion, principal | 1,148,000 | 1,196,000 | 1,748,000 | 1,796,000 |
Consolidated non-current portions mature as follows:
|
Parent company |
|
Consolidated |
|
|
3/31/2010 |
12/31/2009 |
3/31/2010 |
12/31/2009 |
2011 |
298,000 |
346,000 |
298,000 |
346,000 |
2012 |
125,000 |
125,000 |
275,000 |
275,000 |
2013 |
425,000 |
425,000 |
725,000 |
725,000 |
2014 |
300,000 |
300,000 |
450,000 |
450,000 |
|
1,148,000 |
1,196,000 |
1,748,000 |
1,796,000 |
The Company has restrictive debenture covenants which limit its ability to perform certain actions, such as the issuance of debt, and that could require the early redemption or refinancing of loans if the Company does not fulfill these. The first placement of the Second Program and the first placement of the Third Program have cross-restrictive covenants in which an event of default or early maturity of any debt above R$ 5 million and R$ 10 million, respectively, requires the Company to early amortize the first placement of the Second Program.
On July 21, 2009, the Company renegotiated with the debenture holders the restrictive debenture covenants of the Second Program, and obtained the approval for taking out the covenant that limited the Companys net debt to R$ 1.0 billion and increasing the financial flexibility, changing the calculation of the ratio between net debt and shareholders equity. As a result of these changes, interest repaid by the Company increased to CDI + 2% to 3.25% per year.
The actual ratios and minimum and maximum amounts stipulated by these restrictive covenants and measured under Brazilian GAAP at March 31, 2010 and December 31, 2009 are as follows:
|
3/31/2010 |
12/31/2009 |
Second program first placement |
|
|
Total debt, less debt of projects, less cash and cash equivalents cannot exceed 75% of shareholders equity plus noncontrolling interests |
-22% |
1% |
Total debt, less SFH debt, less cash and cash equivalents cannot exceed 75% of shareholders equity |
N/A |
N/A |
Total receivables from clients, plus inventory of finished units, required to be over 2.0 times total debt |
2.4 times |
2.3 times |
|
|
|
Third program first placement |
|
|
Total debt, less SFH debt, less cash and cash equivalents cannot exceed 75% of shareholders equity |
13% |
53% |
Total receivables from clients, plus inventory of finished units, required to be over 2.2 times total debt |
8.1 times |
4.1 times |
| ||
Seventh placement |
| |
EBIT balance is under 1.3 times the net financial expense |
-4 times |
-5.9 times |
Total accounts receivable plus inventory of finished units required to be 2.0 over times net debt and debt of projects |
-9.5 times |
292.3 times |
Total debt, less debt of projects, less cash and cash equivalents cannot exceed 75% of shareholders equity plus noncontrolling interests |
-22% |
1% |
Page: 47
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
At March 31, 2010, the Company is in compliance with the aforementioned clauses and other non-restrictive clauses.
12. Other accounts payable
Parent company | Consolidated | |||
3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 | |
Obligation to venture partners (a) | 300,000 | 300,000 | 300,000 | 300,000 |
Credit assignments | 103,082 | 104,176 | 114,950 | 122,360 |
Acquisition of investments | - | 3,922 | 17,412 | 21,090 |
Other accounts payable | 18,502 | 12,486 | 52,546 | 64,550 |
Rescission disbursement payable and provisions | - | - | 28,534 | 28,573 |
SCP dividends | - | - | 4,262 | 11,004 |
FIDC obligations | - | - | 31,640 | 41,308 |
Warranty provision | 19,875 | 17,782 | 27,655 | 25,082 |
Provision for loss on investments | 5,386 | 8,242 | - | - |
446,845 | 446,608 | 576,999 | 613,967 | |
Current portion | 145,347 | 113,578 | 205,465 | 205,657 |
Non current portion | 301,498 | 333,030 | 371,534 | 408,310 |
(a) In January 2008, the Company formed an unincorporated venture (SCP), the main objective of which is to hold interests in other real estate development companies. At March 31, 2010, the SCP received contributions of R$ 313,084 (represented by 13,084,000 Class A quotas fully paid-in by the Company and 300,000,000 Class B quotas from the other venture partners). The SCP will preferably use these funds to acquire equity investments and increase the capital of its investees. As the decision to invest or not is made jointly by all quotaholders, the venture is treated as a variable interest entity and the Company deemed to be the primary beneficiary; at March 31, 2010, Obligations to venture partners amounting to R$ 300,000 mature on January 31, 2014. The SCP has a defined term which ends on January 31, 2014 at which time the Company is required to redeem the venture partner's interest. The venture partner receives an annual dividend substantially equivalent to the variation in the Interbank Deposit Certificate (CDI) rate, at March 31, 2010, the amount accrued totaled R$ 4,262. The SCP's charter provides for the compliance with certain covenants by the Company, in its capacity as lead partner, which include the maintenance of minimum indices of net debt and receivables. At March 31, 2010, the SCP and the Company were in compliance with these clauses.
13. Commitments and provision for contingencies
The Company and its subsidiaries are party in lawsuits and administrative proceedings at several courts and government agencies that arise from the normal course of business, involving tax, labor, civil and other matters. Management, based on information provided by its legal counsel and analysis
Page: 48
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
of the pending claims and, with respect to the labor claims, based on past experience regarding the amounts claimed, recognized a provision in an amount considered sufficient to cover the probable losses.
In the period ended March 31, 2010, the changes in the provision for contingencies are summarized as follows:
Parent company | Consolidated | |
Balance at December 31, 2009 | 80,733 | 121,339 |
Additions | 3,158 | 9,655 |
Write-offs | (1,169) | (6,192) |
Balance at March 31, 2010 | 82,722 | 124,802 |
(-) Court-mandated escrow deposits | (64,204) | (65,519) |
18,518 | 59,283 | |
Current portion | 7,326 | 7,326 |
Non current portion | 11,192 | 51,957 |
Tax, labor and civil lawsuits
Parent company | Consolidated | |||
3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 | |
Civil lawsuits (a) | 79,933 | 78,081 | 95,642 | 91,708 |
Tax lawsuits (b) | 6 | 6 | 19,549 | 20,737 |
Labor claims | 2,783 | 2,646 | 9,611 | 8,894 |
82,722 | 80,733 | 124,802 | 121,339 | |
(-) Court-mandated escrow deposits | (64,204) | (40,732) | (65,519) | (48,386) |
Net balance | 18,518 | 40,001 | 59,283 | 72,953 |
(a) At March 31, 2010, the provisions for contingent liability related to civil lawsuits include R$ 72,266, related to lawsuits in which the Company is included as successor in foreclosure actions, in which the original debtor is a former shareholder of Gafisa, Cimob Companhia Imobiliária (Cimob), among other companies of the group, on the understanding that the Company should be liable for the debts of Cimob. Some lawsuits, amounting to R$ 8,053, are backed by a guarantee insurance, in addition to a judicial deposit amounting to R$ 63,678, in connection with the blocking of Gafisas bank accounts; and there is also the blocking of Gafisas treasury to guarantee the foreclosure.
The Company is filing appeals against all decisions, as it considers that the inclusion of Gafisa in the lawsuits is legally unreasonable; these appeals aim at releasing amounts and obtaining the recognition that it cannot be held liable for the debt of a company that does not have any relationship with Gafisa. The Company has even obtained favorable decisions in some similar cases, in which it was awarded final and unappealable decisions recognizing the lack of responsibility for the debts of Cimob. The final decision on the Companys appeal, however, cannot be predicted at present.
Page: 49
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
(b) The subsidiary AUSA is a party in judicial lawsuits and administrative proceedings related to Excise Tax (IPI) and Value-added Tax on Sales and Services (ICMS) on two imports of aircraft in 2001 and 2005, respectively, under leasing agreements without purchase option. The likelihood of loss in the ICMS case is estimated by legal counsel as (i) probable in regard to the principal and interest, and (ii) remote in regard to the fine for noncompliance with ancillary obligations. The amount of the contingency estimated by legal counsel as a probable loss amounts to R$ 10,566 and is recorded in a provision in the financial information at March 31, 2010.
At March 31, 2010, the Company is monitoring other lawsuits and risks, the likelihood of which, based on the position of legal counsel, is possible but not probable, totaling approximately R$ 108,488, according to the historical average of lawsuits and for which management believes a provision for loss is not necessary.
(b) Commitment to complete developments
The Company is committed to deliver units to owners of land who exchange land for real estate units developed by the Company.
The Company is also committed to complete units sold and to comply with the requirements of the building regulations and licenses approved by the proper authorities.
As described in Note 4, at March 31, 2010, the Company has resources approved and recorded as financial investments guaranteed which will be released to the extent ventures progresses in the total amount of R$ 395,483 (parent company) and R$ 425,563 (consolidated) to meet these commitments.
14. Obligations for purchase of land and advances from clients
Parent company | Consolidated | |||
3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 | |
140,374 | 186,503 | 326,815 | 359,472 | |
Obligation for purchase of land, net of adjustment to present value | ||||
Advances from customers | 85,815 | 78,197 | 222,866 | 222,284 |
Development and sales | ||||
Barter transactions | 45,380 | 27,070 | 82,499 | 40,054 |
271,569 | 291,770 | 632,180 | 621,810 | |
Current portion | 222,749 | 240,164 | 470,986 | 475,409 |
Non current portion | 48,820 | 51,606 | 161,194 | 146,401 |
Page: 50
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
The present value adjustment accreted to Real estate development operating costs for the period ended March 31, 2010 amount to R$ (231) (parent company) and R$ (346) (consolidated).
15. Shareholders equity
15.1. Capital
At March 31, 2010, the Company's capital totaled R$ 2,691,218 represented by 419,336,274 nominative common shares without par value, 599,486 of which were held in treasury.
According to the Bylaws, the Companys capital may be increased without need of amending it, upon resolution of the Board of Directors, which shall set the conditions for issuance until the limit of 600,000,000 (six hundred million) preferred shares.
On February 22, 2010, the split of our common shares was approved in the ratio of one existing share to two newly-issued shares, thus increasing the number of shares from 167,077,137 to 334,154,274.
In March 2010, the Company completed an initial public offering, resulting in a capital increase of R$ 1,063,750 with the issue of 85,100,000 shares, comprising 46,634,420 shares in Brazil and 38,465,680 ADRs.
On April 27, 2010, the distribution of minimum mandatory dividends for 2009 was approved in the amount of R$ 50,716.
In the period ended March 31, 2009, the increase in capital was approved in the amount of R$ 193, related to the stock option plan and the exercise of 82,000 common shares.
The change in the number of shares outstanding (in thousands) was as follows:
|
Common shares in thousands |
At December 31, 2009 |
166,777 |
Split of shares |
166,777 |
Public offering |
85,100 |
Exercise of stock option |
82 |
|
|
At March 31, 2010 |
418,736 |
15.2. Stock option plans
(i) Gafisa
A total of six stock option plans are offered by the Company. The first plan was launched in 2000 and is managed by a committee that periodically creates new stock option plans, determining their terms, which, among other things, (i) define the length of service that is required for employees to be eligible to the benefits of the plans, (ii) select the employees that will be entitled to participate, and (iii) establish the purchase prices of the preferred shares to be exercised under the plans.
Page: 51
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
To be eligible for the plans (plans from 2000 to 2002), participant employees are required to contribute 10% of the value of total benefited options on the date the option is granted and, additionally, for each of the following five years, 18% of the price of the grant per year.
To be eligible for the 2006 and 2007 plans, employees are required to contribute at least 70% of the annual bonus received to exercise the options, under penalty of losing the right to exercise all options of subsequent lots.
The exercise price of the grant is inflation adjusted (IGP-M index), plus annual interest at 3%. The stock option may be exercised in one to five years subsequent to the initial date of the work period established in each of the plans. The shares are usually available to employees over a period of ten years after their contribution.
The Company records the cash receipt against a liability account to the extent the employees make advances for the purchase of the shares during the vesting period. There were no advanced payments in the year ended March 31, 2010.
The Company may decide to issue new shares or transfer the treasury shares to the employees in accordance with the clauses established in the plans. The Company has the right of first refusal on shares issued under the plans in the event of dismissals and retirement. In such cases, the amounts advanced are returned to the employees, in certain circumstances, at amounts that correspond to the greater of the market value of the shares (as established in the rules of the plans) or the amount inflation-indexed (IGP-M) plus annual interest at 3%.
In 2008, the Company issued a new stock option plan. In order to become eligible for the grant, employees are required to contribute from 25% to 80% of their annual net bonus to exercise the options within 30 days from the program date.
On June 26, 2009, the Company issued a new stock option plan for granting 1,300,000 options. In addition, the exchange of the 2,740,000 options of the 2007 and 2008 plans for 1,900,000 options granted under this new stock option plan was approved.
The assumptions adopted for recording the stock option plan for 2009 were the following: expected volatility of 40%, expected share dividends of 1.91%, and risk-free interest rate at 8.99%.
From July 1, 2009, the Companys management opted for using the Binomial and Monte Carlo models for pricing the options granted in replacement for the Black-Scholes model, because on its understanding these models are capable of including and calculating with a wider range of variables and assumptions comprising the plans of the Company. The effect of this model replacement was brought about prospectively on July 1, 2009, with the recording of income amounting to R$ 1,650 for the period ended March 31, 2010.
Page: 52
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
On December 17, 2009, the Company issued a new stock option plan for granting 140,000 options. In addition, the exchange of the 512,280 options of the 2007 plan was approved for 402,500 options granted under this new stock option plan.
The changes in the number of stock options and corresponding weighted average exercise prices are as follows:
|
3/31/2010 |
12/31/2009 | ||
|
Number of options (*) |
Weighted average exercise price (*) |
Number of options (*) |
Weighted average exercise price (*) |
Options outstanding at the beginning of the period |
10,245,394 |
12.18 |
11,860,550 |
13.07 |
Options granted |
- |
- |
7,485,000 |
7.88 |
Options exercised |
- |
- |
(2,200,112) |
7.82 |
Options exchanged |
- |
- |
(6,504,560) |
15.65 |
Options expired |
- |
- |
- |
- |
Options cancelled |
- |
- |
(395,484) |
16.49 |
|
|
|
|
|
Options outstanding at the end of the period |
10,245,394 |
12.18 |
10,245,394 |
12.18 |
|
|
| ||
Options exercisable at the end of the period |
3,312,924 |
13.37 |
3,312,924 |
13.37 |
(*) Information presented taking into consideration the split of shares approved on February 22, 2010.
The analysis of prices is as follows, taking into consideration the split of shares on February 22, 2010:
|
Reais |
| |
|
3/31/2010 |
12/31/2009 | |
|
| ||
Exercise price per option at the end of the year |
4.27-21.70 |
4.05 -20.81 | |
|
|
| |
Weighted average exercise price at the option grant date |
8.62 |
8.62 | |
|
|
| |
Weighted average market price per share at the grant date |
8.10 |
8.10 | |
|
|
| |
Market price per share at the end of the year |
12.29 |
14.12 | |
The options granted will confer their holders the right to subscribe the Company's shares, after completing one to five years of employment with the Company (strict conditions on exercise of options), and will expire after ten years from the grant date.
At March 31, 2010, the dilution percentage is 0.06%, corresponding to earnings per share after dilution amounting to R$ 0.1547 (R$ 0.1548 before dilution) (December 31, 2009, dilution at 0.58%).
In the period ended March 31, 2010, the Company recognized the amounts of R$ 2,228 (parent company) and R$ 3,183 (consolidated) in operating expenses. The amounts recognized in the parent company represent the realization of the capital reserve in shareholders equity.
Page: 53
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
(ii) Tenda
Tenda has a total of three stock option plans, the first two were approved in June 2008, and the other one in April 2009. These plans, limited to the maximum of 5% of total capital shares and approved by the Board of Directors, stipulate the general terms, which, among other things, (i) define the length of service that is required for employees to be eligible to the benefits of the plans, (ii) select the employees that will be entitled to participate, and (iii) establish the purchase prices of the preferred shares to be exercised under the plans.
In the option granted in 2008, when exercising the option the base price will be adjusted according to the market value of shares, based on the average price in the 20 trading sessions prior to the commencement of each annual exercise period. The exercise price is adjusted according to a fixed table of values, according to the share value in the market, at the time of the two exercise periods for each annual lot. In the options granted in 2009, the vesting price is adjusted by the IGP-M variation, plus interests at 3%. The stock option may be exercised by beneficiaries, who shall partially use their annual bonuses, as awarded, in up to 10 years subsequent to the initial date of the work period established in each of the plans. The shares are usually available to employees over a period of two to five years after their contribution.
|
3/31/2010 |
12/31/2009 | ||
|
Number of options |
Weighted average exercise price |
Number of options |
Weighted average exercise price |
Options outstanding at the beginning of the period |
3,956,534 |
7.20 |
2,070,000 |
7.20 |
Options granted |
- |
- |
3,056,284 |
1.38 |
Options exercised |
(82,000) |
2.65 |
(175,333) |
2.65 |
Options cancelled |
- |
- |
(994,417) |
0.27 |
|
|
|
|
|
Options outstanding at the end of the period |
3,874,534 |
4.64 |
3,956,534 |
4.64 |
In the period ended March 31, 2010, Tenda recorded stock option plan expenses amounting to R$ 955.
(iii) AUSA
The subsidiary AUSA has three stock option plans, the first launched in 2007. The stock option plan of AUSA was approved on June 26, 2007 at the Annual Shareholders' Meeting and of the Board of Directors Meetings held on the same date.
The changes in the number of stock options and their corresponding weighted average exercise prices for the year are as follows:
Page: 54
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
|
3/31/2010 |
12/31/2009 | ||
|
Number of options |
Weighted average exercise price Reais |
Number of options |
Weighted average exercise price Reais |
Options outstanding at the beginning of the period |
1,557 |
6,843.52 |
2,138 |
6,843.52 |
Options granted |
- |
- |
- |
- |
Options exercised |
- |
- |
(402) |
7,610.23 |
Options cancelled |
- |
- |
(179) |
8,376.94 |
|
|
|
|
|
Options outstanding at the end of the period |
1,557 |
6,469.28 |
1,557 |
6,469.28 |
At March 31, 2010, 729 options were exercisable. The exercise prices per option on March 31, 2010 were from R$ 8,950.24 to R$ 9,085.95.
The market value of each option granted was estimated at the grant date using the Binomial option pricing model.
16. Deferred taxes
Deferred taxes are recorded to reflect the future tax effects attributable to temporary differences between the tax bases of assets and liabilities and their respective carrying amounts.
According to CVM Instruction No. 371, of June 27, 2002, the Company, based on a technical study, approved by Management, on the estimate of future taxable income, recognized tax credits on income tax and social contribution loss carryforwards for prior years, which do not have maturity and can be offset up to 30% of annual taxable income. The carrying amount of deferred tax asset is periodically reviewed, whereas projects are reviewed annually; in case there are significant factors that may change such projection, these are reviewed over the year by the Company.
Page: 55
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
Deferred taxes result from the following:
Parent company | Consolidated | |||
3/31/2010 | 12/31/2009 | 3/31/2010 | 12/31/2009 | |
Assets | 82,286 | 74,144 | 101,444 | 95,243 |
Temporary differences- Lalur | ||||
Income tax and social contribution loss carryforwards | 24,976 | 9,573 | 128,310 | 113,847 |
Tax credits for downstream merger | 2,335 | 3,114 | 12,865 | 13,644 |
Temporary differences - CPC | 51,819 | 51,225 | 64,513 | 58,554 |
161,416 | 138,056 | 307,132 | 281,288 | |
Liabilities | ||||
Negative goodwill | 86,483 | 85,896 | 86,483 | 85,896 |
Temporary differences - CPC | 24,393 | 23,628 | 28,722 | 26,601 |
Differences between income taxed on cash basis and recorded on accrual basis | 94,840 | 77,338 | 337,291 | 303,268 |
205,716 | 186,862 | 452,496 | 415,765 | |
Current portion | - | - | - | 79,474 |
Non current portion | 205,716 | 186,862 | 452,496 | 336,291 |
The Company calculates its taxes based on the recognition of results proportionally to the receipt of the contracted sales, in accordance with the tax rules determined by the Federal Revenue Service (SRF) Instruction 84/79, which differs from the calculation of the accounting revenues based on the costs incurred versus total estimated cost. The tax basis will crystallize over an average period of four years as cash inflows arise and the conclusion of the corresponding projects.
Other than for Tenda, Gafisa has not recorded a deferred income tax asset on the tax losses and social contribution tax loss carryforwards of its subsidiaries which adopt the taxable income regime and do not have a history of taxable income for the past three years.
The projections of future taxable income consider estimates that are related, among other things, to the Company's performance and the behavior of the market in which it operates, as well as certain economic factors. Actual results could differ from these estimates.
Management considers that deferred tax assets arising from temporary differences will be realized at the extent the contingencies and events are settled.
Based on estimated future taxable income of Gafisa, the expected recovery profile of the income tax and social contribution loss carryforwards of the parent company and Tenda is:
|
Parent company |
Consolidated |
2010 |
- |
- |
2011 |
9,605 |
17,606 |
2012 |
15,371 |
32,701 |
2013 |
- |
18,455 |
2014 |
- |
33,927 |
Thereafter |
- |
25,621 |
Total |
24,976 |
128,310 |
Page: 56
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
The reconciliation of the statutory to effective tax rate for the periods ended March 31, 2010 and 2009 is as follows:
|
Consolidated | |
|
3/31/2010 |
31/3/2009 |
Income before taxes on income and noncontrolling interest |
98,458 |
64,801 |
Income tax calculated at the standard rate - 34% |
(33,476) |
(22,032) |
Net effect of subsidiaries taxed on presumed profit regime |
15,152 |
10,166 |
Amortization of negative goodwill |
- |
(1,734) |
Tax losses (negative tax basis used) |
10 |
171 |
Stock option plan |
(1,082) |
(2,913) |
Other permanent differences |
(3,093) |
29 |
(22,489) |
(16,313) |
(a) Adherence to the Crisis Tax Recovery Program (Crisis Refis)
Pursuant to Law No. 11,941/2009 of May 27, 2009 and the Provisional Measure No. 470/2009 of October 13, 2009, the Company and its subsidiaries submitted the Request for Special Installment Payment - REFIS IV to the Federal Revenue Service, with the migration of the debt balance of the Extraordinary Installment Payment of the Ministry of Finance (PAEX) and inclusion of the lawsuits ended against the Federal Revenue Service amounting to R$ 25,120. Such Law and Provisional Measure establish a reduction in fine, interest, legal charges and payment with tax loss. The Company opted for the cash payment of tax debts amounting to R$ 17,304, and the consolidated gain with the adherence to Refis amounted to R$ 3,999. The total portion payable in installment amounted to R$ 6,818, divided into 180 monthly installments, the minimum installment starting from September 2009 until the consolidation of the debt plus interest corresponding to the monthly variation of SELIC.
The Company is required to make regular tax and contribution payments, in installments and in cash, as basic condition for maintaining the installment payment and its conditions. At March 31, 2010, the Company is in compliance with the payments.
17. Financial instruments
The Company and its subsidiaries participate in operations involving financial instruments. Management of these instruments is made through operational strategies and internal controls aimed at liquidity, return and safety. The use of financial instruments with objective of hedge is made through a periodical analysis of exposure to the risk that the management intends to cover (exchange, interest rate, etc) which is approved by the Board of Directors for authorization and performance of the proposed strategy. The policy on control consists of permanently following up the contracted conditions in relation to the conditions prevailing in the market. The Company and its subsidiaries do not invest for speculation in derivatives or any other risky assets. The result from these operations is consistent with the policies and strategies devised by the Companys management.
Page: 57
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
The Companys and its subsidiaries operations are subject to the risk factors described below:
(a) Risk considerations
(i) Credit risk
The Company and its subsidiaries restrict their exposure to credit risks associated with cash and cash equivalents, investing in financial institutions considered highly rated and in short-term securities.
With regards to accounts receivable, the Company restricts its exposure to credit risks through sales to a broad base of clients and ongoing credit analysis. Additionally, there is no history of losses due to the existence of liens for the recovery of its products in the cases of default during the construction period.
Other than for Tenda, the Company management did not deem necessary the recognition of a provision to cover losses for the recovery of receivables related to delivered real estate units at March 31, 2010. There was no significant concentration of credit risks related to clients for this period.
(ii) Derivative financial instruments
The Company adopts the policy of participating in operations involving derivative financial instruments with the objective of mitigating or eliminating currency risks, as described below.
In the period ended March 31, 2009, the Company had derivative financial instruments, settled in that same year, with the objective of hedging against fluctuations in foreign exchange rates.
(iii) Interest rate risk
It arises from the possibility that the Company and its subsidiaries earn gains or incur losses because of fluctuations in the interest rates of its financial assets and liabilities. Aiming at mitigating this kind of risk, the Company and its subsidiaries seek to diversify funding in terms of fixed and floating rates. The interest rates on loans, financing and debentures are disclosed in Notes 10 and 11. The interest rates contracted on financial investments are disclosed in Note 4. Accounts receivable from real estate units delivered, as disclosed in Note 5, are subject to annual interest rate of 12%, appropriated on pro rata basis.
(iv) Capital structure risk (or financial risk)
It arises from the choice between own (capital contribution and retained earnings) and third-party capital that the Company and its subsidiaries make to finance its operations. In order to mitigate liquidity risks and optimize the weighted average cost of capital, the Company and its subsidiaries permanently monitor the levels of indebtedness according to the market standards and the fulfillment of indices (covenants) provided for in loan, finance and debenture contracts.
Page: 58
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
(b) Valuation of financial instruments
The main financial instruments receivable and payable are described below, as well as the criteria for their valuation:
(i) Cash and cash equivalents
The market value of these assets does not differ significantly from the amounts presented on the quarterly information (Note 4). The contracted rates reflect usual market conditions.
Investment funds in which the Company has an exclusive interest make transactions with derivatives, among others. As mentioned in Note 4, the amount accounted for investment funds is recorded at market value at March 31, 2010.
(ii) Loans and financing and debentures
Loans and financing are recorded based on the contractual interest rates of each operation, except for loans denominated in foreign currency, which are stated at fair value as contra-entry to results. Interest rate estimates for contracting operations with similar terms and amounts are used for the determination of market value. The terms and conditions of loans and financing and debentures obtained are presented in Notes 10 and 11. The fair value of the other loans and financing, recorded based on the contractual interest of each operation, does not significantly differ from the amounts presented in the quarterly information.
18. Related parties
18.1. Transaction with related parties
|
Current account |
Parent company |
Consolidated | ||
|
Condominium and consortia |
3/31/2010 |
12/31/2009 |
3/31/2010 |
12/31/2009 |
A116 |
Alpha 4 |
(5,887) |
(2,260) |
(5,887) |
(2,260) |
A146 |
Consórcio Ezetec & Gafisa |
7,897 |
24,289 |
7,897 |
24,289 |
A166 |
Consórcio Ezetec Gafisa |
579 |
(8,217) |
579 |
(8,217) |
A175 |
Cond Constr Empr Pinheiros |
3,064 |
3,064 |
3,064 |
3,064 |
A195 |
Condomínio Parque da Tijuca |
(532) |
(347) |
(532) |
(347) |
A205 |
Condomínio em Const. Barra Fir |
(46) |
(46) |
(46) |
(46) |
A226 |
Civilcorp |
2,184 |
4,602 |
2,184 |
4,602 |
A255 |
Condomínio do Ed Barra Premiu |
553 |
105 |
553 |
105 |
A266 |
Consórcio Gafisa Rizzo |
(1,360) |
(794) |
(1,360) |
(794) |
A286 |
Evolucao Chacara das Flores |
7 |
7 |
7 |
7 |
A315 |
Condomínio Passo da Patria II |
569 |
569 |
569 |
569 |
A395 |
Cond Constr Palazzo Farnese |
(17) |
(17) |
(17) |
(17) |
A436 |
Alpha 3 |
(4,230) |
(2,611) |
(4,230) |
(2,611) |
A475 |
Condomínio Iguatemi |
3 |
3 |
3 |
3 |
A486 |
Consórcio Quintas Nova Cidade |
36 |
36 |
36 |
36 |
A506 |
Consórcio Ponta Negra |
2,488 |
2,488 |
2,488 |
2,488 |
A536 |
Consórcio SISPAR & Gafisa |
9,825 |
8,075 |
9,825 |
8,075 |
A575 |
Cd. Advanced Ofs Gafisa-Metro |
(1,175) |
(1,027) |
(1,175) |
(1,027) |
A606 |
Condomínio ACQUA |
(3,959) |
(3,894) |
(3,959) |
(3,894) |
A616 |
Cond.Constr.Living |
(1,976) |
(1,790) |
(1,976) |
(1,790) |
A666 |
Consórcio Bem Viver |
(375) |
(361) |
(375) |
(361) |
Page: 59
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
A795 |
Cond.Urbaniz.Lot Quintas Rio |
(6,247) |
(4,836) |
(6,247) |
(4,836) |
A815 |
Cond.Constr. Homem de Melo |
83 |
83 |
83 |
83 |
A946 |
Consórcio OAS Gafisa - Garden |
292 |
(2,375) |
292 |
(2,375) |
B075 |
Cond. de const. La Traviata |
(758) |
(540) |
(758) |
(540) |
B125 |
Cond. Em Constr LACEDEMONIA |
57 |
57 |
57 |
57 |
B226 |
Evolucao New Place |
(673) |
(673) |
(673) |
(673) |
B236 |
Consórcio Gafisa Algo |
722 |
722 |
722 |
722 |
B256 |
Columbia Outeiro dos Nobres |
(153) |
(153) |
(153) |
(153) |
B336 |
Evolucao - Reserva do Bosque |
12 |
12 |
12 |
12 |
B346 |
Evolucao Reserva do Parque |
52 |
53 |
52 |
53 |
B496 |
Consórcio Gafisa&Bricks |
654 |
656 |
654 |
656 |
B525 |
Cond.Constr. Fernando Torres |
136 |
136 |
136 |
136 |
B625 |
Cond de Const Sunrise Reside |
321 |
354 |
321 |
354 |
B746 |
Evolucao Ventos do Leste |
112 |
117 |
112 |
117 |
B796 |
Consórcio Quatro Estações |
(1,326) |
(1,328) |
(1,326) |
(1,328) |
B905 |
Cond em Const Sampaio Viana |
951 |
951 |
951 |
951 |
B945 |
Cond. Constr Monte Alegre |
1,456 |
1,456 |
1,456 |
1,456 |
B965 |
Cond. Constr.Afonso de Freitas |
1,674 |
1,675 |
1,674 |
1,675 |
B986 |
Consórcio New Point |
1,135 |
1,182 |
1,135 |
1,182 |
C136 |
Evolução - Campo Grande |
611 |
612 |
611 |
612 |
C175 |
Condomínio do Ed Oontal Beach |
(1,113) |
(817) |
(1,113) |
(817) |
C296 |
Consórcio OAS Gafisa - Garden |
6,050 |
2,110 |
6,050 |
2,110 |
C565 |
Cond Constr Infra Panamby |
(112) |
(145) |
(112) |
(145) |
C575 |
Condomínio Strelitzia |
(1,406) |
(1,035) |
(1,406) |
(1,035) |
C585 |
Cond Constr Anthuriun |
2,169 |
2,194 |
2,169 |
2,194 |
C595 |
Condomínio Hibiscus |
2,766 |
2,675 |
2,766 |
2,675 |
C605 |
Cond em Constr Splendor |
(1,848) |
1,813 |
(1,848) |
1,813 |
C615 |
Condomínio Palazzo |
(1,672) |
(1,504) |
(1,672) |
(1,504) |
C625 |
Cond Constr Doble View |
(4,201) |
(3,937) |
(4,201) |
(3,937) |
C635 |
Panamby - Torre K1 |
224 |
318 |
224 |
318 |
C645 |
Condomínio Cypris |
(2,291) |
(1,793) |
(2,291) |
(1,793) |
C655 |
Cond em Constr Doppio Spazio |
(2,596) |
(2,592) |
(2,596) |
(2,592) |
C706 |
Consórcio Res. Sta Cecília |
11,761 |
9,441 |
11,761 |
9,441 |
D076 |
Consórcio Planc e Gafisa |
690 |
798 |
690 |
798 |
D096 |
Consórcio Gafisa&Rizzo (susp) |
1,664 |
1,649 |
1,664 |
1,649 |
D116 |
Consórcio Gafisa OAS - Abaeté |
35,765 |
34,121 |
35,765 |
34,121 |
D535 |
Cond do Clube Quintas do Rio |
1 |
1 |
1 |
1 |
D886 |
Cons OAS-Gafisa Horto Panamby |
(26,647) |
(14,864) |
(26,647) |
(14,864) |
D896 |
Consórcio OAS e Gafisa Horto Panamby |
5,845 |
5,845 |
5,845 |
5,845 |
E116 |
Consórcio Ponta Negra Ed Marseille |
(6,142) |
(6,142) |
(6,142) |
(6,142) |
E126 |
Consórcio Ponta Negra Ed Nice |
(5,308) |
(3,505) |
(5,308) |
(3,505) |
E166 |
Manhattan Square |
2,841 |
2,841 |
2,841 |
2,841 |
E336 |
Cons. Eztec Gafisa Pedro Luis |
(11,954) |
(11,925) |
(11,954) |
(11,925) |
E346 |
Consórcio Planc Boa Esperança |
1,314 |
1,342 |
1,314 |
1,342 |
E736 |
Consórcio OAS e Gafisa Tribeca |
(15,042) |
(15,042) |
(15,042) |
(15,042) |
E746 |
Consórcio OAS e Gafisa Soho |
16,701 |
16,701 |
16,701 |
16,701 |
E946 |
Consórcio Gafisa |
(77) |
(77) |
(77) |
(77) |
F178 |
Consórcio Ventos do Leste |
(1) |
(1) |
(1) |
(1) |
S016 |
Bairro Novo Cotia |
9,506 |
9,506 |
9,506 |
9,506 |
S026 |
Bairro Novo Camaçari |
1,259 |
1,259 |
1,259 |
1,259 |
|
|
24,905 |
49,270 |
24,905 |
49,270 |
|
|
|
|
|
|
|
Current account |
Parent company |
Consolidated | ||
|
Condominiums and consortia |
3/31/2010 |
12/31/2009 |
3/31/2010 |
12/31/2009 |
|
GAF - GAFISA + MERGED |
|
|
|
|
|
Vida Participação Construtora Tenda |
45,127 |
45,127 |
- |
- |
0010 |
Gafisa SPE 10 SA |
6,836 |
7,508 |
6,836 |
7,508 |
0060 |
Gafisa Vendas I.Imob Ltda |
2,384 |
2,384 |
2,384 |
2,384 |
E910 |
Projeto Alga |
(25,000) |
(25,000) |
(25,000) |
(25,000) |
|
Other |
(351) |
(351) |
(351) |
(351) |
|
|
28,996 |
29,668 |
(16,131) |
(15,459) |
|
|
|
|
|
|
|
SPEs |
3/31/2010 |
12/31/2009 |
3/31/2010 |
12/31/2009 |
0020 |
Alphaville Urbanismo |
13,270 |
- |
- |
- |
0030 |
Construtora Tenda |
(4,018) |
(3,897) |
9,153 |
- |
0040 |
Bairro Novo Emp Imob S.A. |
1,968 |
1,968 |
- |
- |
Page: 60
(A free translation of the original in Portuguese) | ||
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER |
(Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 | |
01610-1 | GAFISA S/A | 01.545.826/0001-07 |
06.01 NOTES TO THE QUARTERLY INFORMATION |
0050 |
Cipesa Empreendimentos Imobil. |
403 |
252 |
402 |
(650) |
A010 |
The House |
84 |
80 |
- |
- |
A020 |
GAFISA SPE 46 EMPREEND IMOBILI |
7,998 |
8,008 |
- |
225 |
A070 |
GAFISA SPE 40 EMPR.IMOB LTDA |
1,028 |
1,028 |
290 |
290 |
A180 |
VISTTA IBIRAPUERA |
(73) |
1,073 |
(70) |
- |
A290 |
Blue II Plan. Prom e Venda Lt |
(3,484) |
(8,048) |
(3,496) |
(6,295) |
A300 |
SAÍ AMARELA S/A |
(1,144) |
(1,079) |
(1,176) |
199 |
A320 |
GAFISA SPE-49 EMPRE.IMOB.LTDA |
2,785 |
2,785 |
2,785 |
(2,787) |
A340 |
London Green |
9 |
9 |
9 |
- |
A350 |
GAFISA SPE-35 LTDA |
1 |
8 |
1 |
(1,387) |
A410 |
GAFISA SPE 38 EMPR IMOB LTDA |
4,783 |
4,816 |
- |
- |
A420 |
LT INCORPORADORA SPE LTDA. |
1,081 |
1,081 |
(513) |
(513) |
A490 |
RES. DAS PALMEIRAS INC. SPE LT |
659 |
745 |
659 |
501 |
A580 |
GAFISA SPE 41 EMPR.IMOB.LTDA. |
(14,462) |
(3,198) |
- |
- |
A630 |
Dolce VitaBella Vita SPE SA |
144 |
165 |
144 |
(133) |
A640 |
SAIRA VERDE EMPREEND.IMOBIL.LT |
166 |
166 |
165 |
577 |
A680 |
GAFISA SPE 22 LTDA |
872 |
872 |
(272) |
(272) |
A720 |
CSF Prímula |
(80,849) |
(79,410) |
- |
- |
A730 |
GAFISA SPE 39 EMPR.IMOBIL LTDA |
(1,981) |
(1,970) |
1,801 |
1,722 |
A750 |
CSF SANTTORINO |
149 |
147 |
149 |
- |
A800 |
DV SPE SA |
(578) |
(578) |
(578) |
7 |
A870 |
GAFISA SPE 48 EMPREEND IMOBILI |
(427) |
(233) |
(432) |
1,260 |
A990 |
GAFISA SPE-53 EMPRE.IMOB.LTDA |
(175) |
(65) |
(184) |
35 |
B040 |
Jardim II Planej.Prom.Vda.Ltda |
6,159 |
6,156 |
(9,152) |
(9,152) |
B210 |
GAFISA SPE 37 EMPREEND.IMOBIL. |
1,924 |
4,951 |
1,918 |
(5,555) |
B270 |
GAFISA SPE-51 EMPRE.IMOB.LTDA |
(301) |
(9) |
(310) |
829 |
B430 |
GAFISA SPE 36 EMPR IMOB LTDA |
19,876 |
38,157 |
- |
- |
B440 |
GAFISA SPE 47 EMPREEND IMOBILI |
167 |
333 |
167 |
(2) |
B590 |
SUNPLACE SPE LTDA |
(191) |
(191) |
(191) |
606 |
B600 |
SUNPLAZA PERSONAL OFFICE |
(21) |
10,316 |
(21) |
- |
B630 |
Sunshine SPE Ltda. |
1,094 |
1,474 |
1,094 |
(562) |
B640 |
GAFISA SPE 30 LTDA |
(5,468) |
5,080 |
- |
(5,721) |
B760 |
Gafisa SPE-50 Empr. Imob. Ltda |
(716) |
(724) |
600 |
736 |
B800 |
TINER CAMPO BELO I EMPR.IMOBIL |
(30,943) |
(30,944) |
- |
(174) |
B830 |
GAFISA SPE-33 LTDA |
3,105 |
3,105 |
(685) |
(685) |
B950 |
COND.AFONSO DE FREITAS |
(323) |
- |
(323) |
- |
C010 |
Jardim I Planej.Prom.Vda. Ltda |
5,664 |
5,338 |
1,664 |
889 |
C040 |
PAULISTA CORPORATE |
50 |
- |
50 |
- |
C070 |
VERDES PRAÇAS INC.IMOB SPE LT |
(24,380) |
(22,656) |
- |
- |
C080 |
OLIMPIC CONDOMINIUM RESORT |
(109) |
- |
(109) |
- |
C100 |
GAFISA SPE 42 EMPR.IMOB.LTDA. |
3,315 |
3,206 |
(168) |
(168) |
C150 |
PENÍNSULA I SPE SA |
(2,048) |
(1,548) |
516 |
457 |
C160 |
PENÍNSULA 2 SPE SA |
4,778 |
4,778 |
(3,914) |
(3,914) |
C180 |
Blue I SPE Ltda. |
5,328 |
5,434 |
2,143 |
(2,846) |
C220 |
Blue II Plan Prom e Venda Lt |
(6) |
(6) |
(6) |
- |
C230 |
Blue II Plan Prom e Venda Lt |
(3) |
120 |
(3) |
- |
C250 |
GRAND VALLEY |
123 |
- |
123 |
- |
C370 |
OLIMPIC CHAC. SANTO ANTONIO |
81 |
- |
81 |
- |
C400 |
FELICITA |
5 |
- |
5 |
- |
C410 |
Gafisa SPE-55 Empr. Imob. Ltda |
247 |
381 |
247 |
(349) |
C440 |
Gafisa SPE 32 |
(1,724) |
(1,667) |
(1,724) |
(119) |
C460 |
CYRELA GAFISA SPE LTDA |
2,984 |
2,984 |
- |
- |
C480 |
Alto da Barra de São Miguel |
(118) |
- |
(118) |
- |
C490 |
Unigafisa Part SCP |
37,253 |
34,175 |
- |
490 |
C510 |
PQ BARUERI COND - FASE 1 |
6 |
- |
6 |
- |
C540 |
Villagio Panamby Trust SA |
(553) |
(547) |
(553) |
205 |
C550 |
DIODON PARTICIPAÇÕES LTDA. |
(5,646) |
(5,670) |
- |
- |
C680 |
DIODON PARTICIPAÇÕES LTDA. |
131 |
131 |
- |
- |
C800 |
GAFISA SPE 44 EMPREEND IMOBILI |
94 |
95 |
94 |
50 |
C850 |
Sitio Jatiuca Emp. Imob. S |
1,437 |
1,441 |
- |
- |
C860 |
Spazio Natura Emp. Imob. Ltd |
4 |
- |
4 |
- |
C870 |
SOLARES DA VILA MARIA |
7 |
- |
7 |
- |
D080 |
O Bosque Empreend. Imob. Ltda |
177 |
- |
177 |
- |
D100 |
GAFISA SPE 65 EMPREEND IMOB LTD |
398 |
32 |
259 |
(74) |
D280 |
Cara de Cão |
(2,967) |
(2,967) |
- |
- |
D590 |
GAFISA SPE-72 |
1 |
- |
1 |
- |
D620 |
Gafisa SPE-52 E. Imob. Ltda |
189 |
1,462 |
181 |
(3) |
D630 |
GPARK ÁRVORES - FASE 1 |
1,810 |
1,412 |
- |
(7) |
D730 |
Gafisa SPE-32 Ltda |
2,220 |
2,220 |
- |
- |
Page: 61
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
D940 |
Terreno Ribeirão / Curupira |
1,352 |
1,352 |
- |
- |
E080 |
TERRENO QD C-13 LOTE CENTRAL |
137 |
- |
137 |
- |
E210 |
UNIDADE AVULSA HOLLIDAY SALVA |
(225) |
- |
- |
- |
E240 |
Edif Nice |
(95) |
(183) |
- |
- |
E350 |
Gafisa SPE-71 |
80 |
67 |
54 |
(258) |
E360 |
Zildete |
1,382 |
1,382 |
- |
- |
E380 |
Clube Baiano de Tênis |
313 |
314 |
- |
- |
E410 |
Gafisa SPE-73 |
1 |
1 |
1 |
- |
E440 |
MADUREIRA - SOARES CALDEIRA |
4,500 |
- |
- |
- |
E550 |
Gafisa SPE 69 Empreendimertos |
3,938 |
3,813 |
- |
- |
E560 |
GAFISA SPE 43 EMPR.IMOB.LTDA. |
5 |
5 |
5 |
- |
E770 |
Gafisa SPE-74 Emp Imob Ltda |
1,780 |
1,770 |
(2,277) |
(2,277) |
E780 |
GAFISA SPE 59 EMPREEND IMOB LTDA |
3 |
3 |
3 |
(5) |
E880 |
PROJETO VILLA-LOBOS |
1,253 |
- |
- |
- |
E970 |
Gafisa SPE 68 Empreendimertos |
23 |
204 |
22 |
(21) |
E980 |
Gafisa SPE-76 Emp Imob Ltda |
22 |
22 |
22 |
(33) |
E990 |
Gafisa SPE-77 Emp Imob Ltda |
3,335 |
3,335 |
- |
(47) |
F100 |
Gafisa SPE-78 Emp Imob Ltda |
182 |
152 |
159 |
(144) |
F110 |
Gafisa SPE-79 Emp Imob Ltda |
18 |
4 |
(173) |
(3) |
F120 |
Gafisa SPE 70 Empreendimertos |
5 |
5 |
5 |
(746) |
F130 |
GAFISA SPE 61 EMPREENDIMENTO I |
(150) |
(150) |
(150) |
(18) |
F140 |
SOC.EM CTA.DE PARTICIP. GAFISA |
(878) |
(878) |
- |
- |
F260 |
Gafisa SPE-75 Emp Imob Ltda |
356 |
356 |
(356) |
(355) |
F270 |
Gafisa SPE-80 Emp Imob Ltda |
6 |
2 |
6 |
(2) |
F520 |
Gafisa SPE-85 Emp Imob Ltda |
(256) |
(246) |
(272) |
(265) |
F580 |
Gafisa SPE-86 Emp Imob Ltda |
- |
17 |
- |
(14) |
F590 |
Gafisa SPE-81 Emp Imob Ltda |
139 |
- |
- |
- |
F600 |
Gafisa SPE-82 Emp Imob Ltda |
1 |
- |
1 |
- |
F610 |
Gafisa SPE-83 Emp Imob Ltda |
515 |
492 |
502 |
(400) |
F620 |
Gafisa SPE-87 Emp Imob Ltda |
1,789 |
1,456 |
- |
(52) |
F630 |
Gafisa SPE-88 Emp Imob Ltda |
(66) |
(66) |
(66) |
66 |
F640 |
Gafisa SPE-89 Emp Imob Ltda |
(1,853) |
(3,884) |
- |
- |
F650 |
Gafisa SPE-90 Emp Imob Ltda |
6,274 |
328 |
688 |
(280) |
F660 |
Gafisa SPE-84 Emp Imob Ltda |
(7,224) |
(5,216) |
- |
- |
F910 |
Gafisa SPE-91 Emp Imob Ltda |
276 |
247 |
258 |
(188) |
F920 |
Angelo Agostini |
(1,083) |
151 |
- |
1 |
F970 |
Gafisa SPE-92 Emp Imob Ltda |
110 |
110 |
98 |
(109) |
F980 |
Gafisa SPE-93 Emp Imob Ltda |
2,649 |
8 |
- |
- |
F990 |
Gafisa SPE-94 Emp Imob Ltda |
3,043 |
8 |
- |
- |
G010 |
Gafisa SPE-95 Emp Imob Ltda |
1,943 |
8 |
- |
- |
G020 |
Gafisa SPE-96 Emp Imob Ltda |
1,609 |
8 |
- |
- |
G030 |
Gafisa SPE-97 Emp Imob Ltda |
263 |
9 |
- |
- |
G040 |
Gafisa SPE-98 Emp Imob Ltda |
2,190 |
8 |
- |
- |
G050 |
Gafisa SPE-99 Emp Imob Ltda |
1,314 |
8 |
- |
- |
G060 |
Gafisa SPE-103 Emp Imob Ltda |
1,394 |
8 |
- |
- |
G150 |
SITIO JATIUCA SPE LTDA |
6,861 |
3,360 |
- |
- |
G160 |
DEPUT JOSE LAJES EMP IMOB |
41 |
36 |
(9) |
- |
G170 |
ALTA VISTTA |
1,329 |
372 |
989 |
- |
G220 |
OAS CITY PARK BROTAS EMP. |
268 |
268 |
268 |
- |
G250 |
RESERVA SPAZIO NATURA |
3 |
3 |
3 |
(210) |
G260 |
CITY PARK ACUPE EMP. IMOB. |
429 |
429 |
429 |
- |
G270 |
Gafisa SPE-106 Emp Imob Ltda |
187 |
- |
- |
- |
G280 |
Gafisa SPE-107 Emp Imob Ltda |
530 |
- |
- |
- |
G420 |
OFFICE LIFE |
626 |
- |
626 |
- |
G490 |
ESPACIO LAGUNA 504 |
(1,290) |
- |
- |
- |
G500 |
CITY PARK EXCLUSIVE |
534 |
534 |
- |
- |
L130 |
Gafisa SPE-77 Emp |
(736) |
(338) |
(83) |
(27) |
N030 |
MARIO COVAS SPE EMPREENDIMENTO |
40 |
40 |
40 |
- |
N040 |
IMBUI I SPE EMPREENDIMENTO IMO |
1 |
1 |
1 |
- |
N090 |
ACEDIO SPE EMPREEND IMOB LTDA |
1 |
1 |
1 |
- |
N120 |
MARIA INES SPE EMPREEND IMOB. |
1 |
1 |
1 |
- |
N230 |
GAFISA SPE 64 EMPREENDIMENTO I |
1 |
1 |
1 |
- |
N250 |
FIT Jd Botanico SPE Emp. |
1 |
1 |
1 |
- |
X100 |
CIPESA EMPREENDIMENTOS IMOBILI |
12 |
12 |
12 |
(12) |
|
|
(9,472) |
328 |
(3,694) |
(37,689) |
|
|
|
|
|
|
|
Third partys works |
|
|
|
|
A053 |
Camargo Corrêa Des.Imob SA |
917 |
917 |
917 |
917 |
A103 |
Genesis Desenvol Imob S/A |
(216) |
(216) |
(216) |
(216) |
Page: 62
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
A213 |
Empr. Icorp. Boulevard SPE LT |
56 |
56 |
56 |
56 |
A243 |
Cond. Const. Barra First Class |
31 |
31 |
31 |
31 |
A833 |
Klabin Segall S.A. |
532 |
532 |
532 |
532 |
A843 |
Edge Incorp.e Part.LTDA |
146 |
146 |
146 |
146 |
A853 |
Multiplan Plan. Particip. e Ad |
100 |
100 |
100 |
100 |
A933 |
Administ Shopping Nova America |
90 |
90 |
90 |
90 |
A973 |
Ypuã Empreendimentos Imob |
200 |
200 |
200 |
200 |
B053 |
Cond.Constr. Jd Des Tuiliere |
(124) |
(124) |
(124) |
(124) |
B103 |
Rossi AEM Incorporação Ltda |
3 |
3 |
3 |
3 |
B293 |
Patrimônio Constr.e Empr.Ltda |
307 |
307 |
307 |
307 |
B323 |
Camargo Corrêa Des.Imob SA |
(46) |
(46) |
(46) |
(46) |
B353 |
Cond Park Village |
(88) |
(88) |
(88) |
(88) |
B363 |
Boulevard0 Jardins Empr Incorp |
(89) |
(89) |
(89) |
(89) |
B383 |
Rezende Imóveis e Construções |
809 |
809 |
809 |
809 |
B393 |
São José Constr e Com Ltda |
543 |
543 |
543 |
543 |
B403 |
Condomínio Civil Eldorado |
276 |
276 |
276 |
276 |
B423 |
Tati Construtora Incorp Ltda |
286 |
286 |
286 |
286 |
B693 |
Columbia Engenharia Ltda |
431 |
431 |
431 |
431 |
B753 |
Civilcorp Incorporações Ltda |
4 |
4 |
4 |
4 |
B773 |
Waldomiro Zarzur Eng. Const.Lt |
1,801 |
1,801 |
1,801 |
1,801 |
B783 |
Rossi Residencial S/A |
431 |
431 |
431 |
431 |
B863 |
RDV 11 SPE LTDA. |
(781) |
(749) |
(781) |
(749) |
B813 |
Tangua Patrimonial Ltda |
(540) |
- |
(540) |
- |
B913 |
Jorges Imóveis e Administrações |
1 |
1 |
1 |
1 |
C273 |
Camargo Corrêa Des.Imob SA |
(661) |
(661) |
(661) |
(661) |
C283 |
Camargo Corrêa Des.Imob SA |
(323) |
(323) |
(323) |
(323) |
C433 |
Patrimônio Const Empreend Ltda |
155 |
155 |
155 |
155 |
D963 |
Alta Vistta Maceio (Controle) |
1 |
1 |
1 |
1 |
D973 |
Forest Ville (OAS) |
818 |
814 |
818 |
814 |
D983 |
Garden Ville (OAS) |
279 |
278 |
279 |
278 |
E093 |
JTR - Jatiuca Trade Residence |
4,796 |
4,796 |
4,796 |
4,796 |
E103 |
Acquarelle (Controle) |
124 |
81 |
124 |
81 |
E133 |
Riv Ponta Negra - Ed Nice |
3,054 |
1,834 |
3,054 |
1,834 |
E313 |
Palm Ville (OAS) |
354 |
343 |
354 |
343 |
E323 |
Art Ville (OAS) |
330 |
322 |
330 |
322 |
E503 |
OSCAR FREIRE OPEN VIEW |
(601) |
(464) |
(601) |
(464) |
E513 |
OPEN VIEW GALENO DE ALMEIDA |
(255) |
(207) |
(255) |
(207) |
F323 |
Conj Comercial New Age |
4,667 |
4,646 |
4,667 |
4,646 |
F833 |
Carlyle RB2 AS |
(6,530) |
(4,041) |
(6,530) |
(4,041) |
F873 |
Partifib P. I. Fiorata Lt |
(430) |
(430) |
(430) |
(430) |
|
Other |
(1,032) |
(1,196) |
(1,032) |
(1,196) |
|
|
9,826 |
11,600 |
9,826 |
11,600 |
|
|
|
|
|
|
|
Grand total (a) |
54,255 |
90,866 |
14,874 |
7,722 |
(a) The nature of related party operations is described in Note nota 7.
19. Profit sharing
The Company has a profit sharing plan that entitles its employees and those of its subsidiaries to participate in the distribution of profits of the Company that is tied to a stock option plan, the payment of dividends to shareholders and the achievement of specific targets, established and agreed-upon at the beginning of each year. At March 31, 2010, the Company recorded a provision for profit sharing amounting to R$ 1,693 in consolidated under the heading General and Administrative Expenses.
Page: 63
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
20. Insurance
Gafisa S.A. and its subsidiaries maintain insurance policies against engineering risk, barter guarantee, guarantee for the completion of the work and civil liability related to unintentional personal damages caused to third parties and material damages to tangible assets, as well as against fire hazards, lightning strikes, electrical damages, natural disasters and gas explosion. The contracted coverage is considered sufficient by management to cover possible risks involving its assets and/or responsibilities. In view of their nature, the risk assumptions made are not included in the scope of the review of quarterly information. Accordingly, they were not reviewed nor audited by our independent public accountants.
21. Segment information
Starting in 2007, following the acquisition, formation and merger of Alphaville, FIT Residencial, Bairro Novo and Tenda, the Company's Management assesses segment information on the basis of different business segments and economic data rather than based on the geographic regions of its operations.
The segments in which the Company operates are the following: Gafisa for ventures targeted at high and medium income; Alphaville for platted lots; and Tenda for ventures targeted at low income.
The Company's chief executive officer, who is responsible for allocating resources among the businesses and monitoring their progresses, uses economic present value data, which is derived from a combination of historical and forecasted operating results. The Company provides below a measure of historical profit or loss, selected segment assets and other related information for each reporting segment.
This information is gathered internally and used by management to develop economic present value estimates, provided to the chief executive officer for making operating decisions, including the allocation of resources among segments. The information is derived from the statutory accounting records which are maintained in accordance with the accounting practices adopted in Brazil. The reporting segments do not separate operating expenses, total assets and depreciation. No revenues from an individual client represented more than 10% of net sales and/or services.
Page: 64
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
3/31/2010 | ||||
Gafisa S.A. (i) | TENDA | AUSA | Total | |
Net operating revenue | 558,399 | 280,199 | 68,987 | 907,585 |
Operating costs | (428,624) | (186,973) | (39,332) | (654,929) |
Gross profit | 129,775 | 93,226 | 29,655 | 252,656 |
Gross margin - % | 23.2% | 33.3% | 43.0% | 27.8% |
Net income for the period | 35,955 | 22,337 | 6,527 | 64,819 |
Receivables from clientes (current and non current) | 2,518,370 | 1,343,533 | 254,229 | 4,116,132 |
Properties for sale | 1,114,018 | 484,243 | 158,254 | 1,756,515 |
Other assets | 2,167,284 | 642,833 | 70,049 | 2,880,166 |
Total assets | 5,799,672 | 2,470,609 | 482,532 | 8,752,813 |
3/31/2009 | ||||
Gafisa S.A. (i) | TENDA | AUSA | Total | |
Net operating revenue | 304,767 | 206,712 | 30,408 | 541,887 |
Operating costs | (227,462) | (138,512) | (21,274) | (387,248) |
Gross profit | 77,305 | 68,200 | 9,134 | 154,639 |
Gross margin - % | 25.4% | 33.0% | 30.0% | 28.5% |
Net income (loss) for the period | 32,964 | 6,624 | (2,855) | 36,733 |
Receivables from clientes (current and non current) | 1,746,153 | 686,564 | 160,833 | 2,593,550 |
Properties for sale | 1,201,419 | 512,155 | 134,652 | 1,848,226 |
Other assets | 857,985 | 366,832 | 59,245 | 1,284,062 |
Total assets | 3,805,557 | 1,565,551 | 354,730 | 5,725,838 |
(i) Includes all subsidiaries, except Tenda and Alphaville Urbanismo S.A.
22. Subsequent events
(a) Purchase of the 20% interest in Alphaville Urbanismo S.A.
On April 19, 2010, the Company submitted a proposal to the Extraordinary Shareholders Meeting, called to be held on May 18, 2010, in order to pass a resolution on the approval of the Merger Protocol and Justification related to the merger by the Company of the total amount of shares issued by Shertis Empreendimentos e Participações S.A., which main asset comprises 20% of the capital stock of Alphaville Urbanismo S.A. (AUSA). The Merger of Shares has the purpose of carrying out the implementation of the Second Phase of the schedule for investment planned in the Investment Agreement and other Covenants, signed between the Company and Alphaville Participações S.A. (Alphapar) on October 2, 2006, thus increasing the interest of Gafisa in the capital stock of AUSA to 80%. As a result of the Merger of Shares, Shertis will be converted into a wholly-owned subsidiary of Gafisa, which shareholders equity will increase and new shares will be issued to be assigned to Alphapar, current shareholder of Shertis.
Page: 65
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
06.01 NOTES TO THE QUARTERLY INFORMATION
***
Page: 66
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 07.01 COMMENT ON THE COMPANY PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
SEE 12.01 - COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER.
Page: 67
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Gafisa Reports Results for First Quarter 2010
--- Pre-Sales reached R$ 857 million, a 53.5% increase over 1Q09 ---
--- Revenues increase to R$ 908 million, a 67% increase over R$ 542 million in 1Q09 ---
--- Adjusted EBITDA grew to R$ 168 million from R$77 million in 1Q09, on Adj. EBITDA Margin of 18.6% ---
--- Over R$ 2.1 billion in Cash and Cash Equivalents ---
FOR IMMEDIATE RELEASE - São Paulo, May 3rd, 2010 Gafisa S.A. (Bovespa: GFSA3; NYSE: GFA), Brazils leading diversified national homebuilder, today reported financial results for the first quarter ended March 31, 2010.
Commenting on results, Wilson Amaral, CEO of Gafisa, said: Positive momentum continued into the first quarter of 2010 with strong sales velocities across the company and a launch pace of R$ 703 million, more than triple the amount in Q109, despite the seasonally low period due to the summer holidays and Carnival. Sales for the quarter increased 53% to R$ 857 million as compared to Q1 2009, indicating that we are back to a strong growth trajectory after a period of uncertainty in the first half of last year. Top line growth and improving operating leverage contributed to the increase to R$ 168.5 of adjusted EBITDA, while adjusted EBITDA margin improved significantly from 14.1% to 18.6% as compared to the previous years period. With over R$ 2 billion in cash and cash equivalents and a lower leverage ratio of 34.6% as a result of our recent follow-on offering, we have reduced our financing cost structure and ensured our ability to fund our current plans for growth.
Amaral added, We have in place a platform to serve all segments of the large and growing Brazilian housing market and we will continue to benefit from our leading brands and strong reputation. Gafisa is leveraging the scale, operating efficiency and strong execution capacity to deliver high value products in line with demand trends across the country. With the offering behind us, we will now turn our focus to increasing our land bank, accelerating the pace of our launches and opportunistically looking at synergistic acquisitions. We remain very optimistic about the prospects for our industry overall. This sentiment has been reinforced by the recently renewed support of the affordable housing segment by the Brazilian Government, where we are particularly well positioned to deliver high quality products to that market through our well-established Tenda brand.
IR Contact Luiz Mauricio de Garcia Paula Rodrigo Pereira Email: ri@gafisa.com.br IR Website: www.gafisa.com.br/ir
1Q10 Earnings Results Conference Call
Tuesday, May 4, 2010 > In English 11:00 AM US EST 12:00 PM Brasilia Time Phones: +1 800 860-2442 (US only) +1 412 858-4600 (other countries) Code: Gafisa > In Portuguese 09:00 AM US EST 10:00 AM Brasilia Time Phone: +55 (11) 4688-6361 Code: Gafisa
|
1Q10 - Operating & Financial Highlights · Consolidated launches totaled R$ 703.2 million for the quarter, a 339% increase over 1Q09. Tenda launched R$ 297 million in the quarter, or 48% of the total amount launched in 2009. · Pre-sales reached R$ 857.3 million for the quarter, a 53.5% increase as compared to first quarter 2009. · Net operating revenues, recognized by the Percentage of Completion (PoC) method, rose 67% to R$ 907.6 million from R$ 541.9 million in the 1Q09, reflecting a strong pace of execution. · Adjusted EBITDA reached R$ 168.5 million with a 18.6% margin, a 120% increase when compared to Adjusted EBITDA of R$ 76.6 million reached in the 1Q09, mainly due to the strong performance in all segments. · Net Income before minorities, stock option and non recurring expenses was R$ 79.6 million for the quarter (8.8% adjusted net margin), an increase of 40% compared with the R$ 57.1 million in the 1Q09. · The Backlog of Revenues to be recognized under the PoC method reached R$ 2.93 billion, in line with the previous quarter. The Margin to be recognized improved 54 bps to 35.1%. · Gafisas consolidated land bank totaled R$15.6 billion in the 1Q10, with approximately R$ 520 million of new acquisitions, reflecting the internal policy of the Company to keep an average of 2 3 years of Land bank. |
Page: 68
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
· On March 23, the Company concluded the public offering, raising R$ 1.02 billion(1). · Gafisa´s consolidated cash position exceeded R$ 2.1 billion at the end of March, supporting the Company´s strategy to fund and execute its growth plan. (1) Net proceeds from the public offering. | |
The first quarter financial statements were prepared and are being presented in accordance with the accounting practices adopted in Brazil (Brazilian GAAP), required for the years ended December 31, 2009. Therefore, they do not consider the early adoption of the technical pronouncements issued by CPC in 2009, approved by the Federal Accounting Council (CFC), required beginning on January 1, 2010. On November 10, 2009 the CVM, issued the deliberation nº 603 changed by deliberation nº 626, which gives the option for the listed Companies presents your 2010 quarterly information based o accounting practices in force at December 31, 2009. |
Page: 69
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
CEO Commentary and Corporate Highlights for 1Q10
The first quarter of 2010 began and ended on a strong note for Gafisa. Our consolidated platform of three leading brands, Gafisa, AlphaVille and Tenda, is reaping the benefits of scale, brand recognition, excellence in execution, product scope and geographic reach. Our successful performance was recognized for the second year in a row through being named as The Largest Construction Company in Brazil by ITCnet. Macroeconomic trends and industry specific events indicate continuing strong prospects for us during the year ahead, and contributed to robust demand for our housing products across all segments.
During the quarter, the Government reaffirmed its commitment to the development of entry level housing through the Minha Casa, Minha Vida (MCMV) Program by announcing the extension of that program, a doubling of its initial committed resources to R$ 72 billion and a target of developing two million new homes over the next four years, signaling its continued support of the industry as a whole. Tenda, Gafisas business dedicated to that segment ramped up its launches of new developments, which more than doubled from the fourth quarter, to meet the growing demand. Sales velocity of over 32% during the quarter also underscored the demand for Tendas product, especially in light of the fact that most of our new developments were launched toward the end of the quarter given the holiday periods. And finally, in late March, Gafisa completed a successful follow-on offering of more than R$ 1 billion that coupled with our existing cash and ample access to construction lines of credit will allow us to markedly expand our diversified portfolio of businesses and enhance our execution capacity as Brazils largest construction company. An efficient operating platform that features three leading national brands that together serve all segments of the housing market, positions us to capture an important share of the projected 1.5 million new homes in annual demand growth.
A favorable environment for home sales continued throughout the first quarter despite the traditionally slower period due to summer holidays and Carnival, and we expect it will prevail through the years end on the basis of strong fundamentals. Despite signs of temporary increased inflationary pressure, real wages continue to grow, interest rates remain relatively low and unemployment rates continue to fall amid a backdrop of strong consumer confidence. The growth rate in financing available to housing has remained robust despite historically high Selic rates, strengthening our view that this short term interest increase will not impact the sector. In 2005, when the Selic was at 20%, financing grew at a rapid clip and, in 2008 when the Central Bank increased the Selic from 11.25% to 13.75%, there was no impact in the housing finance growth trend. This time, the market expects the Selic to reach 11.75% by the end of 2010 and then to drop back down again in 2011. Additionally, mortgage rates are linked to the TR rate, which has a low historic correlation to Selic. Finally, a combination of subsidies and financing derived from the FGTS, which is linked to the TR rate, serves to minimize the impact of general interest rate increases on mortgages tied to the entry level segment facilitated through the Caixa Economica Federal (Caixa).
On the inflationary front, while we are seeing increases in labor costs, up to now, the significant pent up demand allows room for price increases in all segments and our Gafisa product contracts allow us to adjust all balances and payments in line with inflationary changes. The expanded use of aluminum mold technology as well as the reductions in construction cycle time for our Tenda product allow us to reduce our exposure to inflationary cost pressures as well, which we also believe will be a temporary concern, since the Central Bank is already taking the appropriate actions to control this pressure.
Brazil has enjoyed this positive macroeconomic climate thanks in part to a healthy financial system, which has seen both public and private lenders step forward to address the countrys high housing deficit and low mortgage penetration. Caixa, a financial institution central to these efforts, offers strong mortgage lending capacity as evidenced by its R$24 billion FGTS budget and has consistently improved its capacity to process mortgage applications and transfer contracted housing units to its books under the MCMV Program. Caixas performance continues to benefit Tenda, where we saw the number of contracted units up to April 2010, equivalent of 5,108 units, to reach 84% of the entire number contracted during 2009.
Even without the benefit of the proceeds from the oversubscribed share offering, which were received in the final days of March, Gafisa maintained a strong pace of execution during the quarter, launching R$ 703.2 million, more than quadruple the amount of Q109. The benefits of the net proceeds of R$1.02 billion generated by the offering are expected to be reaped in subsequent quarters, as our improved cash position of over R$2.1 billion will provide us with the financial flexibility to acquire land to support a substantial pipeline of projects, increase our launch activity to keep pace with mounting demand, and to opportunistically pursue strategic acquisitions to broaden our scope as we have done in the past.
Wilson Amaral, CEO Gafisa S.A.
Page: 70
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Recent Developments
Follow-on Share Offering:
In March, Gafisa completed an oversubscribed follow-on offering, selling 85 million shares at R$12.50 and generating primary proceeds of R$ 1.06 billion and net proceeds of R$ 1.02 billion. Coupled with existing cash and ample access to construction lines of credit, the proceeds will allow the Company to markedly expand its diversified portfolio of businesses and enhance its execution capacity. The proceeds, received by the Company on March 29, 2010, improved the Companys cash position to more than R$2.1 billion, and are expected to be used for land acquisition, to fund launch activity to keep pace with mounting demand, and to pursue strategic acquisitions.
Acquired Additional 20% of AlphaVille (Subsequent event):
On October 2, 2006, Gafisa executed an Investment Agreement governing Gafisas admission in the capital stock of Alphaville Urbanismo S.A. (AUSA‛), which stipulated that an equity participation of 60% (First Stage) would be increased to 80% in 2010 (Second Stage) and to 100% after 2011 (Third Stage). To increase Gafisas equity participation in AUSAs to 80% per the Investment Agreement, Gafisa and Shertis Empreendimentos e Participações S.A.(Shertis‛), a wholly-owned subsidiary of Alphaville Participações S.A., acquired an additional 20% of capital stock (Second Stage) through a merger, by Gafisa, of all shares issued by Shertis. As a result of the merger of shares, Shertis will become a wholly-owned subsidiary of Gafisa. The merger of shares shall entail an increase in the equity of Gafisa in the amount of R$21,902,489.00, corresponding to the book equity value of the shares issued by Shertis merged into Gafisa, according to the appraisal report prepared by APSIS.
Increased Launches, Strong Sales Velocity at Tenda:
Tenda, Gafisas business dedicated to the entry level and affordable market segment, continued to ramp up its launches of new developments in order to meet robust demand. Tendas first quarter launches more than doubled as compared to the previous quarter, with more than 60% of the quarters launches coming outside of the traditional markets of Rio de Janeiro and São Paulo. Sales velocity of over 32% during the first quarter underscored strong demand for Tendas product, especially given that most new developments were launched toward the end of the quarter, after the holiday periods.
Higher Volume of Mortgage Transfers under Minha Casa, Minha Vida:
The consistently improving capacity of Caixa Economica Federal (Caixa) to process mortgage applications and transfer contracted housing units to its books under the MCMV Program, combined with more efficient internal processes at Tenda, continued to benefit Tendas business during the beginning of the year, where the number of contracted units up to April reached 84% of the entire number contracted during 2009.
Minha Casa, Minha Vida 2:
While full details of the extension of the MCMV program have not yet been provided, the Brazilian government issued a general outline in March, in which it announced an extension of MCMV through 2014, and a total investment of R$72 billion, more than double the R$34 billion allocated to the initial program. The goal of the second phase of the MCMV program is to deliver two million homes in four years encompassing an even lower income segment than previously targeted, but also expanded the current resources available to 40% of the total new amount to be destined to the 3-10x wages segments. All of this activity underscores both the governments continued commitment to the financing of entry level housing and the significant, untapped demand within the affordable housing segments, demand that we expect will benefit Tenda, our business dedicated to that segment.
Tendas Operational Improvement:
The first quarter of 2010 was the first full quarter that Tenda has been operated as a wholly-owned subsidiary of Gafisa. As part of this transition, we integrated much of the back office operations, consolidated the reporting structure and took full strategic control of the direction and priorities of the business. The results of the work that was begun last year with Tenda and this past quarter are now bearing fruit. It delivered 24 completed projects/phases during the quarter and importantly, with the growth in revenue and operational and sales efficiencies achieved, contributed to the solid 18.6% Adjusted EBITDA margin for the company on a consolidated basis reflecting the combined favorable SG&A/Net Revenue. Additionally, with the number of mortgage contracted and transferred to Caixa up sequentially, Tenda is now well positioned to accelerate growth in a profitable fashion. We still have an important challenge related to 2010 Tendas launches, but up to now we are on track with our strategic plan.
Page: 71
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Operating and Financial Highlights (R$000) | 1Q10 | 1Q09 | Var. (%) | 4Q09 |
Launches (%Gafisa) | 703,209 | 160,243 | 338.8% | 1,000,353 |
Launches (100%) | 849,874 | 178,424 | 376.3% | 1,262,374 |
Launches, units (%Gafisa) | 3,871 | 651 | 494.9% | 4,258 |
Launches, units (100%) | 4,141 | 755 | 448.6% | 5,662 |
Contracted sales (%Gafisa) | 857,321 | 558,565 | 53.5% | 1,053,810 |
Contracted sales (100%) | 1,024,850 | 668,421 | 53.3% | 1,218,564 |
Contracted sales, units (% Gafisa) | 5,253 | 4,100 | 28.1% | 6,413 |
Contracted sales, units (100%) | 5,955 | 4,706 | 26.6% | 7,155 |
Net revenues | 907,585 | 541,887 | 67.5% | 897,540 |
Gross profit | 252,656 | 154,639 | 63.4% | 277,418 |
Gross margin | 27.8% | 28.5% | -70 bps | 30.9% |
Adjusted Gross Margin 1) | 30.4% | 31.8% | -145 bps | 34.7% |
Adjusted EBITDA2) | 168,459 | 76,644 | 119.8% | 167,825 |
Adjusted EBITDA margin 3) | 18.6% | 14.1% | 442 bps | 18.7% |
Adjusted Net profit 3) | 79,624 | 57,055 | 39.6% | 86,074 |
Adjusted Net margin 3) | 8.8% | 10.5% | -176 bps | 9.6% |
Net profit | 64,819 | 36,733 | 76.5% | 55,321 |
EPS (R$) 4 ) | 0.1548 | 0.1413 | 9.5% | 0.1659 |
Number of shares ('000 final)4 ) | 418,737 | 259,925 | 61.1% | 333,554 |
Revenues to be recognized | 2,933,950 | 2,901,416 | 1.1% | 3,024,992 |
Results to be recognized 5) | 1,030,075 | 1,003,075 | 2.7% | 1,065,777 |
REF margin 5) | 35.1% | 34.6% | 54 bps | 35.2% |
Net debt and Investor obligations | 1,207,988 | 1,361,909 | -11% | 1,998,079 |
Cash and availabilities | 2,125,613 | 500,778 | 324% | 1,424,053 |
Equity | 3,429,583 | 1,655,342 | 107% | 2,325,634 |
Equity + Minority shareholders | 3,492,889 | 2,199,800 | 59% | 2,384,181 |
Total assets | 8,752,813 | 5,725,838 | 53% | 7,688,323 |
(Net debt + Obligations) / (Equity + Minorities) | 34.6% | 61.9% | -2733 bps | 83.8% |
1) Adjusted for capitalized interest | ||||
2) Adj. for expenses with stock options plans (non-cash), excl. Tenda's goodwill and net of provisions. | ||||
3) Adjusted for expenses with stock options plans (non-cash), minority shareholders and non recurring expenses | ||||
4) Adjusted for 1:2 stock split in the 1Q09 | ||||
5) Results to be recognized net from PIS/Cofins - 3.65%; excludes the AVP method introduced by law 11,638 |
Page: 72
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Launches
In the 1Q10, launches were R$ 703 million, an increase of 339% compared to the 1Q09, represented by 26 projects/phases, located in 16 cities.
46% of Gafisa launches represented a price per unit below R$ 500 thousand, while nearly 74% of Tendas launches had prices per unit below R$ 130 thousand. The Gafisa segment was responsible for 44% of launches, Alphaville accounted for 14% and Tenda for the remaining 42%.Company
The tables below detail new projects launched during the first quarter 2010 and 2009:
Table 1 - Launches per company per region | |||||
%Gafisa - R$000 | 1Q10 | 1Q09 | Var. (%) | 4Q09 | |
Gafisa | São Paulo | 183,218 | 73,951 | 148% | 436,837 |
Rio de Janeiro | 49,564 | 24,208 | 105% | 32,753 | |
Other | 76,516 | 40,203 | 90% | 107,994 | |
Total | 309,298 | 138,362 | 124% | 577,584 | |
Units | 743 | 478 | 55% | 1,472 | |
Alphaville | São Paulo | 97,269 | - | - | 52,929 |
Rio de Janeiro | - | - | - | 62,834 | |
Other | - | 21,881 | - | 170,268 | |
Total | 97,269 | 21,881 | 345% | 286,030 | |
Units | 340 | 172 | 97% | 1,451 | |
Tenda | São Paulo | 32,671 | - | - | 69,032 |
Rio de Janeiro | 49,292 | - | - | (29,250) | |
Other | 214,680 | - | - | 96,957 | |
Total | 296,643 | - | - | 136,739 | |
Units | 2,788 | - | - | 1,335 | |
Consolidated | Total - R$000 | 703,209 | 160,243 | 339% | 1,000,353 |
Total - Units | 3,871 | 651 | 495% | 4,258 |
Table 2 - Launches per company per unit price | |||||
%Gafisa - R$000 | 1Q10 | 1Q09 | Var. (%) | 4Q09 | |
Gafisa | =R$500K | 142,816 | 78,559 | 82% | 328,283 |
> R$500K | 166,481 | 59,803 | 178% | 249,301 | |
Total | 309,298 | 138,362 | 124% | 577,584 | |
Alphaville | = R$100K; | - | - | - | 24,030 |
> R$100K;= R$500K | 97,269 | 21,881 | 345% | 262,000 | |
Total | 97,269 | 21,881 | 345% | 286,030 | |
Tenda | = R$130K | 219,849 | - | - | 102,507 |
> R$130K | 76,794 | - | - | 34,232 | |
Total | 296,643 | - | - | 136,739 | |
Consolidated | 703,209 | 160,243 | 339% | 1,000,353 |
Page: 73
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Pre-Sales
Pre-sales in the quarter increased by 53% to R$ 857.3 million when compared to the 1Q09 and the amount sold was equivalent to 122% of the quarterly launches.
The Gafisa segment was responsible for 44% of total pre-sales, while Alphaville and Tenda accounted for almost 14% and 43% respectively. Considering Gafisas pre-sales, 86% corresponded to units priced below R$ 500 thousand, while 72% of Tendas pre-sales came from units priced below R$ 130 thousand. Overall sales from inventory continued to be robust. Pre-sales from projects launched before 2009 accounted for 70% of our total consolidated sales.
The tables below illustrate a detailed breakdown of our pre-sales for the first quarters 2009 and 2008:
Table 3 - Sales per company per region | |||||
%Gafisa - R$000 | 1Q10 | 1Q09 | Var. (%) | 4Q09 | |
Gafisa | São Paulo | 201,784 | 146,512 | 38% | 308,023 |
Rio de Janeiro | 52,741 | 43,833 | 20% | 75,311 | |
Other | 121,354 | 79,787 | 52% | 83,245 | |
Total | 375,879 | 270,132 | 39% | 466,579 | |
Units | 950 | 727 | 31% | 1,210 | |
Alphaville | São Paulo | 66,163 | 3,307 | 1900% | 55,344 |
Rio de Janeiro | 8,535 | 9,085 | -6% | 10,006 | |
Other | 41,945 | 22,986 | 82% | 138,986 | |
Total | 116,643 | 35,379 | 230% | 204,336 | |
Units | 573 | 216 | 165% | 968 | |
Tenda | São Paulo | 96,093 | 83,287 | 15% | 131,232 |
Rio de Janeiro | 84,953 | 78,913 | 8% | 97,048 | |
Other | 183,753 | 90,854 | 102% | 154,615 | |
Total | 364,799 | 253,054 | 44% | 382,895 | |
Units | 3,729 | 3,157 | 18% | 4,234 | |
Consolidated | Total - R$000 | 857,321 | 558,565 | 53% | 1,053,810 |
Total - Units | 5,253 | 4,100 | 28% | 6,413 |
Table 4 - Sales per company per unit price - PSV | |||||
%Gafisa - R$000 | 1Q10 | 1Q09 | Var. (%) | 4Q09 | |
Gafisa | =R$500K | 322,697 | 180,287 | 79% | 185,480 |
> R$500K | 53,182 | 89,845 | -41% | 281,099 | |
Total | 375,879 | 270,132 | 39% | 466,579 | |
Alphaville | = R$100K; | 27,450 | 19,569 | 40% | 7,710 |
> R$100K;= R$500K | 85,431 | 13,282 | 543% | 194,169 | |
> R$500K | 3,762 | 2,529 | 49% | 2,456 | |
Total | 116,643 | 35,379 | 230% | 204,336 | |
Tenda | = R$130K | 262,473 | 219,106 | 20% | 311,403 |
> R$130K | 102,326 | 33,948 | 201% | 71,491 | |
Total | 364,799 | 253,054 | 44% | 382,895 | |
Consolidated | Total | 857,321 | 558,565 | 53% | 1,053,810 |
Page: 74
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Table 5 - Sales per company per unit price - Units | |||||
%Gafisa - Units | 1Q10 | 1Q09 | Var. (%) | 4Q09 | |
Gafisa | <= R$500K | 837 | 598 | 40% | 250 |
> R$500K | 113 | 129 | -12% | 961 | |
Total | 950 | 727 | 31% | 1,210 | |
Alphaville | = R$100K; | 253 | 166 | 52% | 160 |
> R$100K; = R$500K | 319 | 48 | 565% | 807 | |
> R$500K | 1 | 2 | -50% | 2 | |
Total | 573 | 216 | 165% | 969 | |
Tenda | <= R$130K | 3,092 | 2,917 | 6% | 3,836 |
> R$130K | 637 | 240 | 165% | 398 | |
Total | 3,729 | 3,157 | 18% | 4,234 | |
Consolidated | Total | 5,253 | 4,100 | 28% | 6,413 |
Sales Velocity
The consolidated company attained a sales velocity of 25.2% in the 1Q10, compared to a velocity of 16% in the 1Q09. The company sales velocity increased as compared to the previous period, mainly due to Alphaville and Tendas improved performances during the quarter. Additionally, in this quarter we had a positive impact of R$ 69.6 million, mainly due to an inventory price increase. The launches sales velocity was 38.0% or 51.7% if we consider the figures until the end of April, since most of the launches occurred at the end of the quarter.
Table 6 - Sales velocity per company | ||||||
Inventories beginning of period | Price Increase + Other | Inventories end of period | ||||
R$ million | Launches | Sales | Sales velocity | |||
Gafisa | 1,570.4 | 309.3 | 375.9 | 26.7 | 1,530.5 | 19.7% |
AlphaVille | 263.5 | 97.3 | 116.6 | 6.1 | 250.3 | 31.8% |
Tenda | 796.6 | 296.6 | 364.8 | 36.8 | 765.2 | 32.3% |
Total | 2,630.5 | 703.2 | 857.3 | 69.6 | 2,546.0 | 25.2% |
Table 7 - Sales velocity per launch date | |||
1Q10 | |||
Inventories end of period | Sales | Sales velocity | |
2010 launches | 421,520 | 258,126 | 38.0% |
2009 launches | 581,735 | 286,344 | 33.0% |
2008 launches | 968,578 | 203,396 | 17.4% |
= 2007 launches | 574,153 | 109,455 | 16.0% |
Total | 2,545,985 | 857,321 | 25.2% |
Operations
Gafisas geographic reach and execution capacity is substantial. The Company is upholding and advancing its reputation for delivering projects according to schedule and within budget. It was present in 22 different states, with 194 projects under development at the end of the first quarter. Some 420 engineers and architects were in the field, in addition to approximately 480 intern engineers in training.
Another example of the Companys execution capacity is the strong pace of revenue recognition, demonstrating that the execution pace of construction is trending with the level of sales growth. Gafisa and its subsidiaries continue to selectively launch successful projects in new regions and in multiple market segments, maximizing returns in accordance with market demand. Up to April Tenda contracted 5,108 units with CEF and we have close to 22,000 units under analysis at Caixa. Only in April Tenda contracted 2,320 units.
Page: 75
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Completed Projects
During the first quarter, Gafisa completed 27 projects with 3,365 units equivalent at an approximate PSV of R$ 338 million, Gafisa delivered 3 projects and Tenda delivered the remaining 24 projects/phases.
The tables below list our products completed in the 1Q10:
Table 8 - Delivered projects | |||||||
Company | Project | Delivery | Launch | Local | % Gafisa | Units | PSV |
(%Gafisa) | (%Gafisa) | ||||||
Gafisa | COLLORI | Jan-10 | Jun-06 | São Paulo - SP | 50% | 173 | 50,800 |
Gafisa | CSF - PRIMULA | Jan-10 | Jun-07 | São Paulo - SP | 100% | 80 | 29,906 |
Gafisa | FIT RESIDENCE SERVICE NITERÓI | Feb-10 | Jun-06 | São Paulo - SP | 100% | 72 | 24,294 |
Gafisa | 325 | 105,000 | |||||
Tenda | PARQUE VALENÇA 1D | Jan-10 | Dec-07 | SP | 100% | 112 | 8,030 |
Tenda | CONDOMINIO COTIA I - FASE 2 | Jan-10 | Apr-09 | SP | 100% | 432 | 35,837 |
Tenda | RESIDENCIAL AMANDA I | Feb-10 | Jul-07 | MG | 100% | 20 | 1,656 |
Tenda | RESIDENCIAL JULIANA LIFE | Feb-10 | Mar-07 | MG | 100% | 280 | 18,048 |
Tenda | RESIDENCIAL Quintas do Sol Ville I | Feb-10 | Sep-07 | BA | 100% | 77 | 5,005 |
Tenda | RESIDENCIAL CIDADES DO MUNDO LIFE | Feb-10 | Apr-08 | PE | 100% | 144 | 8,100 |
Tenda | ITAÚNA LIFE | Feb-10 | Jun-07 | RJ | 100% | 64 | 6,483 |
Tenda | ARSENAL LIFE III | Feb-10 | Jun-07 | RJ | 100% | 128 | 9,146 |
Tenda | RESIDENCIAL MORADA DE FERRAZ | Feb-10 | Apr-07 | SP | 100% | 132 | 6,896 |
Tenda | VILLAGGIO DO JOCKEY I | Feb-10 | May-07 | SP | 100% | 180 | 14,631 |
Tenda | Fit Nova Vida (Taboãozinho) | Feb-10 | Feb-10 | SP | 100% | 137 | 7,261 |
Tenda | ATIBAIA | Feb-10 | Jun-07 | GO | 100% | 70 | 4,729 |
Tenda | ARSENAL LIFE IV | Feb-10 | Jun-07 | RJ | 100% | 128 | 9,194 |
Tenda | RESIDENCIAL PARQUE DAS AROEIRAS LIFE I | Feb-10 | Jan-08 | MG | 100% | 240 | 20,841 |
Tenda | RESIDENCIAL JARDIM DAS AZALEIAS | Mar-10 | Oct-07 | MG | 100% | 48 | 4,071 |
Tenda | CONDOMINIO RESIDENCIAL VERDES MARES | Mar-10 | Feb-08 | MG | 100% | 16 | 1,480 |
Tenda | RESIDENCIAL CANADA | Mar-10 | May-07 | MG | 100% | 56 | 5,100 |
Tenda | RESIDENCIAL VILLA MARIANA LIFE | Mar-10 | Feb-08 | BA | 100% | 92 | 6,164 |
Tenda | RESIDENCIAL CIDADES DO MUNDO LIFE | Mar-10 | Apr-08 | PE | 100% | 144 | 10,800 |
Tenda | RESIDENCIAL HORTO DO IPE LIFE | Mar-10 | Nov-05 | SP | 100% | 180 | 22,060 |
Tenda | RESIDENCIAL MONET | Mar-10 | Sep-06 | SP | 100% | 60 | 4,474 |
Tenda | RESIDENCIAL CURUÇA | Mar-10 | Jan-08 | SP | 100% | 120 | 9,117 |
Tenda | RESIDENCIAL ITAQUERA LIFE | Mar-10 | Jun-07 | SP | 100% | 120 | 10,277 |
Tenda | RESIDENCIAL VIVENDAS DO SOL II | Mar-10 | May-08 | RS | 100% | 60 | 3,989 |
Tenda | 3,040 | 233,390 | |||||
Total | 3,365 | 338,389 |
Land Bank
The Companys land bank of approximately R$ 15.6 billion is composed of 418 different projects in 22 states, equivalent to more than 86 thousand units. In line with our strategy, 40% of our land bank was acquired through swaps which require no cash obligations. As the proceeds from the follow-on offering were only received at the end of March, our land bank for Q1 had not yet benefited from our increased capacity to acquire new land.
In this quarter we changed our managerial swap method calculation, in order to reflect the percentage of the swap based on the cost of the land, instead of the equivalent percentage of the PSV, which better reflect the swap impact.
The table below shows a detailed breakdown of our current land bank:
Page: 76
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Table 9 - Landbank per company per unit price | ||||||
PSV - R$ million | %Swap | %Swap | %Swap | Potential units | ||
(%Gafisa) | Total | Units | Financial | (%Gafisa) | ||
Gafisa | = R$500K | 4,269 | 52.5% | 44.8% | 7.7% | 14,110 |
> R$500K | 3,338 | 31.2% | 29.1% | 2.0% | 4,137 | |
Total | 7,606 | 40.8% | 36.2% | 4.6% | 18,247 | |
Alphaville | = R$100K; | 2,129 | 98.1% | 0.0% | 98.1% | 19,137 |
> R$100K; = R$500K | 874 | 94.9% | 0.0% | 94.9% | 3,534 | |
> R$500K | 949 | 96.8% | 0.0% | 96.8% | 140 | |
Total | 3,952 | 96.8% | 0.0% | 96.8% | 22,811 | |
Tenda | = R$130K | 3,677 | 35.1% | 35.1% | 0.0% | 43,055 |
> R$130K | 411 | 24.6% | 24.6% | 0.0% | 2,579 | |
Total | 4,089 | 33.7% | 33.7% | 0.0% | 45,634 | |
Consolidated | 15,647 | 39.4% | 35.6% | 3.8% | 86,692 |
Number of projects/phases | ||
Gafisa | 140 | |
AlphaVille | 42 | |
Tenda | 236 | |
Total | 418 |
Table 10 - Landbank Evolution | ||||
Land Bank (R$ million) | Gafisa | Alphaville | Tenda | Total |
Land Bank - BoP (4Q09) | 7,576 | 3,962 | 4,285 | 15,823 |
1Q10 - Net Acquisitions | 339 | 87 | 100 | 527 |
1Q10 - Launches | (309) | (97) | (297) | (703) |
Land Bank - EoP (1Q10) | 7,606 | 3,952 | 4,089 | 15,647 |
1Q10 - Revenues
On the strength of solid sales performance in the 1Q10, both from launched projects and inventories, and an accelerated pace of construction, the Company was able to recognize substantial net operating revenues for 1Q10, which rose by 67% to R$ 907.6 million from R$ 541.9 million in the 1Q09, with Tenda contributing 31% of the consolidated revenues.
Revenues for the industry are recognized based on actual cost versus total budgeted costs of land and construction (Percentage of Completion method or PoC method).
The table below presents detailed information about pre-sales and recognized revenues by launch year:
Table 11 - Sales vs. Recognized revenues | |||||||||
1Q10 | 1Q09 | ||||||||
R$ 000 | Sales | % Sales | Revenues | % Revenues | Sales | % Sales | Revenues | % Revenues | |
Gafisa | 2010 launches | 172,527 | 35% | 7,017 | 1% | - | 0% | - | 0% |
2009 launches | 186,918 | 38% | 165,513 | 26% | 39,270 | 13% | (63) | 0% | |
2008 launches | 56,262 | 11% | 189,162 | 30% | 142,071 | 47% | 79,980 | 24% | |
= 2007 launches | 76,814 | 16% | 265,694 | 42% | 124,171 | 41% | 255,257 | 76% | |
Total Gafisa | 492,522 | 100% | 627,386 | 100% | 305,511 | 100% | 335,175 | 100% | |
Tenda | Total Tenda | 364,799 | --- | 280,199 | --- | 253,054 | --- | 206,712 | --- |
Total | 857,321 | 907,585 | 558,565 | 541,887 |
Page: 77
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
1Q10 - Gross Profits
On a consolidated basis, gross profit for the 1Q10 totaled R$ 252.7 million, an increase of 63% over 1Q09, reflecting continued growth and business expansion. The gross margin for 1Q10 reached 27.8% (30.4% w/o capitalized interest) 70 bps lower than the 1Q09, mainly due to product mix associated with a onetime swap agreement, from our successful project called "Paulista Corporate", which have a high relative swap due to its prime location, negatively affecting the gross margin 1T10 (we drop the suspension clause), since the cost of units to be delivered to the landowner are recorded in revenue and cost with the same value, given there is no profit margin in the swapped units, bringing down the consolidated margin.
Table 12 - Capitalized interest | ||||
(R$000) | 1Q10 | 1Q09 | 4Q09 | |
Consolidado | Initial balance | 91,568 | 84,741 | 96,511 |
Capitalized interest | 25,373 | 24,236 | 28,763 | |
Interest transfered to COGS | (22,840) | (17,723) | (33,707) | |
Final balance | 94,101 | 91,254 | 91,568 |
1Q10 Selling, General, and Administrative Expenses (SG&A)
In the 1Q10, SG&A expenses totaled R$ 108.7 million, compared to R$ 102.5 in the same quarter of 2009. When compared to the 4Q09, the SG&A decrease from R$ 133.6 million to R$ 108.7 million, mainly due to lower selling expenses partially related to lower sales volume in the first quarter, when compared to the 4Q09, as well as increased efficiencies in the sales structures.
All the ratios improved when compared to the 1Q09, mainly due to the continued improvement coming from Tenda and also from synergies gains related to merge of Tenda into Gafisa. As Tendas sales and revenues continue to ramp up in the coming quarters, the costs associated with its sales platform will be diluted and its fixed cost ratios improved.
We continue to expect synergies to be achieved through shared back office functions, leveraging office infrastructure, and the accelerated implementation of systems such as SAP across Tendas operations, expected to go live in the 3Q10, which should help us to keep an adequate SG&A/Net Revenue ratio.
When compared to the 1Q09, SG&A/Net revenue improved, falling by 694 basis points, to a comfortable level of 12.0%.
Table 13 - Sales and G&A Expenses | |||||||
(R$000) | 1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 | ||
Consolidated | Selling expenses | 51,294 | 46,606 | 73,277 | 10% | -30% | |
G&A expenses | 57,418 | 55,918 | 60,298 | 3% | -5% | ||
SG&A | 108,712 | 102,524 | 133,575 | 6% | -19% | ||
Selling expenses / Sales | 6.0% | 8.3% | 7.0% | -236 bps | -97 bps | ||
G&A expenses / Sales | 6.7% | 10.0% | 5.7% | -331 bps | 98 bps | ||
SG&A / Sales | 12.7% | 18.4% | 12.7% | -567 bps | 0 bps | ||
Selling expenses / Net revenues | 5.7% | 8.6% | 8.2% | -295 bps | -251 bps | ||
G&A expenses / Net revenues | 6.3% | 10.3% | 6.7% | -399 bps | -39 bps | ||
SG&A / Net revenues | 12.0% | 18.9% | 14.9% | -694 bps | -290 bps |
1Q10 Other Operating Results
In the 1Q10, our results reflected a negative impact of R$2.0 million, net of provisions, compared to a positive impact of R$ 29.9 million in the 1Q09 mainly due to the amortization of Tendas goodwill (R$ 52.6 million).
1Q10 Adjusted EBITDA
We adjust our EBITDA for expenses associated with stock options plans, as it represents a non-cash expense. Our Adjusted EBITDA for the first quarter totaled R$ 168.5 million, 120% higher than the R$ 76.6 million for 1Q09, with a consolidated adjusted margin of 18.6%, an increase of 442 basis points from the 14.1% in the 1Q09 (ex Tendas goodwill and net of provisions).
We continue to be confident that the synergies to come related to the merger of Tenda and also the higher dilution of SG&A could benefit our margins for the coming quarters, and accordingly we are confident that we could achieve our guidance of 18.5% to 20.5% EBITDA margin for 2010.
Page: 78
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Table 14 - Adjusted EBITDA | |||||||
(R$000) | 1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 | ||
Consolidated | Net Profit | 64,819 | 36,733 | 55,321 | 76% | 17% | |
(+) Financial result | 33,268 | 9,209 | 27,891 | 261% | 19% | ||
(+) Income taxes | 22,489 | 16,313 | 30,502 | 38% | -26% | ||
(+) Depreciation and Amortization | 10,238 | 7,982 | 10,004 | 28% | 2% | ||
(+) Capitalizaed Interest Expenses | 22,840 | 17,723 | 33,707 | 29% | -32% | ||
(+) Minority shareholders | 11,623 | 11,755 | 17,929 | -1% | -35% | ||
EBITDA | 165,276 | 99,716 | 175,356 | 66% | -6% | ||
(+) Stock option plan expenses | 3,183 | 8,567 | (634) | -63% | -602% | ||
Adjusted EBITDA | 168,459 | 108,282 | 174,722 | 56% | -4% | ||
Net Revenues | 907,585 | 541,887 | 897,540 | 67% | 1% | ||
Adjusted EBITDA margin | 18.6% | 20.0% | 19.5% | -142 bps | -91 bps | ||
Consolidated (1) | |||||||
Adjusted EBITDA | 168,459 | 108,282 | 174,722 | 56% | -4% | ||
(+) Tendas goodwill and net of prov | - | (31,638) | (6,897) | -100% | -100% | ||
Adjusted EBITDA Without Tendas goodwill and net of provisions | 168,459 | 76,644 | 167,825 | 120% | 0% | ||
Adjusted EBITDA margin | 18.6% | 14.1% | 18.7% | 442 bps | -14 bps | ||
(1) Without Tendas goodwill and net of provisions |
1Q10 - Depreciation and Amortization
Depreciation and amortization in 1Q10 was R$ 10.2 million, an increase of R$ 2.2 million when compared to the R$ 8.0 million recorded in 1Q09.
1Q10 - Financial Results
Net financial expenses totaled R$ 33.3 million in 1Q10, compared to net financial expenses of R$ 9.2 million in the 1Q09 and a net expense of R$ 27.9 million in the 4Q09. The increase in the 1Q10 was mainly due to the higher average net debt position, since we received the proceeds coming from the equity offering on March 29th, and did not benefit from anticipated financial revenue during 1Q10.
1Q10 - Taxes
Income taxes, social contribution and deferred taxes for 1Q10 amounted to R$ 22.5 million compared to R$16.3 million in 1Q09. The effective tax rate was 22.8% in the 1Q10 compared to 29.4% in 1Q09, mainly due to the deferred tax over the amortization of Tendas negative goodwill that negatively impacted the 1Q09.
1Q10 - Adjusted Net Income
Net income in 1Q10 was R$ 64.8 million. However, if we consider the adjusted net income (before deduction of expenses related to minority shareholders and stock options), this figure reached R$ 79.6 million, with an adjusted net margin of 8.8%., representing growth of R$ 22.6 million when compared to the R$ 57.1 million in the 1Q09.
1Q10 - Earnings per Share
Earnings per share already adjusted for the 2:1 stock split in all comparable periods were R$ 0.15/share in the 1Q10 compared to R$ 0.14/share in 1Q09, a 9.5% increase. Shares outstanding at the end of the period were 418.7 million (ex. Treasury shares) and R$ 259.9 million in the 1Q09.
Backlog of Revenues and Results
The backlog of results to be recognized under the PoC method reached R$ 1.03 billion in the 1Q10, R$ 27 million higher than 1Q09. The consolidated margin in the 1Q10 was 35.1%, 54 bps higher than the 1Q09.
The table below shows our revenues, costs and results to be recognized, as well as the expected margin:
Page: 79
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Table 15 - Results to be recognized (REF) | |||||||
(R$ million) | 1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 | ||
Consolidated | Revenues to be recognized | 2,934 | 2,901 | 3,025 | 1.1% | -3.0% | |
Costs to be recognized | (1,904) | (1,898) | (1,959) | 0.3% | -2.8% | ||
Results to be recognized (REF) | 1,030 | 1,003 | 1,066 | 2.7% | -3.3% | ||
REF margin | 35.1% | 34.6% | 35.2% | 54 bps | -12 bps | ||
Note: Revenues to be recognized are net from PIS/Cofins (3.65%); excludes the AVP method introduced by law 11,638 |
Balance Sheet
Cash and Cash Equivalents
On March 31, 2010, cash and cash equivalents exceeded R$ 2.1 billion, 50% higher than the balance of R$ 1.4 billion as of December 31, 2009, and 326% higher than the R$ 500.8 million recorded at the close of 1Q09, mainly due to the equity offering.
Accounts Receivable
At the conclusion of the 1Q10, total accounts receivable increased by 4% to R$ 7.2 billion, compared to R$ 6.9 billion in 4Q09, and an increase of 28% as compared to the R$ 5.6 billion balance one year ago.
Table 16 - Total receivables | |||||||
(R$ million) | 1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 | ||
Consolidated | Receivables from developments | 3,045.1 | 3,011.3 | 3,139.6 | 1% | -3% | |
Receivables from PoC | 4,116.1 | 2,593.6 | 3,776.6 | 59% | 9% | ||
Total | 7,161.2 | 5,604.9 | 6,916.2 | 28% | 4% |
Notes:
Receivables from developments: accounts receivable not yet recognized acording to PoC and BRGAAP
Receivables from PoC: accounts receivable already recognized acording to PoC and BRGAAP
Inventory (Properties for Sale)
The inventory balance totaled R$ 1.76 billion in 1Q10, a decline of 5% when compared to R$ 1.85 billion registered in 1Q09. Inventory reduction was mainly driven by a higher than launches sales result.
Finished units represented 8% of our inventories at market value, while 50% of the total inventory comes from units up to 30% constructed.
Table 18 - Inventories | |||||||
(R$000) | 1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 | ||
Consolidated | Land | 745,119 | 724,105 | 732,238 | 2.9% | 1.8% | |
Units under construction | 842,022 | 973,884 | 895,085 | -13.5% | -5.9% | ||
Completed units | 169,373 | 150,237 | 121,134 | 12.7% | 39.8% | ||
Total | 1,756,514 | 1,848,226 | 1,748,457 | -5.0% | 0.5% |
Page: 80
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Table 19 - Inventories at market value per company | ||||||
PSV - (R$000) | 1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 | |
Gafisa | 2010 launches | 232,793 | - | - | - | - |
2009 launches | 457,995 | 80,855 | 644,384 | 466% | -29% | |
2008 launches | 643,511 | 936,317 | 685,613 | -31% | -6% | |
2007 and earlier launches | 446,506 | 754,149 | 503,904 | -41% | -11% | |
Total | 1,780,805 | 1,771,321 | 1,833,901 | 1% | -3% | |
Tenda | 2010 launches | 188,727 | - | - | - | - |
2009 launches | 123,740 | - | 248,491 | - | -50% | |
2008 launches 2) | 325,067 | 484,594 | 393,322 | -33% | -17% | |
2007 and earlier launches | 127,647 | 664,462 | 154,760 | -81% | -18% | |
Total | 765,180 | 1,149,056 | 796,573 | -33% | -4% | |
Consolidated | Total | 2,545,985 | 2,920,377 | 2,630,473 | -13% | -3% |
Table 20 - Inventories per conclusion status | ||||||
Company | Not started | Up to 30% constructed | 30%to 70% constructed | More than 70% constructed | Finished units | Total 1Q10 |
Gafisa | 422,096 | 287,978 | 559,866 | 319,877 | 190,988 | 1,780,805 |
Tenda | 112,492 | 449,447 | 165,024 | 17,879 | 20,338 | 765,180 |
Total | 534,588 | 737,426 | 724,891 | 337,755 | 211,325 | 2,545,985 |
Liquidity
On March 31st, 2010, Gafisa had a cash position of R$ 2.13 billion. On the same date, Gafisas debt and obligations to investors totaled R$ 3.33 billion, resulting in a net debt and obligations of R$ 1.2 billion. Net debt and investor obligation to equity and minorities ratio was 34.6% compared to 83.8% in 4Q09, mainly due to the equity offering, partially offset by R$ 233 million cash burn in the quarter. When excluding Project Finance, this ratio reached a negative -14.0%, a comfortable leverage level.
Gafisas cash burn rate in the quarter reached R$ 233 million. This amount reflects a strong pace of construction activity at the Company.
Currently we have access to a total of R$ 3.8 billion in construction finance lines of credit provided by all of the major banks in Brazil. At this time we have R$ 2.1 billion in signed contracts and R$ 439 million in contracts in process, giving us additional availability of R$ 1.2 billion.
We also have receivables (from units already delivered) of R$ 250 million available for securitization.
The following tables set forth information on our debt position as of March 31, 2010.
Table 21 - Indebtedness and Investor obligations | |||||
Type of obligation (R$000) | 1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 |
Debentures - FGTS (project finance) | 1,231,575 | - | 1,213,904 | - | 1.5% |
Debentures - Working Capital | 656,217 | 502,758 | 704,473 | 30.5% | -6.8% |
Project financing (SFH) | 458,008 | 417,352 | 467,019 | 9.7% | -1.9% |
Working capital | 687,801 | 635,796 | 736,736 | 8.2% | -6.6% |
Incorporation of controlling company | - | 6,781 | - | - | - |
Total consolidated debt | 3,033,601 | 1,562,687 | 3,122,132 | 94% | 23% |
Consolidated cash and availabilities | 2,125,613 | 500,778 | 1,424,053 | 324% | 49% |
Investor Obligations | 300,000 | 300,000 | 300,000 | - | - |
Net debt and investor obligations | 1,207,988 | 1,361,909 | 1,998,079 | -11% | -40% |
Equity + Minority shareholders | 3,492,889 | 2,199,800 | 2,384,181 | 59% | 47% |
(Net debt + Obligations) / (Equity + Minorities) | 34.6% | 61.9% | 83.8% | ||
(Net debt + Ob.) / (Eq + Min.) - Exc. Project Finance (SFH + FGTS | -13.8% | 76% | 13.3% |
Page: 81
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Table 22 - Debt maturity per company | ||||||
(R$ million) | Total | Until March/2010 | Until March/2011 | Until March/2012 | Until March/2013 | After March/2013 |
Debentures - FGTS (project finance) | 1,231.6 | 31.6 | 150.0 | 300.0 | 450.0 | 300.0 |
Debentures - Working Capital | 656.2 | 108.2 | 298.0 | 125.0 | 125.0 | - |
Project financing (SFH) | 458.0 | 301.1 | 99.9 | 54.2 | 2.8 | - |
Working capital | 687.8 | 430.8 | 181.3 | 43.2 | 32.5 | - |
Total consolidated debt | 3,033.6 | 871.7 | 729.2 | 522.4 | 610.3 | 300.0 |
% Total | 29% | 24% | 17% | 20% | 10% |
Outlook
Gafisa continue to expect launches in the range of R$ 4 billion to R$ 5 billion through 2010, of which 40-45% dedicated to the affordable entry-level segment through Tenda, with an expected full year 2010 EBITDA margins to reach between 18.5%- 20.5%.
Page: 82
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Glossary
Backlog of Results As a result of the Percentage of Completion Method of recognizing revenues, we recognize revenues and expenses over a multi-year period for each residential unit we sell. Our backlog of results represents revenues minus costs that will be incurred in future periods from past sales.
Backlog of Revenues As a result of the Percentage of Completion Method of recognizing revenues, we recognize revenues over a multi-year period for each residential unit we sell. Our backlog represents revenues that will be incurred in future periods from past sales.
Backlog Margin Equals to Backlog of Results divided Backlog of Revenues to be recognized in future periods.
Land Bank Land that Gafisa holds for future development paid either in Cash or through swap agreements. Each decision to acquire land is analyzed by our investment committee and approved by our Board of Directors.
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.
Affordable Entry Level residential units targeted to the mid-low and low income segments with prices below R$ 1,800 per square meter.
LOT (Urbanized Lots) land subdivisions, or lots, with prices ranging from R$ 150 to R$ 600 per square meter
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.
PSV Potential Sales Value.
Page: 83
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
About Gafisa
Gafisa is a leading diversified national homebuilder serving all demographic segments of the Brazilian market. Established over 55 years ago, we have completed and sold more than 990 developments and built more than 11 million square meters of housing, more than any other residential development company in Brazil. Recognized as one of the foremost professionally managed homebuilders, "Gafisa" is also one of the most respected and best-known brands in the real estate market, recognized among potential homebuyers, brokers, lenders, landowners, competitors, and investors for its quality, consistency, and professionalism. Our pre-eminent brands include Tenda, serving the affordable/entrylevel housing segment, and Gafisa and Alphaville, which offer a variety of residential options to the midto higher-income segments. Gafisa S.A. is traded on the Novo Mercado of the BM&FBOVESPA (BOVESPA:GFSA3) and on the New York Stock Exchange (NYSE:GFA).
Investor Relations
Luiz Mauricio de Garcia Paula
Rodrigo Pereira
Phone: +55 11 3025-9297 / 9242 / 9305
Email: ri@gafisa.com.br
Website: www.gafisa.com.br/ir
Media Relations (Brazil)
Patrícia Queiroz
Máquina da Notícia Comunicação Integrada
Phone: +55 11 3147-7409
Fax: +55 11 3147-7900
E-mail: patricia.queiroz@maquina.inf.br
This release contains forward-looking statements relating to the prospects of the business, estimates for operating and financial results, and those related to growth prospects of Gafisa. These are merely projections and, as such, are based exclusively on the expectations of management concerning the future of the business and its continued access to capital to fund the Companys business plan. Such forward-looking statements depend, substantially, on changes in market conditions, government regulations, competitive pressures, the performance of the Brazilian economy and the industry, among other factors; therefore, they are subject to change without prior notice.
Page: 84
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
The following table sets projects launched during 1Q10:
Project | Launch Date | Local | % Gafisa | Units | PSV | % sales | % sales | |
(%Gafisa) | (%Gafisa) | 31/Mar/10 | 30/Apr/10 | |||||
Gafisa | Reserva Ecoville | January | Curitiba - PR | 50% | 128 | 76,516 | 61% | 61% |
Gafisa | Pq Barueri Cond Clube F2A - Sabiá | February | Barueri - SP | 100% | 171 | 47,399 | 4% | 27% |
Gafisa | Alegria - Fase2B | February | Guarulhos - SP | 100% | 139 | 40,832 | 5% | 42% |
Gafisa | Pátio Condomínio Clube - Harmony | February | São José dos Campos - SP | 100% | 96 | 32,332 | 7% | 59% |
Gafisa | Mansão Imperial - Fase 2b | February | São Bernardo do Campo - SP | 100% | 89 | 62,655 | 7% | 27% |
Gafisa | Golden Residence | March | Rio de Janeiro - RJ | 100% | 78 | 22,254 | 34% | 49% |
Gafisa | Riservato | March | Rio de Janeiro - RJ | 100% | 42 | 27,310 | 34% | 63% |
Gafisa | 743 | 309,298 | ||||||
Alphaville | Alphaville Ribeirão Preto F1 | March | Ribeirão Preto - SP | 60% | 340 | 97,269 | 65% | 82% |
Alphaville | 340 | 97,269 | ||||||
Tenda | Grand Ville das Artes - Monet Life IV | January | Lauro de Freitas - BA | 100% | 56 | 5,118 | 76% | 77% |
Tenda | Grand Ville das Artes - Matisse Life IV | January | Lauro de Freitas - BA | 100% | 60 | 5,403 | 88% | 85% |
Tenda | Fit Nova Vida - Taboãozinho | January | São Paulo - SP | 100% | 137 | 7,261 | 96% | 99% |
Tenda | São Domingos (Fase Única) | February | Contagem - MG | 100% | 192 | 17,823 | 61% | 69% |
Tenda | Espaço Engenho III (Fase Única) | February | Rio de Janeiro - RJ | 100% | 197 | 18,170 | 96% | 100% |
Tenda | Portal do Sol Life IV | February | Belford Roxo - RJ | 100% | 64 | 5,971 | 31% | 64% |
Tenda | Grand Ville das Artes - Matisse Life V | February | Lauro de Freitas - BA | 100% | 120 | 10,805 | 66% | 71% |
Tenda | Grand Ville das Artes - Matisse Life VI | March | Lauro de Freitas - BA | 100% | 120 | 10,073 | 68% | 77% |
Tenda | Grand Ville das Artes - Matisse Life VII | March | Lauro de Freitas - BA | 100% | 100 | 8,957 | 15% | 64% |
Tenda | Residencial Buenos Aires Tower | March | Belo Horizonte - MG | 100% | 88 | 14,226 | 62% | 82% |
Tenda | Tapanã - Fase I (Condomínio I) | March | Belém - PA | 100% | 274 | 26,543 | 3% | 5% |
Tenda | Tapanã - Fase I (Condomínio III) | March | Belém - PA | 100% | 164 | 15,926 | 4% | 17% |
Tenda | Estação do Sol - Jaboatão I | March | Jaboatão dos Guararapes - PE | 100% | 159 | 17,956 | 2% | 9% |
Tenda | Fit Marumbi Fase II | March | Curitiba - PR | 100% | 335 | 62,567 | 15% | 39% |
Tenda | Carvalhaes - Portal do Sol Life V | March | Belford Roxo - RJ | 100% | 96 | 9,431 | 8% | 28% |
Tenda | Florença Life I | March | Campo Grande - RJ | 100% | 199 | 15,720 | 13% | 24% |
Tenda | Cotia - Etapa I Fase V | March | Cotia - SP | 100% | 272 | 25,410 | 22% | 59% |
Tenda | Fit Jardim Botânico Paraiba - Stake Acquisition | March | João Pessoa - PB | 100% | 155 | 19,284 | 43% | 51% |
Tenda | 2,788 | 296,643 | ||||||
Total | 3,871 | 703,209 |
Page: 85
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
The following table sets forth the financial completion of the construction in progress and the related revenue recognized (R$000) during the first quarter ended on March 31, 2010.
Project | Construction status | %Sold | Revenues recognized (R$000) | ||||
1Q10 | 4Q09 | 1Q10 | 4Q09 | 1Q10 | 4Q09 | ||
Gafisa | Gafisa Corporate - Jardim Paulista | 69% | 0% | 83% | 71% | 75,284 | 0 |
Gafisa | LONDON GREEN | 99% | 92% | 92% | 83% | 26,419 | 27,392 |
Gafisa | IT STYLE - FASE 1 | 44% | 42% | 70% | 37% | 25,954 | 27,036 |
Gafisa | PARC PARADISO | 90% | 76% | 100% | 100% | 20,002 | 26,234 |
Gafisa | SUPREMO | 72% | 63% | 97% | 96% | 16,596 | 13,104 |
Gafisa | ENSEADA DAS ORQUÍDEAS | 79% | 68% | 98% | 98% | 16,273 | 20,847 |
Gafisa | PQ BARUERI COND - FASE 1 | 63% | 51% | 67% | 65% | 14,962 | 12,622 |
Gafisa | NOVA PETROPOLIS SBC - 1ª FASE | 73% | 60% | 57% | 53% | 14,633 | 9,832 |
Gafisa | VP HORTO - FASE 2 (OAS) | 88% | 72% | 97% | 97% | 14,382 | 18,571 |
Gafisa | VISION | 87% | 76% | 96% | 94% | 13,386 | 12,170 |
Gafisa | MAGIC | 99% | 88% | 80% | 76% | 12,975 | 11,076 |
Gafisa | VP HORTO - FASE 1 (OAS) | 92% | 81% | 98% | 97% | 12,032 | 17,218 |
Gafisa | Vila Nova São José - F1a | 54% | 49% | 72% | 72% | 11,211 | 8,443 |
Gafisa | OLIMPIC BOSQUE DA SAÚDE | 86% | 75% | 96% | 92% | 9,865 | 5,998 |
Gafisa | Conc Monte Alegre | 39% | 38% | 91% | 71% | 9,760 | 31,273 |
Gafisa | Vistta Santana | 53% | 47% | 84% | 79% | 8,673 | 7,687 |
Gafisa | VERDEMAR - FASE 1 | 59% | 47% | 57% | 55% | 8,401 | 2,860 |
Gafisa | Details | 61% | 55% | 84% | 63% | 8,058 | 3,592 |
Gafisa | TERRAÇAS ALTO DA LAPA | 94% | 84% | 94% | 93% | 7,827 | 12,436 |
Gafisa | LAGUNA DI MARE - FASE 2 | 34% | 18% | 69% | 62% | 7,716 | 3,819 |
Gafisa | ACQUARELLE | 90% | 71% | 90% | 88% | 7,237 | 8,764 |
Gafisa | SOLARES DA VILA MARIA | 79% | 66% | 99% | 100% | 5,967 | 5,196 |
Gafisa | GRAND VALLEY NITERÓI - FASE 1 | 51% | 43% | 92% | 92% | 5,943 | 5,101 |
Gafisa | ECOLIVE | 47% | 37% | 94% | 84% | 5,492 | 5,440 |
Gafisa | Chácara Santana | 56% | 47% | 94% | 94% | 5,304 | 5,029 |
Gafisa | TERRAÇAS TATUAPE | 59% | 45% | 76% | 54% | 5,302 | 3,800 |
Gafisa | EVIDENCE | 85% | 71% | 77% | 76% | 4,990 | 4,165 |
Gafisa | RUA DAS LARANJEIRAS 29 | 75% | 69% | 100% | 100% | 4,933 | 3,935 |
Gafisa | BRINK | 56% | 47% | 90% | 87% | 4,913 | 2,817 |
Gafisa | MONT BLANC | 55% | 47% | 36% | 32% | 4,769 | 1,616 |
Gafisa | ISLA RESIDENCE CLUBE | 100% | 100% | 97% | 94% | 4,710 | 6,039 |
Gafisa | Alphaville Barra da Tijuca | 80% | 77% | 73% | 73% | 4,458 | 3,152 |
Gafisa | PRIVILEGE RESIDENCIAL SPE | 87% | 77% | 87% | 86% | 4,343 | 6,593 |
Gafisa | Mansão Imperial - F1 | 46% | 39% | 79% | 78% | 4,342 | 4,532 |
Gafisa | ORBIT | 74% | 66% | 63% | 56% | 4,009 | 3,227 |
Gafisa | QUINTAS DO PONTAL | 77% | 71% | 38% | 35% | 3,849 | 5,125 |
Gafisa | Verdemar - Fase 2 | 62% | 51% | 45% | 42% | 3,786 | 2,719 |
Gafisa | ICARAÍ CORPORATE | 96% | 89% | 96% | 97% | 3,710 | 3,082 |
Gafisa | Reserva do Bosque - Lauro Sodré - Phase 2 | 31% | 24% | 72% | 72% | 3,568 | 2,682 |
Gafisa | Supremo Ipiranga | 31% | 26% | 71% | 63% | 3,445 | 2,820 |
Gafisa | Nouvelle | 28% | 6% | 45% | 45% | 3,342 | 485 |
Gafisa | CARPE DIEM RESIDENCIAL | 62% | 46% | 56% | 55% | 3,229 | 2,818 |
Gafisa | RIV. PONTA NEGRA ED. NICE | 97% | 94% | 60% | 49% | 3,086 | 1,121 |
Gafisa | RESERVA BOSQUE RESORT - F 1 | 28% | 21% | 97% | 97% | 2,891 | 2,951 |
Gafisa | ALEGRIA FASE 1 | 29% | 24% | 63% | 62% | 2,829 | 2,141 |
Gafisa | RESERVA DO LAGO - FASE I | 100% | 100% | 98% | 93% | 2,782 | 4,421 |
Gafisa | Bella Vista - Fase 1 | 66% | 55% | 40% | 39% | 2,742 | 1,553 |
Gafisa | MISTRAL | 36% | 28% | 84% | 82% | 2,568 | 3,537 |
Gafisa | Brink F2 - Campo Limpo | 56% | 47% | 77% | 71% | 2,555 | 1,337 |
Gafisa | Outros | 102,895 | 160,631 | ||||
Gafisa | --- | --- | --- | --- | 558,398 | 539,040 | |
Alphaville | RIO DAS OSTRAS | 65% | 58% | 77% | 70% | 15,020 | 15,585 |
Alphaville | VITÓRIA | 90% | 81% | 89% | 87% | 14,794 | 20,593 |
Alphaville | ALPHAVILLE URBANISMO | 100% | 100% | 100% | 100% | 9,217 | 17,368 |
Alphaville | RIBEIRÃO PRETO | 6% | 0% | 66% | 0% | 4,936 | 0 |
Alphaville | LITORAL NORTE | 63% | 44% | 74% | 67% | 4,575 | 5,434 |
Alphaville | BARRA DA TIJUCA | 76% | 77% | 73% | 73% | 2,860 | 2,027 |
Alphaville | LONDRINA II | 91% | 84% | 99% | 99% | 2,414 | 3,905 |
Alphaville | GRAVATAÍ | 63% | 60% | 49% | 40% | 2,019 | 5 |
Alphaville | Cuiabá 2 | 95% | 87% | 100% | 99% | 1,973 | 6,422 |
Alphaville | CARUARU (VARGEM GRANDE) | 48% | 38% | 99% | 99% | 1,967 | 4,672 |
Alphaville | Outros | 9,212 | 20,143 | ||||
Alphaville | --- | --- | --- | --- | 68,987 | 96,154 | |
Tenda | --- | --- | --- | --- | 280,199 | 262,346 | |
Total | --- | --- | --- | --- | 907,585 | 897,540 |
Page: 86
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Consolidated Income Statement | ||||||
R$ 000 | 1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 | |
Gross Operating Revenue | ||||||
Real Estate Development and Sales | 930,999 | 558,512 | 912,764 | 66.7% | 2.0% | |
Construction and Services Rendered | 7,877 | 7,299 | 17,647 | 7.9% | -55.4% | |
Deductions | (31,291) | (23,924) | (32,871) | 30.8% | -4.8% | |
Net Operating Revenue | 907,585 | 541,887 | 897,540 | 67.5% | 1.1% | |
Operating Costs | (654,929) | (387,248) | (620,122) | 69.1% | 5.6% | |
Gross profit | 252,656 | 154,639 | 277,418 | 63.4% | -8.9% | |
Operating Expenses | ||||||
Selling Expenses | (51,294) | (46,606) | (73,277) | 10.1% | -30.0% | |
General and Administrative Expenses | (57,418) | (55,918) | (60,298) | 3% | -5% | |
Amortization of gain on partial sale of FIT Residential | - | 52,600 | 11,689 | -100% | -100% | |
Other Operating Revenues / Expenses | (1,980) | (22,723) | (427) | -91% | 364% | |
Depreciation and Amortization | (10,238) | (7,982) | (10,004) | 28% | 2% | |
Non recurring expenses | - | - | (13,457) | 0% | -100% | |
Operating results | 131,726 | 74,010 | 131,644 | 78.0% | 0.1% | |
Financial Income | 23,929 | 35,527 | 23,167 | -32.6% | 3.3% | |
Financial Expenses | (57,197) | (44,736) | (51,058) | 27.9% | 12.0% | |
Income Before Taxes on Income | 98,458 | 64,801 | 103,753 | 51.9% | -5.1% | |
Deferred Taxes | (14,743) | (10,001) | (26,014) | 47.4% | -43.3% | |
Income Tax and Social Contribution | (7,746) | (6,312) | (4,488) | 22.7% | 72.6% | |
Income After Taxes on Income | 75,969 | 48,488 | 73,251 | 56.7% | 3.7% | |
Minority Shareholders | (11,150) | (11,755) | (17,929) | -5.1% | -37.8% | |
Net Income | 64,819 | 36,733 | 55,322 | 76.5% | 17.2% | |
Net Income Per Share (R$) | 0.15480 | 0.28264 | 0.33171 | -45.2% | -53.3% |
Page: 87
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Consolidated Balance Sheet | |||||
1Q10 | 1Q09 | 4Q09 | 1Q10 x 1Q09 | 1Q10 x 4Q09 | |
ASSETS | |||||
Current Assets | |||||
Cash and banks | 338,672 | 120,169 | 241,193 | 181.8% | 40.4% |
Financial investments | 1,786,941 | 380,609 | 1,182,860 | 369.5% | 51.1% |
Receivables from clients | 2,193,650 | 1,392,606 | 2,008,464 | 57.5% | 9.2% |
Properties for sale | 1,327,966 | 1,429,411 | 1,332,374 | -7.1% | -0.3% |
Other accounts receivable | 95,436 | 137,787 | 108,791 | -30.7% | -12.3% |
Deferred selling expenses | 18,802 | 15,247 | 6,633 | 23.3% | 183.5% |
Prepaid expenses | 12,250 | 25,602 | 12,133 | -52.2% | 1.0% |
5,773,717 | 3,501,431 | 4,892,448 | 64.9% | 18.0% | |
Long-term Assets | |||||
Receivables from clients | 1,922,482 | 1,200,994 | 1,768,182 | 60.1% | 8.7% |
Properties for sale | 428,549 | 418,815 | 416,083 | 2.3% | 3.0% |
Deferred taxes | 307,132 | 215,831 | 281,288 | 42.3% | 9.2% |
Other | 53,083 | 141,246 | 69,160 | -62.4% | -23.2% |
2,711,246 | 1,976,886 | 2,534,713 | 37.1% | 7.0% | |
Investments | 195,534 | 195,088 | 195,088 | 0.2% | 0.2% |
Property, plant and equipment | 60,269 | 45,130 | 56,476 | 33.5% | 6.7% |
Intangible assets | 12,047 | 7,303 | 9,598 | 65.0% | 25.5% |
267,850 | 247,521 | 261,162 | 8.2% | 2.6% | |
Total Assets | 8,752,813 | 5,725,838 | 7,688,323 | 52.9% | 13.8% |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||
Current Liabilities | |||||
Loans and financings | 735,741 | 467,788 | 678,312 | 57.3% | 8.5% |
Debentures | 139,792 | 60,758 | 122,377 | 130.1% | 14.2% |
Obligations for purchase of land and advances | |||||
from clients | 470,986 | 517,537 | 475,409 | -9.0% | -0.9% |
Materials and service suppliers | 234,648 | 108,058 | 194,331 | 117.2% | 20.7% |
Taxes and contributions | 143,196 | 134,683 | 138,177 | 6.3% | 3.6% |
Taxes, payroll charges and profit sharing | 64,851 | 60,226 | 61,320 | 7.7% | 5.8% |
Provision for contingencies | 7,326 | 8,385 | 11,266 | -12.6% | -35.0% |
Dividends | 54,468 | 26,106 | 54,279 | 108.6% | 0.3% |
Deferred taxes | - | - | 79,474 | - | -100.0% |
Other | 205,465 | 138,464 | 205,657 | 48.4% | -0.1% |
2,056,473 | 1,522,005 | 2,020,602 | 35.1% | 1.8% | |
Long-term Liabilities | |||||
Loans and financings | 410,067 | 592,140 | 525,443 | -30.7% | -22.0% |
Debentures | 1,748,000 | 442,000 | 1,796,000 | 295.5% | -2.7% |
Obligations for purchase of land | 161,194 | 193,301 | 146,401 | -16.6% | 10.1% |
Deferred taxes | 452,496 | 266,254 | 336,291 | 69.9% | 34.6% |
Provision for contingencies | 51,957 | 43,634 | 61,687 | 19.1% | -15.8% |
Other | 371,534 | 332,661 | 407,323 | 11.7% | -8.8% |
Deferred income on acquisition | 8,203 | 17,249 | 10,395 | -52.4% | -21.1% |
Unearned income from partial sale of investment | 0 | 116,794 | 0 | -100.0% | 0.0% |
3,203,451 | 2,004,033 | 3,283,540 | 59.9% | -2.4% | |
Minority's | 63,306 | 544,458 | 58,547 | -88.4% | 8.1% |
Shareholders' Equity | |||||
Capital | 2,691,218 | 1,229,517 | 1,627,275 | 118.9% | 65.4% |
Treasury shares | (1,731) | (18,050) | (1,731) | -90.4% | 0.0% |
Capital reserves | 293,626 | 188,315 | 318,439 | 55.9% | -7.8% |
Revenue reserves | 381,651 | 218,827 | 381,651 | 74.4% | 0.0% |
Retained earnings/accumulated losses | 64,819 | 36,733 | 0 | 76.5% | 0.0% |
3,429,583 | 1,655,342 | 2,325,634 | 107.2% | 47.5% | |
Liabilities and Shareholders' Equity | 8,752,813 | 5,725,838 | 7,688,323 | 52.9% | 13.8% |
Page: 88
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 12.01 COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER
01610-1
GAFISA S/A
01.545.826/0001-07
Consolidated Cash Flows | ||
1Q10 | 1Q09 | |
Net Income | 64,819 | 36,733 |
Expenses (income) not affecting w orking capital | ||
Depreciation and amortization | 11,443 | 7,982 |
Goodw ill / Negative goodw ill amortization | (1,205) | - |
Expense w ith stock option plan | 3,183 | 8,567 |
Unearned income from partial sale of investment | - | (52,600) |
Unrealized interest and charges, net | 64,501 | 37,876 |
Deferred Taxes | 14,743 | 10,001 |
Disposal of fixed asset | - | 4,660 |
Warranty provision | 2,703 | 1,920 |
Provision for contingencies | 3,158 | (1,511) |
Profit sharing provision | 1,693 | - |
Allow ance (reversal) for doubtful debts | 114 | 813 |
Minority interest | 11,150 | 11,755 |
Decrease (increase) in assets | ||
Clients | (339,600) | (475,868) |
Properties for sale | (8,058) | 180,750 |
Other receivables | 45,467 | 11,097 |
Escrow deposits | (16,440) | 309 |
Deferred selling expenses | (12,169) | (1,943) |
Prepaid expenses | (117) | (206) |
Decrease (increase) in liabilities | ||
Obligations for purchase of land and advances from customers | 7,666 | 55,056 |
Taxes and contributions | 5,019 | 21,516 |
Trade accounts payable | 40,317 | (4,642) |
Salaries, payroll charges | 3,531 | 30,535 |
Other accounts payable | (17,008) | (787) |
Cash used in operating activities | (115,090) | (117,987) |
Investing activities | ||
Purchase of property and equipment and deferred charges | (17,686) | (2,790) |
Restricted cash in guarantee to loans | (395,990) | (34,203) |
Cash used in investing activities | (413,676) | (36,993) |
Financing activities | ||
Capital increase | 1,063,943 | - |
Alienação ações em tesouraria | (40,971) | - |
Ganho na alienação de ações em tesouraria | - | - |
Increase in loans and financing | 104,105 | 51,631 |
Repayment of loans and financing | (257,138) | (87,349) |
Assignment of credit receivables, net | (12,787) | (17,935) |
Proceeds from subscription of redeemable equity interest in securitizatio | (9,668) | 69,706 |
Dividends paid to venture partners | (13,147) | - |
Net cash provided by financing activities | 834,337 | 16,053 |
Net increase (decrease) in cash and cash equivalents | 305,571 | (138,927) |
At the beggining of the period | 1,249,422 | 528,574 |
At the end of the period | 1,554,993 | 389,647 |
Net increase (decrease) in cash and cash equivalents | 305,571 | (138,927) |
Page: 89
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 20.01 OTHER RELEVANT INFORMATION
01610-1
GAFISA S/A
01.545.826/0001-07
1. SHAREHOLDERS HOLDING MORE THAN 5% OF THE VOTING CAPITAL AND TOTAL NUMBER OF OUTSTANDING SHARES
3/31/2010 | |||
Common shares | |||
Shareholder | Country | Shares | % |
EIP BRAZIL HOLDINGS LLC | USA | 48,092,228 | 11.47% |
Marsico Capital Management LLC (2) | USA | 36,085,780 | 8.60% |
MORGAN STANLEY & CO.(1) | USA | 24,152,652 | 5.76% |
Treasury shares | 599,486 | 0.14% | |
Other | 310,488,128 | 74.03% | |
Total shares | 419,418,274 | 100.00% |
(1) Source: Thomson One - as per Form 13F filed at SEC
(2) Source: Form 13G filed at SEC
3/31/2009 | |||
Common shares | |||
Shareholder | Country | Shares | % |
EIP BRAZIL HOLDINGS LLC | USA | 24,829,605 | 18.66% |
MORGAN STANLEY & CO. | USA | 16,381,988 | 12.31% |
Marsico Capital | USA | 13,636,367 | 10.25% |
FMR LLC (FIDELITY) | USA | 9,243,190 | 6.95% |
Treasury shares | 3,124,972 | 2.35% | |
Other | 65,871,396 | 49.49% | |
Total shares | 133,087,518 | 100.00% |
Page: 90
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 20.01 OTHER RELEVANT INFORMATION
01610-1
GAFISA S/A
01.545.826/0001-07
2. SHARES HELD BY PARENT COMPANIES, MANAGEMENT AND BOARD
3/31/2010 | ||
Common shares | ||
Shares | % | |
Shareholders holding effective control | ||
of the Company | 48,092,228 | 11.47% |
Board of directors | 173,232 | 0.04% |
Executive directors | 2,557,707 | 0.61% |
Fiscal counsil | - | 0.00% |
Executive control, shares, board members, officers and fiscal counsil | 50,823,167 | 12.12% |
Treasury shares | 599,486 | 0.14% |
Outstanding shares in the market (*) | 418,818,788 | 99.86% |
Total shares | 419,418,274 | 100.00% |
3/31/2009 | ||
Common shares | ||
Shares | % | |
Shareholders holding effective control | ||
of the Company | 24,829,605 | 18.66% |
Board of directors | 16,222 | 0.01% |
Executive directors | 1,316,269 | 0.99% |
Fiscal counsil | - | 0.00% |
Executive control, shares, board members, officers and fiscal counsil | 26,162,096 | 19.66% |
Treasury shares | 3,124,972 | 2.35% |
Outstanding shares in the market (*) | 103,800,450 | 77.99% |
Total shares | 133,087,518 | 100.00% |
(*) Excludes shares of effective control, management, board and in treasury |
Page: 91
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010 20.01 OTHER RELEVANT INFORMATION
01610-1
GAFISA S/A
01.545.826/0001-07
3 COMMITMENT CLAUSE
The Company, its shareholders, directors and board members undertake to settle, through arbitration, any and all disputes or controversies that may arise between them, related to or originating from, particularly, the application, validity, effectiveness, interpretation, breach and the effects thereof, of the provisions of Law No. 6404/76, the Company's By-Laws, rules determined by the Brazilian Monetary Council (CMN), by the Central Bank of Brazil and by the Brazilian Securities Commission (CVM), as well as the other rules that apply to the operation of the capital market in general, in addition to those established in the New Market Listing Regulation, Participation in the New Market Contract and in the Arbitration Regulation of the Chamber of Market Arbitration.
Page: 92
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
21.01 SPECIAL REVIEW REPORT WITHOUT EXCEPTIONS
Special Review Report of Independent Certified Accountants
To the shareholders and management of Gafisa S.A:
1. We have carried out a limited review of the quarterly information of Gafisa S.A. (parent company and consolidated) at March 31, 2010, comprising the balance sheet, the statements of income, of changes in shareholders equity and of cash flows, and the accounting information included in the performance report for the quarter then ended. This information is the responsibility of the Company's management.
2. Our review was carried out in accordance with specific standards established by the Institute of Independent Auditors of Brazil (IBRACON), in conjunction with the Federal Accounting Council (CFC), and mainly comprised: (a) inquiries of and discussions with management responsible for the accounting, financial and operating areas of the parent company and its subsidiaries with regard to the main criteria adopted for the preparation of the quarterly information (ITR); and (b) a review of the significant information and of the subsequent events which have, or could have, significant effects on the Company's and its subsidiaries financial position and operations.
3. Based on our limited review, we are not aware of any material modifications that should be made to the quarterly information referred to in paragraph 1 for such information to be stated in accordance with the regulations of the Brazilian Securities Commission (CVM) applicable to the preparation of quarterly information (ITR).
4. As mentioned in Note 2 (a), in 2009 the Brazilian Securities Commission (CVM) approved several Pronouncements, Interpretation and Technical Instructions Guidance issued by the Accounting Pronouncements Committee (CPC), effective for 2010, on changes to the accounting practices adopted in Brazil. As allowed by CVM Resolution No. 603/09, the quarterly information mentioned in paragraph 1 were prepared in accordance with the accounting practices adopted in Brazil until December 31, 2009, therefore, it does not consider such changes. In line with this provision, it neither considers the changes in the accounting information in the balance sheet data at December 31, 2009, or in the statements of income, of changes in shareholders equity and of cash flows for the quarter ended March 31, 2009.
Page: 93
(A free translation of the original in Portuguese) FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER (Unaudited) Corporate Legislation BASE DATE - 03 /31/2010
01610-1
GAFISA S/A
01.545.826/0001-07
21.01 SPECIAL REVIEW REPORT WITHOUT EXCEPTIONS
5. The balance sheet at December 31, 2009 was audited by us to which we issued an audit opinion report dated January 28, 2010 without exceptions. The statements of income, of changes in shareholders equity and of cash flows for the quarter ended March 31, 2009 were reviewed by other independent accountants, which opinion, dated June 10, 2009, was issued without exception.
São Paulo, April 29, 2010.
|
||||
Auditores Independentes CRC 2 SP 018.196/O-8 |
Daniel Gomes Maranhão Júnior Accountant CRC 1SP-215.856/O-5 |
Page: 94
(A free translation of the original in Portuguese)
FEDERAL GOVERNMENT SERVICE BRAZILIAN SECURITIES COMMISSION (CVM) QUARTERLY INFORMATION - ITR TYPE OF COMPANY: COMMERCIAL, INDUSTRIAL AND OTHER
|
|
Unaudited Corporate Legislation March 31, 2010 |
01.01 - IDENTIFICATION
1 - CVM CODE 01610-1 |
2 - COMPANY NAME GAFISA S/A |
3 - CNPJ (Federal Tax ID) 01.545.826/0001-07 |
INDEX
GROUP |
TABLE |
DESCRIPTION |
PAGE |
01 |
01 |
IDENTIFICATION |
1 |
01 |
02 |
HEAD OFFICE |
1 |
01 |
03 |
INVESTOR RELATIONS OFFICERS |
1 |
01 |
04 |
ITR REFERENCE |
1 |
01 |
05 |
CAPITAL STOCK |
2 |
01 |
06 |
COMPANY PROFILE |
2 |
01 |
07 |
COMPANIES NOT INCLUDED IN THE CONSOLIDATED FINANCIAL STATEMENTS |
2 |
01 |
08 |
CASH DIVIDENDS APPROVED AND/OR PAID DURING AND AFTER THE QUARTER |
2 |
01 |
09 |
SUBSCRIBED CAPITAL AND CHANGES IN THE CURRENT YEAR |
3 |
01 |
10 |
INVESTOR RELATIONS OFFICER |
3 |
02 |
01 |
BALANCE SHEET ASSETS |
4 |
02 |
02 |
BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY |
5 |
03 |
01 |
STATEMENT OF INCOME |
7 |
04 |
01 |
04 - STATEMENT OF CASH FLOW |
9 |
05 |
01 |
05 - STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 01/01/2010 TO 03/31/2010 |
11 |
05 |
02 |
05 - STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 01/01/2010 TO 03/31/2010 |
12 |
08 |
01 |
CONSOLIDATED BALANCE SHEET ASSETS |
13 |
08 |
02 |
CONSOLIDATED BALANCE SHEET - LIABILITIES AND SHAREHOLDERS' EQUITY |
14 |
09 |
01 |
CONSOLIDATED STATEMENT OF INCOME |
16 |
10 |
01 |
10.01 CONSOLIDATED STATEMENT OF CASH FLOW |
18 |
11 |
01 |
11 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 01/01/2010 TO 03/31/2010 |
20 |
11 |
02 |
11 CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FROM 01/01/2010 TO 03/31/2010 |
21 |
06 |
01 |
NOTES TO THE QUARTERLY INFORMATION |
22 |
07 |
01 |
COMMENT ON THE COMPANY PERFORMANCE IN THE QUARTER |
67 |
12 |
01 |
COMMENT ON THE CONSOLIDATED PERFORMANCE IN THE QUARTER |
68 |
20 |
01 |
OTHER RELEVANT INFORMATION |
90 |
21 |
01 |
SPECIAL REVIEW REPORT |
93 |
Page: 95
Gafisa S.A. | |
By: |
/s/ Alceu Duílio Calciolari |
Name: Alceu Duílio Calciolari
Title: Chief Financial Officer and Investor Relations Officer |