Escolar Documentos
Profissional Documentos
Cultura Documentos
São Paulo, 9 de maio de 2019 - A Cyrela Brazil Realty S.A. Empreendimentos e Participações (“CBR” ou “Companhia” ou
“Cyrela”) (B3: CYRE3; OTCQPink: CYRBY), uma das maiores empresas do mercado imobiliário brasileiro na
incorporação de empreendimentos residenciais, apresenta seus resultados referentes ao primeiro trimestre de 2019
(1T19). As informações financeiras e operacionais a seguir, exceto onde indicado o contrário, estão apresentadas
em Reais (R$), seguem as normas contábeis internacionais (IFRS) que consideram as orientações técnicas OCPC 04 e
interpretação técnica ICPC 02 e os princípios brasileiros de contabilidade e normas para preparação de relatório
financeiro aplicáveis às entidades de incorporação imobiliárias brasileiras e regulamentações pertinentes. As
comparações referem-se aos mesmos períodos de 2018 e, eventualmente, ao quarto trimestre de 2018.
2
Release de Resultados – 1T19 | 2019
MENSAGEM DA ADMINISTRAÇÃO
O índice Ibovespa alcançou a marca inédita de 100 mil pontos durante os primeiros
90 dias do novo Governo. Contudo, tensões na relação entre o Executivo e o Legislativo,
motivadas pela articulação para aprovação da reforma da previdência, arrefeceram o
otimismo do mercado. Ficou claro, no entanto, que se as reformas essenciais forem
aprovadas o impacto na retomada da atividade econômica será relevante. Continuamos
confiantes que o País tem potencial para retomar o caminho do crescimento e
desenvolvimento, ainda que algumas volatilidades causadas pelo cenário político possam
atrasar ou tornar mais lento tal processo.
3
Release de Resultados – 1T19 | 2019
PRINCIPAIS INDICADORES
(1)
Lançamentos
Número de Lançamentos 9 6 50,0% 29 -69,0%
VGV Lançado - R$ milhões (100%) 547 434 25,9% 2.705 -79,8%
VGV Lançado - R$ milhões (%CBR) 424 259 63,9% 1.823 -76,7%
Participação CBR 77,6% 59,6% 18,0 p.p. 67,4% 10,2 p.p.
VGV Permutado - R$ milhões (100%) 18 12 42,8% 255 -93,0%
Preço Médio por m² (R$) (ex-loteamentos) 5.126 4.848 5,7% 7.858 -34,8%
Área útil lançada (m²) 106.620 89.575 19,0% 344.274 -69,0%
Unidades Lançadas 2.158 2.111 2,2% 7.075 -69,5%
(2)
Vendas
Vendas Totais Contratadas - R$ milhões (100%) 1.044 613 70,3% 2.439 -57,2%
Vendas Totais Contratadas - R$ milhões (%CBR) 757 385 96,7% 1.720 -56,0%
Participação CBR 72,5% 62,7% 9,7 p.p. 70,5% 1,9 p.p.
Preço Médio por m² (R$) (ex-loteamentos) 7.043 5.805 21,3% 7.663 -8,1%
Unidades Vendidas 3.307 2.297 44,0% 5.839 -43,4%
Entregas
VGV Entregue - R$ milhões (100%) 357 1.005 -64,5% 486 -26,6%
Unidades Entregues 1.445 3.207 -54,9% 2.490 -42,0%
Banco de Terrenos
VGV potencial com permuta - R$ milhões (100%) 41.068 45.003 -8,7% 41.147 -0,2%
VGV potencial sem permuta - R$ milhões (100%) 34.814 37.947 -8,3% 34.857 -0,1%
Estoque de Terreno (mil m²) 9.989 12.559 -20,5% 10.474 -4,6%
% Permuta sobre valor do terreno 74,6% 75,4% -0,8 p.p. 76,4% -1,8 p.p.
% CBR 90% 88% 1,9 p.p. 90% 0,0 p.p.
Indicadores Financeiros
Receita Líquida (R$ milhões) 826 451 83.4% 1,331 -37.9%
Lucro Bruto (R$ milhões) 249 125 99.5% 334 -25.5%
Lucro Líquido (R$ milhões) 48 (51) n.a 116 -58.3%
Margem Bruta 30.1% 27.7% 2.4 p.p. 25.1% 5.0 p.p.
Margem Líquida 5.9% -11.4% n.a 8.7% -2.9 p.p.
Lucro por Ação (R$) (³) 0.13 -0.13 n.a 0.30 -58.3%
3,309
4
Release de Resultados – 1T19 | 2019
DESEMPENHO OPERACIONAL
Nota: informações detalhadas referentes a lançamentos estão ao final do relatório, em tabelas anexas.
LANÇAMENTOS
VGV Lançado
(em R$ milhões – 100%)
25,9%
547
114
125 Médio
1T18 1T19
A participação %CBR nos lançamentos atingiu 78%, sendo superior à apresentada no 1T18
(60%).
5
Release de Resultados – 1T19 | 2019
Excluindo o valor das permutas, e tomando como base apenas o %CBR, o volume lançado
no 1T19 foi de R$ 409 milhões, 62,2% superior ao mesmo período do ano anterior (R$ 252 milhões
no 1T18).
VGV Lançado
Ex-Permuta
(em R$ milhões – %CBR)
+62,2%
409
252
1T18 1T19
6
Release de Resultados – 1T19 | 2019
A distribuição dos lançamentos no ano por geografia e segmento pode ser vista
abaixo:
Outros
Alto Padrão
16,3%
26,0%
MCMV 2 e 3 51,1%
22,9%
83,7%
Médio
São Paulo
Do VGV lançado no trimestre, 84% serão reconhecidos via consolidação e 16% via
equivalência patrimonial.
7
Release de Resultados – 1T19 | 2019
VENDAS
Nota: informações detalhadas referentes a vendas contratadas estão ao final do relatório, em tabelas anexas.
Vendas contratadas
(em R$ milhões – 100%)
+70,3%
1.044
1T18 1T19
A participação da Companhia nas vendas contratadas foi de 72% no 1T19 vs. 63%
no mesmo período do ano anterior.
Das vendas líquidas do trimestre, 68% serão reconhecidas via consolidação e 32%
via método de equivalência patrimonial.
8
Release de Resultados – 1T19 | 2019
Vendas contratadas
(em R$ milhões – 100%)
+70,3%
1.044
280 Lançamentos
613
126 489 Estoque em Construção
346
275 Estoque Pronto
141
1T18 1T19
9
Release de Resultados – 1T19 | 2019
Vendas
Ex-Permuta
(em R$ milhões – %CBR)
96,7%
746
379
1T18 1T19
10
Release de Resultados – 1T19 | 2019
A segmentação geográfica das vendas no ano foi liderada por São Paulo com 68,9%
do volume total vendido, seguido pelo Rio de Janeiro com 14,0%.
A distribuição das vendas por geografia e segmento pode ser vista abaixo:
Outros
10,1%
Sul
7,0% MCMV 2 e 3
36,3% Alto Padrão
40,8%
Rio de Janeiro 14,0%
57,7%
São Paulo
11,2%
22,9%
São Paulo - Interior
Médio
11
Release de Resultados – 1T19 | 2019
VELOCIDADE DE VENDAS (VSO)
49,6%
45,1%
39,4%
37,9%
35,2%
VSO LTM
12
Release de Resultados – 1T19 | 2019
ESTOQUES
22,4%
Rio de Janeiro
16,0%
Estoque Vendas Lançamentos Vendas Var. Preço Estoque São Paulo - Interior
Total 4T18 Estoque 1T19 Lançamentos Total 1T19
1T19
Estoque em construção Estoque pronto
13
Release de Resultados – 1T19 | 2019
No 1T19, a Companhia vendeu 11% do seu Breakdown Estoque Pronto
1T19
estoque pronto no início do período. Agregando-se
Outros
as entregas, o estoque pronto da Companhia caiu de 6,9%
Sul 16,2% São Paulo
R$ 2.493 milhões (100%) (%CBR R$ 2.175 milhões) 13,8%
38,5%
Rio de Janeiro
-11,1%
2.493
-275 2.216
58 -59
14
Release de Resultados – 1T19 | 2019
TERRENOS
Nota: informações detalhadas referentes a terrenos estão ao final do relatório, em tabelas anexas.
Durante o 1T19, a Companhia adquiriu 4 novos terrenos, nas regiões de São Paulo e
Rio de Janeiro, com VGV potencial de R$ 544,5 milhões. Além disso, a Companhia
distratou/vendeu 3 terrenos.
MCMV 2 e 3
2,3 Caixa
Médio
5,5 25%
75%
33,2
Permuta
Alto padrão
Rio de Janeiro
21,8 4,2 São Paulo - Interior
1,1
Sul
5,4
Outros
15
Release de Resultados – 1T19 | 2019
ENTREGAS
Nota: informações detalhadas referentes a unidades entregues estão ao final do relatório, em tabelas anexas.
Entregas
-64%
1.005
32
Norte
Rio de Janeiro
195
São Paulo**
779 357
90
267
1T18 1T19
16
Release de Resultados – 1T19 | 2019
OBRAS
83 83 83
11%
Terceiros 9 Norte (1) 4
Alto Padrão 14
Sul
Centro Oeste (4) 13
Minas Gerais (4)
Rio de Janeiro
Médio 62 Próprias e JV’s 74 89%
São Paulo 57
MCMV 7
1T19 1T19 1T19
Execução de Obras
88
84 83
Terceiros 3 3% 4% 80 4% 79
3
3 3 4% 9
11%
17
Release de Resultados – 1T19 | 2019
Desempenho Econômico – Financeiro
RECEITA
A receita líquida total da Companhia somou R$ 826 milhões no 1T19, montante 83,4%
superior aos R$ 451 milhões obtidos no 1T18 e 37,9% inferior aos R$ 1.331 milhões
registrados no 4T18.
Receita Líquida
(R$ milhões)
+83,4% -37,9%
1.331
254
826
451 1.078
18
Release de Resultados – 1T19 | 2019
O custo total no trimestre foi de R$ 577 milhões, sendo 77,2% superior ao registrado
no 1T18 e 42,1% abaixo do reportado no 4T18.
Custo Total
(R$ milhões)
+77,2% -42,1%
997
67
167
577
326 763
19
Release de Resultados – 1T19 | 2019
MARGEM BRUTA
A margem bruta total reportada pela Companhia no 1T19 foi de 30,1%, 5,0 p.p.
superior à margem de 25,1% do 4T18 (0,9 p.p acima da margem recorrente de 29,2%) e
2,4 p.p superior à margem de 27,7% do 1T18.
A margem bruta ajustada do trimestre foi de 33,0%, resultado 6,3 p.p. superior à
margem bruta ajustada do 4T18 (1,8 p.p. acima da margem ajustada recorrente de 31,2%)
e 0,4 p.p. abaixo da margem bruta ajustada do 1T18.
O aumento da margem bruta no trimestre pode ser explicada em grande parte pelo
maior reconhecimento de lançamentos no resultado da Companhia, que tipicamente
possuem uma margem maior.
4T18
1T19 1T18
Recorrente
Margem Bruta 1T19 x 4T18 1T19 x 1T18
R$ MM R$ MM R$ MM
20
Release de Resultados – 1T19 | 2019
+0,9 p.p.
30,1%
29,2%
27,7%
4,1
21
Release de Resultados – 1T19 | 2019
VENDAS A RECONHECER
Vale salientar que a margem bruta de backlog (Margem REF) não contempla o efeito
AVP e juros de SFH. Tais efeitos tipicamente têm o impacto entre 5 p.p. a 7 p.p. na margem.
-1,2 p.p.
40,5% 40,4%
39,2%
Vendas a Reconhecer (R$ MM) 1T19 4T18 1T19 x 4T18 1T18 1T19 x 1T18
Custo Orçado das Unidades Vendidas a Apropriar (1.156) (1.037) 11,5% (944) 22,6%
Margem Bruta a Apropriar 39,2% 40,4% -1,2 p.p. 40,5% -1,3 p.p.
22
Release de Resultados – 1T19 | 2019
DESPESAS COMERCIAIS
23
Release de Resultados – 1T19 | 2019
DESPESAS GERAIS E ADMINISTRATIVAS
24
Release de Resultados – 1T19 | 2019
RESULTADO FINANCEIRO
Resultado Financeiro
1T19 4T18 1T18
1T19 x 4T18 1T19 x 1T18
R$ MM R$ MM R$ MM
Despesas Financeiras
Juros SFH (9) (11) -12,0% (29) -67,3%
Juros Empréstimos Nacionais e Estrangeiros (30) (32) -5,7% (18) 67,0%
Juros Capitalizados 5 6 -8,8% 23 -75,8%
Sub Total (34) (36) -7,1% (24) 40,2%
Variações Monetárias sobre Financiamentos (0) (1) -87,3% (3) -94,9%
Despesas bancárias (2) (3) -16,3% (0) 100,0%
Outras Despesas Financeiras (2) (3) -29,4% (2) 2,0%
Total de Despesas Financeiras (38) (43) -11,2% (29) 33,0%
Receitas Financeiras
Rendimento de Aplicações 28 32 -13,2% 19 46,1%
Receitas Financeiras sobre Contas a Receber - - 0,0% - 0,0%
Variações monetárias 4 5 -17,8% 2 53,2%
Outras Receitas Financeiras 9 22 -61,5% 10 -18,7%
Total de Receitas Financeiras 40 59 -31,7% 32 25,4%
25
Release de Resultados – 1T19 | 2019
LUCRO LÍQUIDO E MARGEM LÍQUIDA
No 1T19, o lucro por ação da Companhia atingiu o montante de R$ 0,13. Esse valor
se compara ao montante positivo de R$ 0,30 no trimestre passado e negativo de R$ 0,13
no mesmo trimestre de 2018.
26
Release de Resultados – 1T19 | 2019
500 0,5
0,30
450
0,13
400
0,0
350
*Total de ações ao final do trimestre
-0,13 excluindo o saldo de ações em tesouraria na
300 mesma data.
150
100 -1,0
1T18 4T18 1T19
Lucro Líquido
(R$ milhões)
116
48
-51
1T18 1T19 4T18
Margem
-11,4% 5,9% 8,7%
Líquida
27
Release de Resultados – 1T19 | 2019
Destaques das Demonstrações Financeiras
Cronograma do Custo a Incorrer
CONTAS A RECEBER (ref, unidades vendidas– R$ milhões)
28
Release de Resultados – 1T19 | 2019
IMÓVEIS A COMERCIALIZAR
1T19 4T18
Adiantamento de Clientes Var %
R$ MM R$ MM
Por recebimento de venda de imóveis 134 135 -0,3%
Permuta física - Terrenos para futura incorporação 351 375 -6,5%
Permuta física - Imóveis incorporados 200 154 29,5%
Total 685 664 3,1%
29
Release de Resultados – 1T19 | 2019
A rubrica “Contas a Pagar por Aquisição de Imóveis” de curto e longo prazo totaliza
R$ 451 milhões, sendo R$ 359 milhões relativos a imóveis já incorporados.
1T19 4T18
Contas a Pagar por Aquisição de Imóveis Var %
R$ MM R$ MM
Já incorporado 359 337 6,5%
Outros 92 83 10,8%
Total 451 420 7,4%
30
Release de Resultados – 1T19 | 2019
ENDIVIDAMENTO
R$ (Milhões)
766
231
575
177
285 268
213 535 60
19 398 132
194 225
136
31
Release de Resultados – 1T19 | 2019
32
Release de Resultados – 1T19 | 2019
Endividamento
(R$ Bilhões)
Dívida Dívida sem
Indicadores
2,4 Total SFH
2,1 2,1 2,1 Dívida Líquida/
12,0%
0,2 Patrimônio Líq.
1,0 Curto
Sem SFH: 113,4% CDI
1,6 Custo Médio
SFH: TR + 8,2% a.a.
Corp. 1,5 1,4
Duration 2,8 anos 2,7 anos
Corp. Corp. 1,9
0,7
1,2 Curto Prazo 10% 13%
SFH 0,8 0,6
SFH Longo
SFH Longo Prazo 90% 87%
Dívida Dívida Dívida Prazo Caixa e Dívida
Bruta 1T18 Bruta 4T18 Bruta 1T19 Disponib. Liquída
Div Liq /
PL
33
Release de Resultados – 1T19 | 2019
GERAÇÃO DE CAIXA
(R$ milhões)
-18,3%
184
+9,0% 2
Geração Não Recorrente
150 150
137
182
137
34
Release de Resultados – 1T19 | 2019
EVENTOS SUBSEQUENTES
35
Release de Resultados – 1T19 | 2019
ANEXO I – BALANÇO PATRIMONIAL
36
Release de Resultados – 1T19 | 2019
ANEXO II – DEMONSTRAÇÃO DE RESULTADO
Parcela de Lucro atribuida aos acionistas não controladores (13) (38) -65,6%
37
Release de Resultados – 1T19 | 2019
ANEXO III – RECONHECIMENTO DE RECEITA
*Inclui apenas receitas decorrentes das atividades de Incorporação Imobiliária Residencial
38
Release de Resultados – 1T19 | 2019
ANEXO IV – LANÇAMENTOS
VGV 2
Empreendimento Trimestre Mês Região Area Útil (m ) Unidades Produto % CBR
(R$ MM)
1 Vivaz Itaquera 1T19 jan-19 SP 86,2 38 475 MCMV 2 e 3 100%
2 Atmosfera Brooklin 1T19 mar-19 SP 141,9 72 219 Alto Padrão 100%
3 Living Wish Panamby 1T19 mar-19 SP 125,3 89 210 Médio 80%
4 Ville Texas 1T19 mar-19 MG 43,4 47 336 MCMV 2 e 3 49%
5 Ville Estancia 1T19 mar-19 MG 17,0 47 92 MCMV 2 e 3 49%
6 Plano & Pirituba - Serra da Velha 1T19 mar-19 SP 65,5 40 400 MCMV 2 e 3 50%
7 Plano & Estação Campo Limpo - Serra Ribeiro III 1T19 mar-19 SP 38,6 34 242 MCMV 2 e 3 50%
8 Ville Firenze 1T19 mar-19 MG 15,0 47 88 MCMV 2 e 3 49%
9 Ville Vermont 1T19 mar-19 MG 13,6 47 96 MCMV 2 e 3 49%
Total 9 546,6 461 2.158
1T19
VGV Lançado (R$ MM) VGV Lançado CBR (R$ MM) % CBR Unidades Preço Médio (m²) VGV Permutado (R$ MM) % Vendido com permuta
Por Região
1T19 1T18 Var% 1T19 1T18 Var% 1T19 1T18 Var p.p. 1T19 1T18 Var% 1T19 1T18 Var% 1T19 1T18 Var% 1T19 1T18 Var p.p.
São Paulo 458 155 195,7% 380 77 391,7% 83,1% 50,0% 33,1 p.p 1.546 932 65,9% 5.877 4.559 28,9% 16 0 0,0% 33,2% 29,6% 3,6 p.p
São Paulo - Interior 0 114 -100,0% 0 114 -100,0% 0,0% 100,0% -100,0 p.p 0 205 -100,0% 0 11.408 -100,0% 0 1 -100,0% 0,0% 12,7% -12,7 p.p
Rio de Janeiro 0 117 -100,0% 0 43 -100,0% 0,0% 36,8% -36,8 p.p 0 706 -100,0% 0 3.637 -100,0% 0 5 -100,0% 0,0% 47,7% -47,7 p.p
Minas Gerais 89 0 0,0% 44 0 0,0% 49,0% 0,0% 49,0 p.p 612 0 0,0% 3.095 0 0,0% 2 0 0,0% 79,6% 0,0% 79,6 p.p
Espírito Santo 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Norte 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Centro Oeste 0 48 -100,0% 0 24 -100,0% 0,0% 50,0% -50,0 p.p 0 268 -100,0% 0 3.589 -100,0% 0 6 -100,0% 0,0% 26,9% -26,9 p.p
Sul 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Nordeste 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Total 547 434 25,9% 424 259 63,9% 77,6% 59,6% 18,0 p.p 2.158 2.111 2,2% 5.126 4.848 5,7% 18 12 42,8% 46,4% 33,7% 12,7 p.p
39
Release de Resultados – 1T19 | 2019
ANEXO V – VENDAS
1T19
Vendas Contratadas (R$ MM) Unidades Área Útil Vendida (m²) Preço Médio (R$/m²) % CBR
Por Região
1T19 1T18 Var % 1T19 1T18 Var % 1T19 1T18 Var % 1T19 1T18 Var % 1T19 1T18 Var p.p.
São Paulo 603 361 67,0% 1.719 1.335 28,8% 93.276 75.237 24,0% 7.239 6.195 16,9% 71,7% 62,6% 9,2 p.p
São Paulo - Interior 117 53 118,5% 458 185 147,6% 46.583 39.521 17,9% 4.838 4.986 -3,0% 78,6% 79,7% -1,2 p.p
Rio de Janeiro 147 145 1,1% 408 616 -33,8% 33.916 40.566 -16,4% 6.095 5.373 13,4% 78,2% 59,7% 18,6 p.p
Minas Gerais 88 1 5825,8% 571 9 6244,4% 8.414 8.258 1,9% 23.728 0 0,0% 0,0% 0,0% 0,0 p.p
Espírito Santo 2 2 31,7% 6 8 -25,0% 528 512 3,0% 4.270 3.448 23,8% 60,0% 74,6% -14,6 p.p
Norte 6 10 -43,9% 19 26 -26,9% 1.548 3.692 -58,1% 4.173 3.995 4,5% 86,0% 68,2% 17,7 p.p
Centro Oeste 4 15 -73,7% 13 75 -82,7% 1.681 2.828 -40,5% 4.766 5.801 -17,8% 50,0% 50,0% 0,0 p.p
Sul 73 8 828,2% 104 17 511,8% 9.569 7.294 31,2% 10.289 7.845 31,2% 85,7% 35,9% 49,9 p.p
Nordeste 6 18 -69,0% 9 26 -65,4% 1.301 4.024 -67,7% 5.832 5.724 1,9% 68,1% 55,2% 12,9 p.p
Total 1.044 613 70,3% 3.307 2.297 44,0% 196.817 181.934 8,2% 7.043 5.805 21,3% 72,5% 62,7% 9,7 p.p
Vendas Contratadas(R$ MM) Unidades Área Útil Vendida (m²) Preço Médio(R$/m²) % CBR
Por Produto
1T19 1T18 Var % 1T19 1T18 Var % 1T19 1T18 Var % 1T19 1T18 Var % 1T19 1T18 Var p.p.
Alto padrão 426 207 105,8% 574 271 111,8% 75.027 65.328 14,8% 9.752 8.833 10,4% 82,9% 71,2% 11,7 p.p
Médio 239 102 134,3% 592 322 83,9% 116.199 102.534 13,3% 6.000 4.836 24,1% 87,8% 94,0% -6,2 p.p
MCMV 2 e 3 379 304 24,7% 2.141 1.704 25,6% 5.591 14.072 -60,3% 3.741 4.236 -11,7% 51,1% 46,5% 4,6 p.p
Total 1.044 613 70,3% 3.307 2.297 44,0% 196.817 181.934 8,2% 7.043 5.805 21,3% 72,5% 62,7% 9,7 p.p
40
Release de Resultados – 1T19 | 2019
ANEXO VI – TERRENOS
Estoque de Terrenos
Aquisição de terrenos
VGV Potencial VGV Potencial Permuta sobre o
Por Região com Permuta sem Permuta Terrenos Unidades valor do % CBR
(R$ MM) (R$ MM) terreno
São Paulo 436 366 3 1.725 79,2% 93,6%
São Paulo - Interior 0 0 0 0 0,0% 0,0%
Rio de Janeiro 108 108 1 498 0,0% 100,0%
Minas Gerais 0 0 0 0 0,0% 0,0%
Espírito Santo 0 0 0 0 0,0% 0,0%
Norte 0 0 0 0 0,0% 0,0%
Centro Oeste 0 0 0 0 0,0% 0,0%
Sul 0 0 0 0 0,0% 0,0%
Nordeste 0 0 0 0 0,0% 0,0%
Total 545 474 4 2.223 69,3% 94,9%
,
41
Release de Resultados – 1T19 | 2019
ANEXO VII – EMPREENDIMENTOS ENTREGUES
42
Release de Resultados – 1T19 | 2019
Glossário
VGV: Valor Geral de Vendas, que é o montante em R$ que pode ser obtido ao
Vendas contratadas: somatória dos valores das unidades vendidas que tenham
contratos assinados.
obra. A receita é reconhecida até o limite da relação "custo incorrido / custo total".
Lucro por ação: lucro líquido do período dividido pela quantidade de ações (no
proprietário do terreno com unidades (no caso da permuta física) ou com o fluxo de caixa
43
Earnings Release – 1Q19 | 2019
Return on Equity
In 1Q19: In 1Q19: (net income for the past 12
R$1,044 million, up 70.3% from R$48 million profit, vs. months over the period’s average
1Q18. a R$116 million profit in 4Q18 and shareholders' equity, excluding
R$51 million loss in 1Q18. minority interests)
0.3%.
2
Earnings Release – 1Q19 | 2019
MESSAGE FROM MANAGEMENT
Ibovespa index hit an all-time high of 100,000 points during the first 90 days of the
new Government administration. However, tensions between the executive and the
legislature, created by the political coordination to approve the pension reform, eroded the
market’s optimism. Even so, it became clear that the approval of much-needed reforms
will greatly help economic recovery. We remain confident that Brazil can take the path to
renewed growth and development even though the volatility caused by the political
situation may delay or slow this process.
Concerning our operating data, launches performed well for another quarter, with
a sales speed of 51.2%. One of the highlights in this regard was our first project under the
Vivaz brand, from the Minha Casa Minha Vida segment, in São Paulo. Reducing inventory
levels remains high on our list of priorities. In fact, we observed once again subtle signs of
recovery in net inventory sales early in the year.
In 1Q19, we recorded cash generation of R$150 million and net income of R$48
million. Our operating and financial data show a better start to the year in comparison to
2018, reflecting not only a better overall economic situation, but also Management’s
internal efforts.
3
Earnings Release – 1Q19 | 2019
MAIN INDICATORS
1Q19 1Q18 1Q19 x 1Q18 4Q18 1Q19 x 4Q18
Launches (1)
Number of Launches 9 6 50.0% 29 -69.0%
Launched PSV - R$ Million (100%) 547 434 25.9% 2,705 -79.8%
Launched PSV - R$ Million (%CBR) 424 259 63.9% 1,823 -76.7%
Cyrela's Share 77.6% 59.6% 18.0 p.p. 67.4% 10.2 p.p.
PSV Swapped - R$ Million (100%) 18 12 42.8% 255 -93.0%
Average Price per sq. m. (R$) (ex-lots) 5,126 4,848 5.7% 7,858 -34.8%
Usable Area Launched (sq. m.) 106,620 89,575 19.0% 344,274 -69.0%
Units Launched 2,158 2,111 2.2% 7,075 -69.5%
Sales (2)
Pre-Sales Contracts - R$ Million (100%) 1,044 613 70.3% 2,439 -57.2%
Pre-Sales Contracts - R$ Million (%CBR) 757 385 96.7% 1,720 -56.0%
Cyrela's Share 72.5% 62.7% 9.7 p.p. 70.5% 1.9 p.p.
Average Price per sq. m. (R$) (ex-lots) 7,043 5,805 21.3% 7,663 -8.1%
Units Sold 3,307 2,297 44.0% 5,839 -43.4%
Deliveries
Delivered PSV (100%) 357 1,005 -64.5% 486 -26.6%
Delivered Units 1,445 3,207 -54.9% 2,490 -42.0%
Landbank
PSV with exchange - R$ Million (100%) 41,068 45,003 -8.7% 41,147 -0.2%
PSV without exchange - R$ Million (100%) 34,814 37,947 -8.3% 34,857 -0.1%
Landbank (thd sq. m.) 9,989 12,559 -20.5% 10,474 -4.6%
% Swap over land value 74.6% 75.4% -0.8 p.p. 76.4% -1.8 p.p.
% CBR 90% 88% 1.9 p.p. 90% 0.0 p.p.
Financial Indicators
Net Revenue (R$ Million) 826 451 83.4% 1,331 -37.9%
Gross Profit (R$ Million) 249 125 99.5% 334 -25.5%
Net Income (R$ Million) 48 (51) n.a 116 -58.3%
Gross Margin 30.1% 27.7% 2.4 p.p. 25.1% 5.0 p.p.
Net Margin 5.9% -11.4% n.a 8.7% -2.9 p.p.
Earnings per Share (R$) (³) 0.13 (0.13) n.a 0.30 -58.3%
4
Earnings Release – 1Q19 | 2019
OPERATING PERFORMANCE
Note: detailed information on launches can be found at the end of this report in the appendix tables.
LAUNCHES
Launched PSV
(in R$ million – 100%)
+25.9%
547
114
125 Middle
1Q18 1Q19
Cyrela’s share (%CBR) in the 1Q19 launches stood at 78%, up from 60% in 1Q18.
5
Earnings Release – 1Q19 | 2019
Excluding swaps and based on the %CBR alone, launches amounted to R$409 million in
1Q19, 62.2% up from R$252 million in 1Q18.
Launched PSV
Ex-Swap (in R$ million - %CBR)
+62.2%
409
252
1Q18 1Q19
The main launches in 1Q19 were: (i) “Atmosfera Brooklin” in the city of São Paulo,
with a Pre-Sales Value (PSV) of R$141.9 million and 48% sold in the first month of sales,
and (ii) “Living Wish Panamby” also in the city of São Paulo, launched with a Pre-Sales Value
(PSV) of R$125.3 million and 65% sold in the quarter.
6
Earnings Release – 1Q19 | 2019
The breakdown of lauches by geographical region and segment in the year can be
seen below:
Others
High end
16.3%
26.0%
22.9%
83.7%
Middle
São Paulo
Of the total PSV launched in the quarter, 84% will be recognized through full
consolidation and 16% through the equity method.
7
Earnings Release – 1Q19 | 2019
SALES
Note: detailed information on pre-sales can be found at the end of this report in the appendix tables.
Net pre-sales came to R$1,044 million in 1Q19, up 70.3% from the amount
registered in 1Q18 (R$613 million).
Pre Sales
(in R$ million – 100%)
+70.3%
1,044
426
613
High end 207 239
Middle 102
1Q18 1Q19
The Company’s share in pre-sales stood at 72% in 1Q19 versus 63% in 1Q18.
Of the net sales recorded in 1Q19, 68% will be recognized through full consolidation
and 32% through the equity method.
8
Earnings Release – 1Q19 | 2019
In the quarter, R$275 million of total net pre-sales refers to finished inventory sales
(26%), R$489 million refers to under construction inventory sales (47%) and R$280 million
refers to sales of launches (27%). The speed of sales of projects launched in 1Q19 reached
51.2%.
Pre Sales
(in R$ million – 100%)
+70.3%
1,044
280 Launches
613
126 489 Under Construction Inventory
346
275 Finished Inventory
141
1Q18 1Q19
9
Earnings Release – 1Q19 | 2019
Excluding swaps and considering only %CBR, sales volume reached R$746 million
in 1Q19, 96.7% higher than the same period of 2018 (R$379 million in 1Q18).
Sales
Ex-Swap (in R$ million – %CBR)
96.7%
746
379
1Q18 1Q19
10
Earnings Release – 1Q19 | 2019
The breakdown of 1Q19 sales by geographical region shows that São Paulo
accounted for 68.9% of total, followed by Rio de Janeiro at 14.0%.
The breakdown of sales by geographical region and segment can be seen below:
Others
South 10.1%
7.0% MCMV 2 and 3
36.3% High end
40.8%
Rio de Janeiro 14.0%
57.7%
São Paulo
11.2%
São Paulo - Other Cities 22.9%
Middle
11
Earnings Release – 1Q19 | 2019
SALES SPEED (SOS)
Operational data resulted in a Sales over Supply (SoS) ratio of 49.6% for the 12-month
period, above the 35.2% SoS posted in the same period of the previous year, and above the SoS
of 45.1% of 4Q18.
49.6%
45.1%
39.4%
37.9%
35.2%
SOS LTM
As regards the sales speed by vintage, 51% of the 1Q19 vintage has been sold.
12
Earnings Release – 1Q19 | 2019
INVENTORIES
At the end of 1Q19, the inventory at market value amounted to R$5,019 million
(100%) and R$4,057 million (%CBR). There was a quarter-over-quarter decrease of 11.4%
in the total inventory at market value.
From the total inventory in the amount of R$5,019 million, the share to be
consolidated into the Company’s revenues is R$3,928 million (%CBR R$3,500 million),
whereas the amount of R$1,091 million (%CBR R$557 million) will be accounted for under
the “Equity Income” line.
5,913 Inventory to be
5,789 5,664 Total Consolidation Equity
5,574 delivered
1,070 1,020 5,019 Finished 2,216 1,918 297
992 1,128
962 12 Months 874 589 285
24 Months 1,266 853 413
36 Months 512 416 96
48 Months 152 152 -
% CBR 4,843 4,769 4,582 4,536
4,057 Total 5,019 3,928 1,091
22.4%
Rio de Janeiro
16.0%
Inventory Sales of Launches Sales of Price change Inventory
4Q18 inventories 1Q19 launches 1Q19 São Paulo - Other Cities
1Q19
13
Earnings Release – 1Q19 | 2019
In 1Q19, the Company sold 11% of its Finished Inventory Breakdown
in 1Q19
inventory of finished units during the beginning of the
Others
quarter. Considering all deliveries, the Company’s São Paulo
6.9%
South 16.2%
inventory of finished units decreased from 13.8%
R$2,493 million (100%) (%CBR R$2,175 million) in
4Q18 to R$2,216 million (%100) (%CBR R$1,922 24.6% São Paulo - Other Cities
million) in 1Q19.
38.5%
Rio de Janeiro
-11.1%
2,493
-275 2,216
58 -59
The share of the total inventory to be consolidated into the Company’s revenues is
R$1,918 million (%CBR R$1,764 million), whereas R$297 million (%CBR R$158 million) will
be accounted for under the “Equity Income” line.
14
Earnings Release – 1Q19 | 2019
LANDBANK
Note: detailed information on landbank can be found at the end of this report in the appendix tables.
At the close of 1T19, the Company’s landbank amounted 10.0 million sq. m. of
marketable area, with total potential sales of R$41 billion. Cyrela’s share in the landbank
is 89%, equivalent to R$36.9 billion.
In 1Q19, Cyrela acquired 4 landplots, in São Paulo and Rio de Janeiro regions, with
potential PSV of R$544.5 million. In addition, the Company canceled/sold 3 plots of land.
Landbank on 03/31/2019*
MCMV 2 and 3
2.3
Middle Cash
5.5 25%
75%
33.2 Swaps
High end
8.6
São Paulo
15
Earnings Release – 1Q19 | 2019
DELIVERIES
Note: detailed information on delivered units can be found in the appendix tables at the end of this report.
Cyrela delivered 5 projects in the quarter, with 1,445 units totaling a PSV of
R$357 million on the dates of their respective launches.
Deliveries
-64%
1,005
32
North
Rio de Janeiro
195
São Paulo**
779 357
90
267
1Q18 1Q19
16
Earnings Release – 1Q19 | 2019
CONSTRUCTION SITES
Projects in Progress
83 83 83
11% North (1) 4
High end 14 Partners 9
South
Midwest (4) 13
MG (4)
RJ
Middle 62 Cyrela and JV’s 74 89%
SP 57
MCMV 7
1Q19 1Q19 1Q19
In line with its strategic guidelines, the Company manages a large share of the
construction sites, so as to ensure the execution monitoring of the works. At the close of
the quarter, 89% of the construction sites were managed by the Company's own teams or
joint ventures. This corroborates Cyrela’s commitment to cost management and product
quality.
Construction Projects
88
84 83
Partners 3 3% 4% 80 79
3 4%
3 3 4% 9 11%
17
Earnings Release – 1Q19 | 2019
Economic and Financial Performance
REVENUE
The Company’s total net revenue amounted to R$826 million in 1Q19, 83.4% higher
than the R$451 million in 1Q18, and down 37.9% from the amount of R$1,331 million
registered in the 4Q18.
Net Revenue
(R$ million)
+83.4% -37.9%
1,331
254
826
451 1,078
The year-over-year increase in revenue can be explained by: (i) higher recognition
18
Earnings Release – 1Q19 | 2019
COST OF GOODS SOLD AND/OR SERVICES RENDERED
Total costs came to R$577 million, representing an increase of 77.2% over 1Q18 and
a decrease of 42.1% over 4Q18.
Costs
(R$ million)
+77.2% -42.1%
997
67
167
577
326 763
19
Earnings Release – 1Q19 | 2019
GROSS MARGIN
The Company's gross margin stood at 30.1% in 1Q19, up 5.0 p.p. from the margin of
25.1% presented in 4Q18 (0.9 p.p. above the recurring margin of 29.2%) and 2.4 p.p. up
from the 27.7% margin reported in 1Q18.
Adjusted gross margin stood at 33.0% in 1Q19, 6.3 p.p. up from the adjusted gross
margin in 4Q18 (1.8 p.p. above the recurring adjusted margin of 31.2%) and 0.4 p.p.
down from the adjusted gross margin recorded in 1Q18.
The increase in gross margin in the quarter can be mainly explained by higher
recognition of launches in the Company's results, which typically have higher margins.
4Q18
1Q19 1Q18
Gross Margin Recurring 1Q19 x 4Q18 1Q19 x 1Q18
R$ MM R$ MM R$ MM
Net Revenue 826 1,078 -23.3% 451 83.4%
Gross Profit 249 314 -20.8% 125 99.5%
Recurring Gross Margin 30.1% 29.2% 0.9 p.p. 27.7% 2.4 p.p.
Capitalized Interest from COGS 24 22 8.4% 26 -6.9%
Adjusted Gross Margin 33.0% 31.2% 1.8 p.p. 33.4% -0.4 p.p.
20
Earnings Release – 1Q19 | 2019
+0.9 p.p.
30.1%
29.2%
27.7%
4.1
Non Recurring
21
Earnings Release – 1Q19 | 2019
SALES TO BE RECOGNIZED
At the close of 1Q19, net revenues from sales to be recognized totaled R$1,901
million. Gross margin from revenues to be recognized stood at 39.2% during the quarter,
1.3 p.p. down than 1Q18 and 1.2 p.p. down on 4Q18.
It is worth noting that the gross backlog margin does not consider the PVA effect
and SFH-related financing costs. These effects usually have an impact of between 5.0 - 7.0
p.p. on margins.
Backlog Margin
-1.2 p.p.
40.5% 40.4%
39.2%
Sales to be Recognized (R$ MM) 1Q19 4Q18 1Q19 x 4Q18 1Q18 1Q19 x 1Q18
Gross Margin to be Recognized 39.2% 40.4% -1.2 p.p. 40.5% -1.3 p.p.
22
Earnings Release – 1Q19 | 2019
SELLING EXPENSES
Selling expenses totaled R$88 million in 1Q19, in line with 4Q18 and an increase of
R$15 million from 1Q18.
* Maintenance costs of the inventory of finished units such as carrying fees and property tax.
23
Earnings Release – 1Q19 | 2019
GENERAL & ADMINISTRATIVE EXPENSES
24
Earnings Release – 1Q19 | 2019
FINANCIAL RESULT
The Company recorded positive financial result of R$2 million in 1Q19, versus R$16
million positive in 4Q18 and R$3 million positive in 1Q18.
Financial Result
1Q19 4Q18 1Q19 x 4Q18
1Q18 1Q19 x 1Q18
R$ MM R$ MM R$ MM
Financial Expenses
SFH Interest (9) (11) -12.0% (29) -67.3%
Interest on Corporate Loans (30) (32) -5.7% (18) 67.0%
Capitalized Interest 5 6 -8.8% 23 -75.8%
Sub Total (34) (36) -7.1% (24) 40.2%
Monetary Adjustment on Loans (0) (1) -87.3% (3) -94.9%
Bank Expenses (2) (3) -16.3% (0) 100.0%
Other financial expenses (2) (3) -29.4% (2) 2.0%
Total Financial Expenses (38) (43) -11.2% (29) 33.0%
Financial Revenues
Income on Investments 28 32 -13.2% 19 46.1%
Income on Receivables - - 0.0% - 0.0%
Monetary Adjustment 4 5 -17.8% 2 53.2%
Other financial income 9 22 -61.5% 10 -18.7%
Total Financial Revenues 40 59 -31.7% 32 25.4%
25
Earnings Release – 1Q19 | 2019
NET INCOME AND NET MARGIN
In addition to the accounts detailed and discussed above, it is worth noting the
following items:
(i) A positive impact of: (i) R$12 million from Cyrela's share in Cury’s net
income, nullified by negative results in other SPVs in the “Equity” line;
As a result of the performance described above, the Company recorded net income
of R$48 million in 4Q18, versus net income of R$116 million in 4Q18 and R$51 million net
loss in 1Q18.
In 1Q19, the Company’s earnings per share (EPS) was R$0.13, compared to a
positive EPS of R$0.30 in 4Q18 and negative R$0.13 in 1Q18.
26
Earnings Release – 1Q19 | 2019
EPS
600 0.5
550 0.30 0.4
500 0.3
450 0.2
0.13 *Total shares at the close of the quarter, not
400 including Treasury shares on the same date.
0.1
350
0.0 **Number of shares without Treasury shares
300 in millions.
-0.1
250 -0.13
-0.2
200 383 384 384
150 -0.3
100 -0.4
50 -0.5
0 -0.6
1Q18 4Q18 1Q19
EPS Shares ex-treasury
Net Profit
(R$ million)
116
48
-51
1Q18 1Q19 4Q18
Net
-11.4% 5.9% 8.7%
Margin
27
Earnings Release – 1Q19 | 2019
Financial Statements Highlights Cost to be incurred
(ref, sold units – R$ million)
ACCOUNTS RECEIVABLE
12 Months 557.0
(1) Economic Concept: considers full and immediate payment on the “Habite-se” date.
Cash Concept: Considers the Company’s projection for the actual cash receipt.
28
Earnings Release – 1Q19 | 2019
MARKETABLE REAL ESTATE
The main item under Inventory is land earmarked for future development, that
represented 45.7% of the total inventory on March 31, 2019.
In Cyrela’s Balance Sheet, the landbank totaled R$2,187 million, under “Marketable
Real Estate”.
1Q19 4Q18
Marketable Real Estate Chg %
R$ MM R$ MM
Units under construction 591 531 11.3%
Finished units 1,483 1,578 -6.0%
Landbank 2,187 2,044 7.0%
Suppliers 64 99 -35.8%
Interest capitalized in inventories 168 179 -6.3%
Provision for Cancellations 296 286 3.6%
Total 4,788 4,717 1.5%
In addition to the actual advance payments from customers, the “Advances from
Customers” account comprises liabilities, which stem from physical swaps in land
purchases (counterpart entries to land swaps), value at cost price. Under this account,
land for future development amounts to R$351 million and developed projects to R$200
million, totaling R$551 million, corresponding to the cost value of swapped units. Such
obligations shall be written off by following the same procedure as that used for sales
revenue recognition, with no actual cash outflows.
1Q19 4Q18
Advances from Customers Chg %
R$ MM R$ MM
Receiving of real estate sales 134 135 -0.3%
Land for future incorporation 351 375 -6.5%
Incorpotared real estate units 200 154 29.5%
Total 685 664 3.1%
29
Earnings Release – 1Q19 | 2019
The short- and long-term “Accounts Payable for Real Estate Acquisition” lines amount
to R$451 million, R$359 million of which are related to developed projects.
1Q19 4Q18
Accounts Payable - Real estate acquisition Chg %
R$ MM R$ MM
Incorporated 359 337 6.5%
Others 92 83 10.8%
Total 451 420 7.4%
30
Earnings Release – 1Q19 | 2019
DEBT
Gross debt ex-SFH
On March 31, 2019, gross debt including accrued (R$ million)
(R$MM)
766
231
575
177
285 268
213 535 60
19 398 132
194 225
136
31
Earnings Release – 1Q19 | 2019
The Company’s net debt amounted to R$670 million, down 18.3% from 4Q18.
The Company’s leverage ratio, as measured by means of the Net Debt / Equity ratio,
showed a quarter-over-quarter decrease, down to 12.0% at the close of 1Q19,
reinforcing the commitment to maintain this index in healthy levels and ratifying the
financial strength of the company.
32
Earnings Release – 1Q19 | 2019
Debt
(R$ Billion)
2.4
2.1 2.1 2.1 Total Debt
Indicators
0.2 Debt Ex-SFH
33
Earnings Release – 1Q19 | 2019
CASH GENERATION
In 1Q19, the Company recorded cash generation of R$150 million, versus R$137
million in 4Q18 and R$184 million in 1Q18.
-18.3%
(R$ million) 184
+9.0% 2
Stake Acquisition
150 150
137
182
137 150 150
34
Earnings Release – 1Q19 | 2019
SUBSEQUENT EVENTS
In April 2019, the Company issued a new Certificate of Real Estate Receivables (CRI)
in the amount of R$ 100 million, with total maturity of 60 months and yielding 100% of
CDI (Interbank Deposit Certificate).
35
Earnings Release – 1Q19 | 2019
ANNEX I – BALANCE SHEET
36
Earnings Release – 1Q19 | 2019
ANNEX II – INCOME STATEMENT
%
1Q19 4Q18
Change
37
Earnings Release – 1Q19 | 2019
ANNEX III – REVENUE RECOGNITION
*Considers only revenues from Residential Real Estate Development activities
38
Earnings Release – 1Q19 | 2019
ANNEX IV – LAUNCHES
PSV Usable Area
Project Quarter Month Region Units Segment % CBR
(R$ MM) (sq. m.)
1 Vivaz Itaquera 1Q19 Jan-19 SP 86.2 38 475 MCMV 2 and 3 100%
2 Atmosfera Brooklin 1Q19 Mar-19 SP 141.9 72 219 High end 100%
3 Living Wish Panamby 1Q19 Mar-19 SP 125.3 89 210 Middle 80%
4 Ville Texas 1Q19 Mar-19 MG 43.4 47 336 MCMV 2 and 3 49%
5 Ville Estancia 1Q19 Mar-19 MG 17.0 47 92 MCMV 2 and 3 49%
6 Plano & Pirituba - Serra da Velha 1Q19 Mar-19 SP 65.5 40 400 MCMV 2 and 3 50%
7 Plano & Estação Campo Limpo - Serra Ribeiro III 1Q19 Mar-19 SP 38.6 34 242 MCMV 2 and 3 50%
8 Ville Firenze 1Q19 Mar-19 MG 15.0 47 88 MCMV 2 and 3 49%
9 Ville Vermont 1Q19 Mar-19 MG 13.6 47 96 MCMV 2 and 3 49%
Total 9 546.6 461 2,158
1Q19
Launched PSV CBR Launched % CBR Units Averege Price PSV - Swaps % Sold with
Region
1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg p.p. 1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg p.p.
São Paulo 458 155 195.7% 380 77 391.7% 83.1% 50.0% 33.1 p.p 1,546 932 65.9% 5,877 4,559 28.9% 16 0 0.0% 0.0% 29.6% -29.6 p.p
São Paulo - Other Cities 0 114 -100.0% 0 114 -100.0% 0.0% 100.0% -100.0 p.p 0 205 -100.0% 0 11,408 -100.0% 0 1 -100.0% 0.0% 12.7% -12.7 p.p
Rio de Janeiro 0 117 -100.0% 0 43 -100.0% 0.0% 36.8% -36.8 p.p 0 706 -100.0% 0 3,637 -100.0% 0 5 -100.0% 0.0% 47.7% -47.7 p.p
Minas Gerais 89 0 0.0% 44 0 0.0% 49.0% 0.0% 49.0 p.p 612 0 0.0% 3,095 0 0.0% 2 0 0.0% 0.0% 0.0% 0.0 p.p
Espírito Santo 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
North 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
Midwest 0 48 -100.0% 0 24 -100.0% 0.0% 50.0% -50.0 p.p 0 268 -100.0% 0 3,589 -100.0% 0 6 -100.0% 0.0% 26.9% -26.9 p.p
South 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
Northeast 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
Total 547 434 25.9% 424 259 63.9% 77.6% 59.6% 18.0 p.p 2,158 2,111 2.2% 5,126 4,848 5.7% 18 12 42.8% 0.0% 33.7% -33.7 p.p
39
Earnings Release – 1Q19 | 2019
ANNEX V – SALES
1Q19
Pre-Sales Contracts (R$ MM) Units Usable Area Sold (sq. m.) Avg. Price (R$/sq. m.) % CBR
Region
1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg p.p.
São Paulo 603 361 67.0% 1,719 1,335 28.8% 93,276 75,237 24.0% 7,239 6,195 16.9% 71.7% 62.6% 9.2 p.p
São Paulo - Other Cities 117 53 118.5% 458 185 147.6% 46,583 39,521 17.9% 4,838 4,986 -3.0% 78.6% 79.7% -1.2 p.p
Rio de Janeiro 147 145 1.1% 408 616 -33.8% 33,916 40,566 -16.4% 6,095 5,373 13.4% 78.2% 59.7% 18.6 p.p
Minas Gerais 88 1 5825.8% 571 9 6244.4% 8,414 8,258 1.9% 23,728 0 0.0% 0.0% 0.0% 0.0 p.p
Espírito Santo 2 2 31.7% 6 8 -25.0% 528 512 3.0% 4,270 3,448 23.8% 60.0% 74.6% -14.6 p.p
North 6 10 -43.9% 19 26 -26.9% 1,548 3,692 -58.1% 4,173 3,995 4.5% 86.0% 68.2% 17.7 p.p
Midwest 4 15 -73.7% 13 75 -82.7% 1,681 2,828 -40.5% 4,766 5,801 -17.8% 50.0% 50.0% 0.0 p.p
South 73 8 828.2% 104 17 511.8% 9,569 7,294 31.2% 10,289 7,845 31.2% 85.7% 35.9% 49.9 p.p
Northeast 6 18 -69.0% 9 26 -65.4% 1,301 4,024 -67.7% 5,832 5,724 1.9% 68.1% 55.2% 12.9 p.p
Total 1,044 613 70.3% 3,307 2,297 44.0% 196,817 181,934 8.2% 7,043 5,805 21.3% 72.5% 62.7% 9.7 p.p
Pre-SalesContracts (R$ MM) Units Usable Area Sold(sq. m.) Avg. Price(R$/sq. m.) % CBR
Segment
1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg % 1Q19 1Q18 Chg p.p.
High end 426 207 105.8% 574 271 111.8% 75,027 65,328 14.8% 9,752 8,833 10.4% 82.9% 71.2% 11.7 p.p
Middle 239 102 134.3% 592 322 83.9% 116,199 102,534 13.3% 6,000 4,836 24.1% 87.8% 94.0% -6.2 p.p
MCMV 2 and 3 379 304 24.7% 2,141 1,704 25.6% 5,591 14,072 -60.3% 3,741 4,236 -11.7% 51.1% 46.5% 4.6 p.p
Total 1,044 613 70.3% 3,307 2,297 44.0% 196,817 181,934 8.2% 7,043 5,805 21.3% 72.5% 62.7% 9.7 p.p
40
Earnings Release – 1Q19 | 2019
ANNEX VI – LANDBANK
Landbank
PSV - with PSV - without
Region swaps swaps Land Units Swap % CBR
(R$ MM) (R$ MM)
São Paulo 8,562 7,607 41 16,302 59.8% 90.5%
São Paulo - Other Cities 4,245 3,655 17 15,584 81.7% 90.6%
Rio de Janeiro 21,837 17,513 28 44,811 80.6% 92.0%
Minas Gerais 321 321 6 1,107 0.0% 90.0%
North 2,967 2,880 15 4,013 39.9% 77.8%
Midwest 673 540 7 3,189 96.5% 68.5%
South 1,055 945 10 2,735 50.7% 88.3%
Northeast 1,409 1,354 3 3,450 64.0% 86.8%
Total 41,068 34,814 127 91,190 74.6% 89.8%
,
Land Acquisition
PSV - with PSV - without
Region swaps swaps Land Units Swap % CBR
(R$MM) (R$ MM)
São Paulo 436 366 3 1,725 79.2% 93.6%
São Paulo - Other Cities 0 0 0 0 0.0% 0.0%
Rio de Janeiro 108 108 1 498 0.0% 100.0%
Minas Gerais 0 0 0 0 0.0% 0.0%
Espírito Santo 0 0 0 0 0.0% 0.0%
North 0 0 0 0 0.0% 0.0%
Midwest 0 0 0 0 0.0% 0.0%
South 0 0 0 0 0.0% 0.0%
Northeast 0 0 0 0 0.0% 0.0%
Total 545 474 4 2,223 69.3% 94.9%
,
41
Earnings Release – 1Q19 | 2019
ANNEX VII – PROJECTS DELIVERED
42
Earnings Release – 1Q19 | 2019
Glossary
PSV: Pre-Sales Value, or the amount in R$ obtainable by selling each real estate
unit.
%CBR: the Company’s share, or the sum of its direct and indirect share in each
project.
Pre-sales: the sum of values of all units sold the contracts for which have been
signed.
Result to be recognized: due to the "PoC" accounting method, results from units
Net debt: total debt plus debenture and MBS issuance costs, net of accrued
interest, less cash position (cash and cash equivalents + short- and long-term marketable
securities).
Earnings per share: net income for the period divided by total shares (on the last
Swap: land purchase arrangement whereby the Company pays for land with units
(in the case of unit swaps) or with cash flows from sales of units (in the case of financial
swaps).
43