gfaitr3q18_6k1.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
 

For the month of November, 2018

(Commission File No. 001-33356),


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


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



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

Form 20-F ___X___ Form 40-F ______



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


Yes ______ No ___X___

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

Yes ______ No ___X___

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

Yes ______ No ___X___

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


 
 

Gafisa S.A.

Quarterly information
September 30, 2018

(A free translation of the original report in Portuguese as published in
Brazil containing Quarterly Information (ITR) prepared in
accordance with the accounting practices adopted in Brazil)


 
 

Company data                                                                                                                                                                                                     

 

Capital Composition                                                                                                                                                                                         

3

Individual financial statements

 

Balance sheet - Assets                                                                                                                                                                                      

4

Balance sheet - Liabilities                                                                                                                                                                                                

5

Statement of income                                                                                                                                                                                         

6

Statement of comprehensive income (loss)                                                                                                                                                                  

7

Statement of cash flow                                                                                                                                                                                     

8

Statements of changes in equity

 

01/01/2018 to 09/30/2018                                                                                                                                                                            

9

01/01/2017 to 09/30/2017                                                                                                                                                                           

10

Statement of value added                                                                                                                                                                                                

11

Consolidated financial statements

 

Balance sheet - Assets                                                                                                                                                                                    

12

Balance sheet - Liabilities                                                                                                                                                                                                

13

Statement of income                                                                                                                                                                                        

14

Statement of comprehensive income (loss)                                                                                                                                                                 

15

Statement of cash flow                                                                                                                                                                                    

16

Statements of changes in equity

 

01/01/2018 to 09/30/2018                                                                                                                                                                           

17

01/01/2017 to 09/30/2017                                                                                                                                                                           

18

Statement of value added                                                                                                                                                                                                

19

Comments on performance                                                                                                                                                                                  

20

Notes to the quartely information                                                                                                                                                                         

38

Other information deemed relevant by the Company                                                                                                                                        

74

Reports and statements

 

Report on review of interim financial information                                                                                                                                                              

77

Management statement of interim financial information                                                                                                                                    

79

Management statement on the report on review of interim financial information                                                                                                           

80

 


 
 

COMPANY DATA / CAPITAL COMPOSITION

 

Number of Shares

CURRENT QUARTER

(in thousands)

09/30/2018

Paid-in Capital

 

Common

44,758

Preferred

-  

Total

44,758

Treasury shares

 

Common

872

Preferred

-  

Total

872

     
 

3


 

 

INDIVIDUAL FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS (in thousands of Brazilian Reais)

 
       

 CODE

 DESCRIPTION

 CURRENT QUARTER 09/30/2018

 PRIOR YEAR 12/31/2017

1

 Total assets

3,522,810

   3,538,909

1.01

 Current assets

1,442,091

   1,369,512

1.01.01

 Cash and cash equivalents

  3,912

7,461

1.01.01.01

 Cash and banks

  3,912

7,461

1.01.02

 Short-term investments

182,830

   110,945

1.01.02.01

 Fair value of short-term investments

182,830

   110,945

1.01.03

 Accounts receivable

477,078

   371,228

1.01.03.01

 Trade accounts receivable

477,078

   371,228

1.01.03.01.01

 Receivables from clients of developments 

464,580

   357,061

1.01.03.01.02

 Receivables from clients of construction and services rendered

   12,498

  14,167

1.01.04

 Inventory

686,848

   753,748

1.01.04.01

 Properties for sale

686,848

   753,748

1.01.07

 Prepaid expenses

  2,728

5,030

1.01.07.01

 Prepaid expenses and others

  2,728

5,030

1.01.08

 Other current assets

   88,695

   121,100

1.01.08.01

 Non-current assets held for sale

   30,912

  44,997

1.01.08.03

 Other

   57,783

  76,103

1.01.08.03.01

 Other assets

   31,553

  47,640

1.01.08.03.02

 Derivative financial instruments

  -  

404

1.01.08.03.03

 Receivables from related parties

   26,230

  28,059

1.02

 Non-current assets

2,080,719

   2,169,397

1.02.01

 Non-current assets

509,438

   534,095

1.02.01.04

 Accounts receivable

189,894

   160,602

1.02.01.04.01

 Receivables from clients of developments 

189,894

   160,602

1.02.01.05

 Inventory

205,112

   289,162

1.02.01.05.01

 Properties for sale

205,112

   289,162

1.02.01.10

 Others non current assets

114,432

  84,331

1.02.01.10.03

 Other assets

   87,811

  62,152

1.02.01.10.04

 Receivables from related parties

   26,621

  22,179

1.02.02

 Investments

1,532,199

   1,598,153

1.02.02.01

 Investments

1,532,199

   1,598,153

1.02.03

 Property and equipment

   21,707

  19,719

1.02.03.01

 Operating property and equipment

   21,707

  19,719

1.02.04

 Intangible assets

   17,375

  17,430

1.02.04.01

 Intangible assets

   17,375

  17,430

 

4


 
 

INDIVIDUAL FINANCIAL STATEMENTS - BALANCE SHEET - LIABILITIES AND EQUITY (in thousands of Brazilian Reais)

       

 CODE

 DESCRIPTION

 CURRENT QUARTER 09/30/2018

 PRIOR YEAR 12/31/2017

2

 Total liabilities

  3,522,810

  3,538,909

2.01

 Current liabilities

  1,578,334

  1,984,597

2.01.01

 Social and labor obligations

32,329

25,997

2.01.01.02

 Labor obligations

32,329

25,997

2.01.02

 Suppliers

91,494

85,690

2.01.03

 Tax obligations

45,787

32,114

2.01.03.01

 Federal tax obligations

45,787

32,114

2.01.04

 Loans and financing

177,601

513,782

2.01.04.01

 Loans and financing

146,405

425,605

2.01.04.01.01

 Loans and financing in local currency

146,405

425,605

2.01.04.02

 Debentures

31,196

88,177

2.01.05

 Other obligations

  1,152,956

  1,210,700

2.01.05.01

 Payables to related parties

952,042

971,002

2.01.05.02

 Other 

200,914

239,698

2.01.05.02.04

 Obligations related to purchases of properties and advances from customers

99,409

132,098

2.01.05.02.06

 Other payables

81,076

83,647

2.01.05.02.07

 Obligations assumed on the assignment of receivables

20,429

23,953

2.01.06

 Provisions

78,167

116,314

2.01.06.01

 Tax, labor and civil lawsuits

78,167

116,314

2.01.06.01.01

 Tax lawsuits

  637

  194

2.01.06.01.02

 Labor lawsuits

21,711

19,300

2.01.06.01.04

 Civil lawsuits

55,819

96,820

2.02

 Non-current liabilities

  1,074,224

798,755

2.02.01

 Loans and financing

705,357

456,061

2.02.01.01

 Loans and financing

455,228

336,525

2.02.01.01.01

 Loans and financing in local currency

455,228

336,525

2.02.01.02

 Debentures

250,129

119,536

2.02.02

 Other liabilities

198,725

189,092

2.02.02.02

 Other

198,725

189,092

2.02.02.02.03

 Obligations related to purchase of properties and advances from customers

157,315

137,192

2.02.02.02.04

 Other liabilities

10,764

7,041

2.02.02.02.06

 Obligations assumed on the assignment of receivables

30,646

44,859

2.02.03

 Deferred taxes 

74,473

74,473

2.02.03.01

 Deferred income tax and social contribution 

74,473

74,473

2.02.04

 Provisions

95,669

79,129

2.02.04.01

 Tax, labor and civil lawsuits

95,669

79,129

2.02.04.01.01

 Tax lawsuits

-

  565

2.02.04.01.02

 Tax and labor lawsuits 

31,873

36,903

2.02.04.01.04

 Civil lawsuits

63,796

41,661

2.03

 Equity

870,252

755,557

2.03.01

 Capital

  2,521,319

  2,521,152

2.03.02

 Capital reserves

311,583

56,359

2.03.02.05

 Treasury shares

  (27,057)

(29,089)

2.03.02.07

 Constitution of capital reserve

250,599

  -

2.03.02.09

 Reserve for granting of stock options

88,041

85,448

2.03.05

 Retained earnings/accumulated losses

(1,962,650)

  (1,821,954)

 

5


 
 

INDIVIDUAL FINANCIAL STATEMENTS - INCOME - (in thousands of Brazilian Reais)

     

 CODE

 DESCRIPTION

 CURRENT QUARTER 07/01/2018 to 09/30/2018

 YEAR TO DATE 01/01/2018 to 09/30/2018

 SAME QUARTER OF PREVIOUS YEAR 07/01/2017 to 09/30/2017

 PREVIOUS YEAR TO DATE 01/01/2017 to 09/30/2017

3.01

 Gross sales and/or services

226,353

679,044

  113,405

  327,706

3.01.01

 Revenue from real estate development 

248,125

745,595

  125,001

  359,722

3.01.03

 Taxes on real estate sales and services 

  (21,772)

(66,551)

(11,596)

(32,016)

3.02

 Cost of sales and/or services

  (202,961)

(528,582)

(125,556)

  (357,987)

3.02.01

 Cost of real estate development

  (202,961)

(528,582)

(125,556)

(357,987)

3.03

 Gross profit

23,392

150,462

(12,151)

  (30,281)

3.04

 Operating expenses/income

  (40,865)

(212,911)

(121,796)

(360,149)

3.04.01

 Selling expenses

  (18,243)

(63,105)

(19,908)

(54,557)

3.04.02

 General and administrative expenses

  (19,828)

(50,706)

(16,373)

(50,346)

3.04.05

 Other operating expenses

  (22,885)

(57,155)

(11,050)

(79,386)

3.04.05.01

 Depreciation and amortization

  (6,122)

(14,550)

(8,169)

(25,337)

3.04.05.02

 Other operating expenses

  (16,763)

(42,605)

(2,881)

(54,049)

3.04.06

 Income from equity method investments

20,091

(41,945)

(74,465)

(175,860)

3.05

 Income (loss) before financial results and income taxes

  (17,473)

(62,449)

  (133,947)

(390,430)

3.06

 Financial

  (19,752)

(60,060)

(23,894)

(94,987)

3.06.01

 Financial income

5,755

14,687

  6,131

  20,852

3.06.02

 Financial expenses

  (25,507)

(74,747)

(30,025)

(115,839)

3.07

 Income before income taxes

  (37,225)

(122,509)

(157,841)

(485,417)

3.09

 Income (loss) from continuing operations

  (37,225)

(122,509)

(157,841)

(485,417)

3.10

 Income (loss) from discontinued operations

-

  -

-

  98,175

3.10.01

 Net income (loss) from discontinued operations

-

  -

-

  98,175

3.11

 Income (loss) for the period

  (37,225)

(122,509)

(157,841)

(387,242)

3.99

 Earnings per share – (Reais / Share)

-

  -

-

-

3.99.01

 Basic earnings per share

-

  -

-

-

3.99.01.01

 ON

  (0.89247)

(2.93716)

(5.87343)

(14.40969)

3.99.02

 Diluted earnings per share

-

  -

-

-

3.99.02.01

 ON

  (0.89247)

(2.93716)

(5.87343)

(14.40969)

 

6


 
 

 

INDIVIDUAL FINANCIAL STATEMENTS - COMPREHENSIVE INCOME (LOSS) - (in thousands of Brazilian Reais)

   

 CODE

 DESCRIPTION

 CURRENT QUARTER 07/01/2018 to 09/30/2018

 YEAR TO DATE 01/01/2018 to 09/30/2018

 SAME QUARTER OF PREVIOUS YEAR 07/01/2017 to 09/30/2017

 PREVIOUS YEAR TO DATE 01/01/2017 to 09/30/2017

4.01

 Income (loss) for the period

  (37,225)

(122,509)

(157,841)

(387,242)

4.03

 Comprehensive income (loss) for the period

  (37,225)

(122,509)

(157,841)

(387,242)

 

 

7


 
 

INDIVIDUAL FINANCIAL STATEMENTS - CASH FLOW - INDIRECT METHOD - (in thousands of Brazilian Reais)

CODE

DESCRIPTION

 YEAR TO DATE 01/01/2018 to 09/30/2018

 PREVIOUS YEAR TO DATE 01/01/2017 to 09/30/2017

6.01

 Net cash from operating activities

  (66,472)

118,278

6.01.01

 Cash generated from operations

  (72,655)

(176,844)

6.01.01.01

 Income (loss) before income and social contribution taxes

  (122,509)

(485,417)

6.01.01.02

 Income from equity method investments

12,595

175,860

6.01.01.03

 Stock option expenses

1,912

2,898

6.01.01.04

 Unrealized interest and finance charges, net 

5,474

35,102

6.01.01.05

 Financial instruments

(763)

  (790)

6.01.01.06

 Depreciation and amortization

14,550

25,337

6.01.01.07

 Provision for legal claims

44,641

61,584

6.01.01.08

 Provision for profit sharing 

3,795

9,395

6.01.01.09

 Warranty provision

  (3,656)

(7,439)

6.01.01.11

 Allowance for doubtful accounts 

  (19,037)

17,767

6.01.01.12

 Provision for realization of non-financial assets - properties for sale

  (10,119)

(11,141)

6.01.01.15

 Inventory write-off

  462

  -

6.01.02

 Variations in assets and liabilities

6,183

295,122

6.01.02.01

 Trade accounts receivable

  (150,711)

121,494

6.01.02.02

 Properties for sale

204,504

207,441

6.01.02.03

 Other accounts receivable

  (16,293)

(10,242)

6.01.02.04

 Prepaid expenses

2,302

(2,805)

6.01.02.05

 Obligations related to purchases of properties and advances from customers

  (12,566)

(13,574)

6.01.02.06

 Taxes and contributions

13,673

(3,028)

6.01.02.07

 Suppliers

6,708

11,732

6.01.02.08

 Salaries and charges payable

2,537

(10,577)

6.01.02.09

 Transactions with related parties

  (12,826)

31,263

6.01.02.10

 Other obligations

  (31,145)

(36,582)

6.02

 Net cash from investment activities

  (95,356)

249,250

6.02.01

 Purchases of property and equipment and intangible assets

  (16,483)

(16,216)

6.02.02

 Increase in investments

  (6,988)

1,295

6.02.03

 Redemption of short-term investments

828,039

732,351

6.02.04

 Purchase of short-term investments

  (899,924)

(678,145)

6.02.07

 Proceeds from the exercise of preemptive rights

-

219,510

6.02.08

 Transaction costs

-

(9,545)

6.03

 Net cash from financing activities

158,279

(383,015)

6.03.01

Capital increase

  167

  -

6.03.02

 Increase in loans, financing and debentures

339,201

190,252

6.03.03

 Payment of loans, financing and debentures

  (431,560)

(599,448)

6.03.06

 Loan transactions with related parties

(843)

5,625

6.03.07

 Payables to venture partners

-

(1,140)

6.03.08

 Disposal of treasury shares

  715

  317

6.03.10

 Assignment of receivables

-

21,379

6.03.12

Subscription and payment of common shares

250,599

  -

6.05

 Net increase (decrease) of cash and cash equivalents

  (3,549)

(15,487)

6.05.01

 Cash and cash equivalents at the beginning of the period

7,461

19,811

6.05.02

 Cash and cash equivalents at the end of the period

3,912

4,324

 

8


 
 

INDIVIDUAL STATEMENT OF CHANGES IN EQUITY FROM 01/01/2018 TO 09/30/2018 (in thousands of Brazilian reais)

 CODE

 DESCRIPTION

 Capital

 Capital reserves, stock options  and treasury shares

 Profit reserves

 Retained earnings

 Other comprehensive income

 Total Equity

5.01

Opening balance

2,521,152

  56,359

-  

(1,821,954)

   -  

  755,557

5.02

Adjusted prior year

  -  

   -  

-  

   (16,869)

   -  

(16,869)

5.02.01

Adoption of CPC 48 (IFRS 9)

  -  

   -  

-  

   (16,869)

   -  

(16,869)

5.03

Opening adjusted balance

2,521,152

  56,359

-  

(1,838,823)

   -  

  738,688

5.04

Capital transactions with shareholders

  167

   255,224

-  

  (1,318)

   -  

  254,073

5.04.01

Capital increase

  167

   250,599

-  

-  

   -  

  250,766

5.04.03

Stock option plan

  -  

2,592

-  

-  

   -  

   2,592

5.04.05

Treasury shares sold

  -  

2,033

-  

  (1,318)

   -  

   715

5.05

Total of comprehensive income (loss)

  -  

   -  

-  

(122,509)

   -  

  (122,509)

5.05.01

Net income (loss) for the period

  -  

   -  

-  

(122,509)

   -  

  (122,509)

5.07

Closing balance

2,521,319

   311,583

-  

(1,962,650)

   -  

  870,252

 

 

9


 
 

INDIVIDUAL STATEMENT OF CHANGES IN EQUITY FROM 01/01/2017 TO 09/30/2017 (in thousands of Brazilian reais)

 CODE

 DESCRIPTION

 Capital

 Capital reserves, stock options  and treasury shares

 Profit reserves

 Retained earnings

 Other comprehensive income

 Total Equity

5.01

Opening balance

  2,740,662

49,424

-

(861,761)

  -

 1,928,325

5.03

Opening adjusted balance

  2,740,662

49,424

-

(861,761)

  -

 1,928,325

5.04

Capital transactions with shareholders

(219,510)

3,233

-

(107,720)

  -

  (323,997)

5.04.03

Stock option plan

-

2,916

-

-

  -

  2,916

5.04.04

Treasury shares acquired

-

  317

-

-

  -

317

5.04.08

Capital reduction

(219,510) 

  -

-

(107,720)

  -

  (323,997)

5.05

Total comprehensive income (loss)

-

  -

-

(387,242)

  -

  (387,242)

5.05.01

Net income (loss) for the period

-

  -

-

(387,242)

  -

  (387,242)

5.07

Closing balance

  2,521,152

52,657

-

  (1,356,723)

  -

 1,217,086

               

 

 

10


 
 

INDIVIDUAL STATEMENT OF VALUE ADDED (in thousands of Brazilian Reais)

 CODE

 DESCRIPTION

 YEAR TO DATE 01/01/2018 to 09/30/2018

 PREVIOUS YEAR TO DATE 01/01/2017 to 09/30/2017

7.01

 Revenue

745,595

359,722

7.01.01

 Real estate development, sales and services

726,559

377,489

7.01.04

 Allowance for doubtful accounts

19,036

(17,767)

7.02

 Inputs acquired from third parties

  (533,950)

(278,707)

7.02.01

 Cost of sales and/or service

  (442,945)

(295,990)

7.02.02

 Materials, energy, outsourced labor and other

  (91,005)

(80,892)

7.02.04

 Other

-

98,175

7.02.04.01

 Result of discontinued operations

-

98,175

7.03

 Gross value added

211,645

81,015

7.04

 Retentions

  (14,550)

(25,337)

7.04.01

 Depreciation and amortization

  (14,550)

(25,337)

7.05

 Net value added produced by the Company

197,095

55,678

7.06

 Added value received through transfer

  (27,258)

(155,008)

7.06.01

 Income from equity method investments

  (41,945)

(175,860)

7.06.02

 Financial income

14,687

20,852

7.07

 Total value added to be distributed

169,837

(99,330)

7.08

 Value added distribution

169,837

(99,330)

7.08.01

 Personnel and payroll charges

51,597

63,447

7.08.01.01

 Direct remuneration

51,597

63,447

7.08.02

 Taxes and contributions

76,694

43,653

7.08.02.01

 Federal

76,694

43,653

7.08.03

 Compensation – Interest

164,055

180,812

7.08.03.01

 Interest

160,384

177,836

7.08.03.02

 Rent

3,671

2,976

7.08.04

 Compensation – Company capital

  (122,509)

(387,242)

7.08.04.03

 Net income (retained losses)

  (122,509)

(387,242)

 

 

11


 
 

CONSOLIDATED FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS (in thousands of Brazilian Reais)

       

 CODE

 DESCRIPTION

 CURRENT QUARTER 09/30/2018

 PRIOR YEAR 12/31/2017

1

 Total assets

2,867,551

   2,878,138

1.01

 Current assets

1,763,850

   1,732,925

1.01.01

 Cash and cash equivalents

  7,931

  28,527

1.01.01.01

 Cash and banks

  7,931

  28,527

1.01.02

 Short-term investments

186,515

   118,935

1.01.02.01

 Fair value of short-term investments

186,515

   118,935

1.01.03

 Accounts receivable

569,166

   484,761

1.01.03.01

 Trade accounts receivable

569,166

   484,761

1.01.03.01.01

 Receivables from clients of developments 

545,810

   469,843

1.01.03.01.02

 Receivables from clients of construction and services rendered

   23,356

  14,918

1.01.04

 Inventory

858,726

   882,189

1.01.04.01

 Properties for sale

858,726

   882,189

1.01.07

 Prepaid expenses

  3,184

5,535

1.01.07.01

 Prepaid expenses and other

  3,184

5,535

1.01.08

 Other current assets

138,328

   212,978

1.01.08.01

 Non-current assets for sale

   34,212

   102,352

1.01.08.03

 Other

104,116

   110,626

1.01.08.03.01

 Other accounts receivable and other

   38,488

  58,332

1.01.08.03.02

 Receivables from related parties

  -  

404

1.01.08.03.03

 Derivative financial instruments

   65,628

  51,890

1.02

 Non-current assets

1,103,701

   1,145,213

1.02.01

 Non-current assets

595,216

   625,465

1.02.01.04

 Accounts receivable

214,405

   199,317

1.02.01.04.01

 Receivables from clients of developments 

214,405

   199,317

1.02.01.05

 Inventory

263,937

   339,797

1.02.01.05.01

 Properties for sale

263,937

   339,797

1.02.01.10

 Other non-current assets

116,874

  86,351

1.02.01.10.03

 Other assets

   90,253

  64,172

1.02.01.10.04

 Receivables from related parties

   26,621

  22,179

1.02.02

 Investments

465,438

   479,126

1.02.02.01

 Interest in associates and affiliates

465,438

   479,126

1.02.03

 Property and equipment

   24,827

  22,342

1.02.03.01

 Operation property and equipment

   24,827

  22,342

1.02.04

 Intangible assets

   18,220

  18,280

1.02.04.01

 Intangible assets

   18,220

  18,280

 

 

12


 
 

CONSOLIDATED FINANCIAL STATEMENTS - BALANCE SHEET - LIABILITIES AND EQUITY (in thousands of Brazilian Reais)

CODE

 DESCRIPTION

 CURRENT QUARTER 09/30/2018

 PRIOR YEAR 12/31/2017

2

 Total liabilities

  2,867,551

  2,878,138

2.01

 Current liabilities

807,523

  1,213,686

2.01.01

 Social and labor obligations

34,864

27,989

2.01.01.02

 Labor obligations

34,864

27,989

2.01.02

 Suppliers

106,363

98,662

2.01.03

 Tax obligations

56,822

46,430

2.01.03.01

 Federal tax obligations

56,822

46,430

2.01.04

 Loans and financing

201,367

569,250

2.01.04.01

 Loans and financing

170,171

481,073

2.01.04.01.01

 In local currency

170,171

481,073

2.01.04.02

 Debentures

31,196

88,177

2.01.05

 Other obligations

329,940

355,041

2.01.05.01

 Payables to related parties

60,456

63,197

2.01.05.02

 Other

269,484

291,844

2.01.05.02.04

 Obligations related to purchases of properties and advances from customers

145,468

156,457

2.01.05.02.06

 Other payables

97,075

104,386

2.01.05.02.07

 Obligations assumed on the assignment of receivables

26,941

31,001

2.01.06

 Provisions

78,167

116,314

2.01.06.01

 Tax, labor and civil lawsuits

78,167

116,314

2.01.06.01.01

 Tax lawsuits

  637

  194

2.01.06.01.02

 Labor lawsuits

21,711

19,300

2.01.06.01.04

 Civil lawsuits

55,819

96,820

2.02

 Non-current liabilities

  1,188,073

905,048

2.02.01

 Loans and financing

758,977

535,648

2.02.01.01

 Loans and financing

508,848

416,112

2.02.01.01.01

 Loans and financing in local currency

508,848

416,112

2.02.01.02

 Debentures

250,129

119,536

2.02.02

 Other obligations

256,066

212,864

2.02.02.02

 Other

256,066

212,864

2.02.02.02.03

 Obligations related of purchases of properties and advances from customers

207,765

152,377

2.02.02.02.04

 Other payables

10,587

7,095

2.02.02.02.06

 Obligations assumed on the assignment of receivables

37,714

53,392

2.02.03

 Deferred taxes 

74,473

74,473

2.02.03.01

 Deferred income tax and social contribution 

74,473

74,473

2.02.04

 Provisions

98,557

82,063

2.02.04.01

 Tax, labor and civil lawsuits

98,557

82,063

2.02.04.01.01

 Tax lawsuits 

0

565

2.02.04.01.02

 Labor lawsuits 

34,499

39,682

2.02.04.01.04

 Civil lawsuits

64,058

41,816

2.03

 Equity

871,955

759,404

2.03.01

 Capital

  2,521,319

  2,521,152

2.03.02

 Capital reserves

311,583

56,359

2.03.02.05

 Treasury shares

  (27,057)

(29,089)

2.03.02.07

 Constitution of capital reserve

250,599

  -

2.03.02.09

 Reserve for granting of stock options

88,041

85,448

2.03.05

 Retained earnings/accumulated losses

(1,962,650)

  (1,821,954)

2.03.09

 Non-controlling interest

1,703

3,847

 

13


 
 

CONSOLIDATED FINANCIAL STATEMENTS - INCOME - (in thousands of Brazilian Reais)

   

 CODE

 DESCRIPTION

 CUURENT QUARTER 07/01/2018 to 09/30/2018

 YEAR TO DATE 01/01/2018 to 09/30/2018

 SAME QUARTER OF PREVIOUS YEAR 07/01/2017 to 09/30/2017

PREVIOUS YEAR TO DATE 01/01/2017 to 09/30/2017

3.01

 Gross sales and/or services

252,306

767,974

  160,325

  444,117

3.01.01

 Revenue from real estate development 

275,231

838,972

  173,520

  480,398

3.01.03

 Taxes on real estate sales and services 

  (22,925)

(70,998)

  (13,195)

  (36,281)

3.02

 Cost of sales and/or services

  (203,560)

(623,542)

  (167,956)

  (483,318)

3.02.01

 Cost of real estate development

  (203,560)

(623,542)

  (167,956)

  (483,318)

3.03

 Gross profit

48,746

144,432

  (7,631)

  (39,201)

3.04

 Operating expenses/income

  (66,822)

(208,317)

  (129,829)

  (361,644)

3.04.01

 Selling expenses

  (20,653)

(73,042)

  (22,929)

  (63,169)

3.04.02

 General and administrative expenses

  (22,300)

(61,841)

  (21,441)

  (68,548)

3.04.05

 Other operating expenses

  (23,971)

(63,020)

  (18,408)

  (87,266)

3.04.05.01

 Depreciation and amortization

  (6,393)

(15,518)

  (8,379)

  (25,962)

3.04.05.02

 Other operating expenses

  (17,578)

(47,502)

  (10,029)

  (61,304)

3.04.06

 Income from equity method investments

  102

(10,414)

  (67,051)

  (142,661)

3.05

 Income (loss) before financial results and income taxes

  (18,076)

(63,885)

  (137,460)

  (400,845)

3.06

 Financial

  (19,179)

(58,211)

  (21,069)

  (83,019)

3.06.01

 Financial income

6,130

15,211

  6,604

  23,680

3.06.02

 Financial expenses

  (25,309)

(73,422)

  (27,673)

  (106,699)

3.07

 Income before income taxes

  (37,255)

(122,096)

  (158,529)

  (483,864)

3.08

 Income and social contribution taxes 

(670)

(2,334)

622

  (1,673)

3.08.01

 Current

(670)

(2,334)

622

  (1,673)

3.09

 Income (loss) from continuing operations

  (37,925)

(124,430)

  (157,907)

  (485,537)

3.10

 Income (loss) from discontinued operations

-

  -

-

  98,175

3.10.01

 Net income (loss) from discontinued operations

-

  -

-

  98,175

3.11

 Income (loss) for the period

  (37,925)

(124,430)

  (157,907)

  (387,362)

3.11.01

 Income (loss) attributable to the Company

  (37,225)

(122,509)

  (157,841)

  (387,242)

3.11.02

 Net income attributable to non-controlling interests

(700)

(1,921)

(66)

(120)

3.99

 Earnings per Share – (Reais / Share)

-

  -

-

-

3.99.01

 Basic earnings per share

-

  -

-

-

3.99.01.01

 ON

  (0.89247)

(2.93716)

  (5.87343)

  (14.40969)

3.99.02

 Diluted earnings per share

-

  -

-

-

3.99.02.01

 ON

  (0.89247)

(2.93716)

  (5.87343)

  (14.40969)

 

14


 
 

CONSOLIDATED FINANCIAL STATEMENTS - COMPREHENSIVE INCOME (LOSS) - (in thousands of Brazilian Reais)

           

 CODE

 DESCRIPTION

 CURRENT QUARTER 07/01/2018 to 09/30/2018

 YEAR TO DATE 01/01/2018 to 09/30/2018

 SAME QUARTER OF PREVIOUS YEAR 07/01/2017 to 09/30/2017

PREVIOUS YEAR TO DATE 01/01/2017 to 09/30/2017

4.01

 Consolidated income (loss) for the period

  (37,925)

(124,430)

  (157,907)

  (387,362)

4.03

 Consolidated comprehensive income (loss) for the period

  (37,925)

(124,430)

  (157,907)

  (387,362)

4.03.01

 Income (loss) attributable to the Company

  (37,225)

(122,509)

  (157,841)

  (387,242)

4.03.02

 Net income attributable to the non-controlling interests

(700)

(1,921)

(66)

(120)

 

15


 
 

CONSOLIDATED FINANCIAL STATEMENTS - CASH FLOWS - INDIRECT METHOD -  (in thousands of Brazilian Reais)

 CODE

 DESCRIPTION

 YEAR TO DATE 01/01/2018 to 09/30/2018

 PREVIOUS YEAR TO DATE 01/01/2017 to 09/30/2017

6.01

 Net cash from operating activities

  (26,940)

200,941

6.01.01

 Cash generated in the operations

  (98,389)

(196,146)

6.01.01.01

 Income (loss) before income and social contribution taxes

  (122,096)

(483,864)

6.01.01.02

 Income from equity method investments

10,414

142,661

6.01.01.03

 Stock option expenses

1,912

2,898

6.01.01.04

 Unrealized interest and finance charges, net 

10,229

46,975

6.01.01.05

 Financial instruments

(763)

  (790)

6.01.01.06

 Depreciation and amortization

15,518

25,962

6.01.01.07

 Provision for legal claims

44,764

61,431

6.01.01.08

 Provision for profit sharing 

3,795

9,394

6.01.01.09

 Warranty provision

  (3,656)

(7,439)

6.01.01.11

 Allowance for doubtful accounts 

  (19,037)

17,767

6.01.01.12

 Provision for realization of non-financial assets - properties for sale

  (39,469)

(11,141)

6.01.02

 Variations in assets and liabilities

71,449

345,128

6.01.02.01

 Trade accounts receivable

  (117,062)

180,528

6.01.02.02

 Properties for sale

206,932

263,519

6.01.02.03

 Other accounts receivable

  (9,364)

(9,272)

6.01.02.04

 Prepaid expenses

2,351

(2,978)

6.01.02.05

 Obligations for purchases of properties and advance from customers

44,399

(26,900)

6.01.02.06

 Taxes and contributions

10,392

(1,430)

6.01.02.07

 Suppliers

8,530

10,520

6.01.02.08

 Salaries and charges payable

3,080

(8,887)

6.01.02.09

 Transactions with related parties

  (12,442)

(22,906)

6.01.02.10

 Other obligations

  (63,033)

(35,393)

6.01.02.11

 Income tax and social contribution payable

  (2,334)

(1,673)

6.01.03

 Other

-

51,959

6.01.03.01

 Net cash from operating activities related to discontinued operations

-

51,959

6.02

 Net cash from investment activities

  (89,511)

335,826

6.02.01

 Purchases of property, equipment and intangible assets

  (17,943)

(18,370)

6.02.02

 Increase in investments

  (3,988)

1,294

6.02.03

 Redemption of short-term investments

882,542

851,218

6.02.04

 Purchase of short-term investments

  (950,122)

(756,944)

6.02.07

 Proceeds from the exercise of preemptive rights

-

219,510

6.02.08

 Transaction costs

-

(9,545)

6.02.09

 Net cash from investing activities related to discontinued operations

-

48,663

6.03

 Net cash from financing activities

95,855

(414,964)

6.03.01

Capital increase

  167

  -

6.03.02

 Increase in loans, financing and debentures

377,841

255,805

6.03.03

 Payment of loans, financing and debentures

  (532,624)

(721,076)

6.03.06

 Loan transactions with related parties

(843)

5,625

6.03.07

 Payables to venture partners

-

(1,237)

6.03.08

 Disposal of treasury shares

  715

  317

6.03.10

 Assignment of receivables

-

21,513

6.03.11

 Net cash from financing activities related to discontinued operations

-

24,089

6.03.12

Subscription and payment of common shares

250,599

  -

6.04

Foreign exchange gains and losses on cash and cash equivalents

-

(124,711)

6.05

 Net increase (decrease) in cash and cash equivalents

  (20,596)

 (2,908)

6.05.01

 Cash and cash equivalents at the beginning of the period

28,527

29,534

6.05.02

 Cash and cash equivalents at the end of the period

7,931

26,626

 

16


 
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FROM 01/01/2018 TO 09/30/2018 (in thousands of Brazilian reais)

 CODE

 DESCRIPTION

  Capital 

  Capital reserves, stock options  and treasury shares 

  Profit reserves 

  Retained earnings

  Other comprehensive income 

  Total Shareholders’ equity 

  Non controlling interest 

  Total equity Consolidated 

5.01

Opening balance

2,521,152

  56,359

-  

(1,821,954)

   -  

  755,557

3,847

   759,404

5.02

Adjusted prior year

  -  

   -  

-  

   (16,869)

   -  

  (16,869)

-  

   (16,869)

5.02.01

Adoption of CPC 48 (IFRS 9)

  -  

   -  

-  

   (16,869)

   -  

  (16,869)

-  

   (16,869)

5.03

Opening adjusted balance

2,521,152

  56,359

-  

(1,838,823)

   -  

  738,688

3,847

   742,535

5.04

Capital transactions with shareholders

  167

   255,224

-  

  (1,318)

   -  

  254,073

-  

   254,073

5.04.01

Capital increase

  167

   250,599

-  

-  

   -  

  250,766

-  

   250,766

5.04.03

Stock option plan

  -  

2,592

-  

-  

   -  

   2,592

-  

2,592

5.04.05

Treasury shares sold

  -  

2,033

-  

  (1,318)

   -  

   715

-  

715

5.05

Total comprehensive income (loss)

  -  

   -  

-  

(122,509)

   -  

   (122,509)

  (1,921)

(124,430)

5.05.01

Net income (loss) for the period

  -  

   -  

-  

(122,509)

   -  

   (122,509)

  (1,921)

(124,430)

5.06

Reserves

  -  

   -  

-  

-

   -  

-

(223)

(223)

5.06.01

Constitution of reserves

  -  

   -  

-  

-

   -  

-

(223)

(223)

5.07

Closing balance

2,521,319

   311,583

-  

(1,962,650)

   -  

  870,252

1,703

   871,955

 

17


 
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FROM 01/01/2017 TO 09/30/2017 (in thousands of Brazilian reais)

 CODE

 DESCRIPTION

  Capital 

  Capital reserves, stock options and treasury shares 

  Profit reserves 

  Retained earnings

  Other comprehensive income 

  Total Shareholders’ equity 

  Non controlling interest 

  Total equity Consolidated 

5.01

Opening balance

2,740,662

  49,424

-  

(861,761)

   -  

  1,928,325

2,128

   1,930,453

5.03

Opening adjusted balance

   2,740,662

  49,424

-  

(861,761)

   -  

  1,928,325

2,128

   1,930,453

5.04

Capital transactions with shareholders

  (219,510)

3,233

-  

   (107,720)

   -  

   (323,997)

-  

(323,997)

5.04.03

Stock option plan

  -  

2,916

-  

-  

   -  

   2,916

-  

2,916

5.04.05

Treasury shares sold

  -  

317

-  

-  

   -  

   317

-  

317

5.04.08

Capital reduction

(219,510)

-

-

(107,720)

-

(327,230)

-

(327,230)

5.05

Total of comprehensive income (loss)

   -  

   -  

-  

   (387,242)

   -  

   (387,242)

  (120)

(387,362)

5.05.01

Net income (loss) for the period

  -  

   -  

-  

(387,242)

   -  

   (387,242)

  (120)

(387,362)

5.07

Closing balance

  2,521,152

  52,657

-  

(1,356,723)

   -  

  1,217,086

2,008

   1,219,094

 

18


 
 

CONSOLIDATED STATEMENT OF VALUE ADDED (in thousands of Brazilian Reais)

   

 CODE

 DESCRIPTION

 YEAR TO DATE 01/01/2018 to 09/30/2018

 PREVIOUS YEAR TO DATE 01/01/2017 to 09/30/2017

7.01

 Revenue

838,972

480,398

7.01.01

 Real estate development, sales and services

836,804

498,165

7.01.04

 Allowance for doubtful accounts

2,168

(17,767)

7.02

 Inputs acquired from third parties

(627,853)

(397,028)

7.02.01

 Cost of sales and/or services

(524,145)

(392,201)

7.02.02

 Materials, energy, outsourced labor and other

(103,708)

(103,002)

7.02.04

 Other

-

98.175

7.02.04.01

 Result of discontinued operation

-

98.175

7.03

 Gross value added

211,119

83,370

7.04

 Retentions

(15,518)

(25,962)

7.04.01

 Depreciation and amortization

(15,518)

(25,962)

7.05

 Net value added produced by the Company

195,601

57,408

7.06

 Value added received through transfer

4,797

(118,981)

7.06.01

 Income from equity method investments

(10,414)

(142,661)

7.06.02

 Financial income

15,211

23,680

7.07

 Total value added to be distributed

200,398

(61,573)

7.08

 Value added distribution

200,398

(61,573)

7.08.01

 Personnel and payroll charges

60,102

72,061

7.08.01.01

 Direct remuneration

60,102

72,061

7.08.02

 Taxes and contributions

85,378

51,393

7.08.02.01

 Federal

85,378

51,393

7.08.03

 Compensation – Interest

177,427

202,215

7.08.03.01

 Interest

172,819

197,816

7.08.03.02

 Rent

4,608

4,399

7.08.04

 Compensation – Company capital

(122,509)

(387,242)

7.08.04.03

 Net income (retained losses)

(122,509)

(387,242)

 

19


 

 

FOR IMMEDIATE RELEASE - São Paulo, November 8, 2018 – Gafisa S.A. (B3: GFSA3; NYSE: GFA), one of Brazil’s leading homebuilders, today reported its financial results for the third quarter ended September 30, 2018.

 

GAFISA  ANNOUNCES   
3Q18 RESULTS

 

 

 

Conference Call
November 9, 2018

 

11:00 a.m.  Brasília time

In Portuguese

+55 (11) 3127-4971 / 3728-5971 (Brazil)

Code: Gafisa

 

8:30 a.m. US EST

In English

(simultaneous translation from Portuguese)

+1 516 300-1066  (USA)

Code: Gafisa

 

Webcast: www.gafisa.com.br/ri

 

Replay:

+55 (11) 3127-4999

Portuguese: 35492815

English: 40262218

 

 

Shares

GFSA3 – B³

GFA – NYSE

Total outstanding shares: 44,757,914¹

Average Daily Traded Volume (3Q18):

R$11.9 million

¹including 871,664 treasury shares

 

As management was elected on 09/28/18, it is therefore not liable for 3Q18 operations and  results, and hereby releases its first report.

Firstly, over the past 40 days, our priority was to cut costs, processes and contracts, and optimize our structure. Specifically, we reduced our workforce by 50%, which will amount to R$36 million/year savings, which includes the Rio de Janeiro branch shutdown. From now on, we will concentrate our efforts solely on the region of São Paulo, Brazil’s largest market.

In addition, we proposed to our shareholders to transfer the Company's headquarters from São Paulo to São Caetano do Sul, at Gafisa’s owned property, which, besides sheltering our operations, will save R$4.7 million/year on office lease costs.

In addition to our focus on cost-cutting initiatives, the new management is pursuing innovation to Gafisa’s business model, highlighting as short-term actions: (i) the launch of Gafisa Serviços (Gafisa Services), which offers post-warranty services, house-up (customization of unit to be delivered according to customer’s needs) and rental of residential and commercial units, owned and third-party units, and (ii) the setup of an Innovation Committee, headed by Mr. Pedro Carvalho de Melo, one of our independent board members, and comprised of other four executives of the Company, representing the areas of building sites, new business, and sales. Mr. Melo is the academic coordinator of FGV/IDE's international programs and the chairman of Gafisa’s Audit Committee.

For the fourth quarter, we have already directed our efforts toward selling existing inventory. As to launches, new management will prioritize more profitable projects with higher market acceptance.

To subpsort the Company’s recovery in the upcoming years, we are analyzing funding alternatives.

Over the next few months, we will be working on the Business Plan for the next two years, which will be released to the market in due course. Our objective is to continue adjusting the Company's business model, driving solid performance which creates value for shareholders and stakeholders.

 

Ana Recart

CEO, CFO and Investor Relations Officer

 

 

20


 
 

 

 MAIN CONSOLIDATED INDICATORS

 

Table 1 - Operational Performance (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Launches

71,144

399,875

-82.2%

463,841

-84.7%

609,734

463,841

31.5%

Gross Sales

188,125

405,858

-53.6%

438,429

-57.1%

887,443

914,834

-3.0%

Cancellations

(51,661)

(59,912)

-13.8%

(84,390)

-47.3%

(169,276)

(316,251)

-46.5%

Pre-Sales

136,464

345,946

-60.6%

354,039

-61.5%

718,167

598,583

20.0%

Net Sales over Subpsly (SoS)

9.4%

19.9%

-10.5 bps

18.3%

-8.9 bps

35.3%

27.5%

7.8 bps

Delivery PSV

346,009

300,991

15.0%

75,227

360.0%

647,001

820,153

-21.1%

Inventories

1,318,698

1,395,626

-5.5%

1,581,402

-16.6%

1,318,698

1,581,402

-16.6%

 

 

 

Table 2 – Financial Performance (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Net Revenue

252,306

302,271

-16.5%

160,325

57.4%

767,974

444,117

72.9%

Adjusted Gross Profit

80,330

104,366

-23.0%

18,686

329.9%

243,829

51,916

369.7%

Adjusted Gross Margin 1

31.8%

34.5%

-2.7 bps

11.7%

20.1 bps

31.7%

11.7%

20.0 bps

Adjusted EBITDA

20,535

29,164

-29.6%

(44,199)

-146.5%

52,942

(156,582)

-133.8%

Adjusted EBITDA Margin²

8.1%

9.6%

-1.5 bps

-27.6%

35.7 bps

6.9%

-35.3%

42.2 bps

Net Income

(37,225)

(29,359)

26.8%

(157,841)

-76.4%

(122,509)

(485,417)

-74.8%

Backlog Revenues

587,344

701,634

-16.3%

630,168

-6.8%

587,344

630,168

-6.8%

Backlog Results ³

215,778

262,828

-17.9%

220,174

-2.0%

215,778

220,174

-2.0%

Backlog Results Margin ³ 5

36.7%

37.5%

-0.8 bps

34.9%

1.8 bps

36.7%

34.9%

1.8 bps

Net Debt

765,898

751,873

1.9%

1,063,274

-28.0%

765,898

1,063,274

-28.0%

Cash and Cash Equivalents 4

194,446

212,897

-8.7%

155,998

24.6%

194,446

155,998

24.6%

Equity + Minority Shareholders

871,955

908,570

-4.0%

1,221,093

-28.6%

871,955

1,221,093

-28.6%

(Net Debt – Proj. Fin.) / (Equity + Minorit.)

22.7%

17.3%

5.4 bps

12.7%

10.0 bps

22.7%

12.7%

10.0 bps

 

¹ Adjusted by capitalized interests;

² Adjusted by stock option plan expenses (non-cash), minority shareholders;

³ Backlog  results  net  of PIS/COFINS  taxes (3.65%) and  excluding  the  impact  of  PVA  (Present Value Adjustment) method  according  to  Law  No. 11.638.

4 Cash and cash equivalents, and marketable securities.

5 Backlog results comprise the projects restricted by condition precedent

 

 

21


 
 

 

OPERATIONAL RESULTS

 

Table 3 - Operational Performance (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Launches

71,144

399,875

-82.2%

463,841

-84.7%

609,734

463,841

31.5%

Gross Sales

188,125

405,858

-53.6%

438,429

-57.1%

887,443

914,834

-3.0%

Cancellations

(51,661)

(59,912)

-13.8%

(84,390)

-47.3%

(169,276)

(316,251)

-46.5%

Pre-Sales

136,464

345,946

-60.6%

354,039

-61.5%

718,167

598,583

20.0%

Sales over Subpsly (SoS)

9.4%

19.9%

-10.5 bps

18.3%

-8.9 bps

35.3%

27.5%

7.8 bps

Delivery PSV

346,009

300,991

15.0%

75,227

360.0%

647,001

820,153

-21.1%

 

 

 

Launches

The Company launched one project in the quarter, the Vision Pinheiros, in the city of São Paulo, with total PSV of R$71.1 million. Launch volume in 9M18 reached R$609.7 million, 31.5% higher than the same period last year.

*It considers 9M18

 

Table 4 - Launches (R$ 000)

Project

City

Period

PSV

Upside Pinheiros

São Paulo/SP

1Q18

138,715

Upside Paraíso

São Paulo/SP

2Q18

147,949

Belvedere Lorian

Osasco/SP

2Q18

165,130

MOOV Belém

São Paulo/SP

2Q18

86,797

Vision Pinheiros

São Paulo/SP

3Q18

71,144

TOTAL

 

 

609,734

 

 

22


 
 

 

Sales

In 3Q18, gross sales totaled R$188.1 million. Lower sales volume in the period, versus 2Q18 and 3Q17, is due to: (i) heightened political uncertainty, which resulted in an economic slowdown and drop in consumer confidence and (ii) lower volume of launches in the period. It is also worth mentioning that the Vision Pinheiros project was launched on September 29, last weekend of September, with many in-progress sales negotiations that will be included in fourth quarter results. In 9M18, gross sales totaled R$887.4 million versus R$914.5 million in 9M17.

Cancellations came to R$51.7 million in 3Q18, 13.8% lower than in 2Q18, and a sharp drop of 47.3% compared to 3Q17, despite a significant volume of projects delivered in the quarter. Cancellations performance year to date also reflects this downward trend, reaching R$169.3 million in 9M18. The average monthly Cancellations decreased from R$35.1 million in 9M17 to R$18.8 million in 9M18.

The net pre-sales totaled R$136.5 million in 3Q18. In 9M18, net pre-sales came to R$718.2 million, 20% higher than in 9M17.

 

23


 
 

 

Sales Over Subpsly (SoS)

Quarterly SoS was 9.4%. The 10.5 bps reduction vs. 2Q18 and 8.9 bps compared to 3Q17 were due to the lower volume of launches in the period. SoS of launches in general is higher than inventories SoS. In the last 12 months, SoS was 39%, in line with 3Q17.

Inventory (Property for Sale)

Inventory at market value was R$1,318.7 million in 3Q18, down 5.5% quarter-over-quarter. Year-over-year the reduction was 16.6%.

               

Table 5 – Inventory at Market Value 3Q18 x 2Q18 (R$ 000)

 

Inventories EoP

2Q18

Launches

Cancellations

Gross Sales

Adjustements¹

Inventories

EoP 3Q18

Q/Q(%)

São Paulo

1,148,760

71,144

35,557

(160,909)

(2,739)

1,091,812

-5.0%

Rio de Janeiro

191,798

-

13,522

(19,677)

(9,047)

176,596

-7.9%

Other Markets

55,068

-

2,583

(7,539)

178

50,290

-8.7%

Total

1,395,626

71,144

51,661

(188,125)

(11,608)

1,318,698

-5.5%

¹ Adjustments reflect the updates related to the project scope, launch date and pricing update in the period.


The inventory turnover at the end of 3Q18 was 19 months, in line with 3Q17.
 

 

 

24


 
 

 

The inventory of finished units fell from R$499.8 million (35.8% of total inventory) in 2Q18 to R$434.2 million in 3Q18 (32.9% of total).

From the total finished units, 47.6% are commercial projects. This percentage is due to lower sales speed in this segment, which has lower liquidity.

 

 

Table 6 – Inventory at Market Value – Financial Progress – POC - (R$ 000)

 

Not Initiated

Up to 30% built

30% to 70% built

More than 70% built

Finished Units

Total 3Q18

São Paulo

196,458

80,553

364,214

219,628

230,959

1,091,812

Rio de Janeiro

-

-

-

5,188

171,408

176,596

Other Markets

-

-

18,478

-

31,812

50,290

Total

196,458

80,553

382,692

224,815

434,180

1,318,698

 

Delivered Projects and Transfer

The Company delivered three projects with total PSV of R$346.0 million, 15.0% higher than in 3Q17. As of September 30, 2018, Gafisa was managing the construction of 19 projects, all of which are on schedule.

Over the past few years, the Company has been taking steps to improve the receivables/transfer process, aiming at maximizing the return rates on capital employed in the projects. Currently, the Company’s guideline is to conclude the transfer process of 90% of eligible units within 90 days after project delivery.

 

PSV transferred in 3Q18 climbed 69.8% to R$238.6 million quarter-over-quarter and 90.0% year-over-year, bolstered by an increase in PSV of projects delivered in the period. In 9M18, PSV transferred came to R$438.1 million, 19.6% higher than in 9M17, due to a lower PSV volume of deliveries this year.                               

               

Table 7 – Transfer

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

PSV Transferred ¹

238,644

140,505

69.8%

125,609

90.0%

438,147

366,392

19.6%

Delivered Projects

3

5

-40.0%

1

200.0%

8

8

0.0%

Delivery Units

780

1,025

-23.9%

296

163.5%

1,805

1,890

-4.5%

Delivered PSV ²

346,009

300,991

15.0%

75,227

360.0%

647,001

820,153

-21.1%

¹ PSV transferred refers to the potential sales value of the units transferred to financial institutions;

² PSV = Potential sales value of delivered units.

 

 

Landbank

The Company’s landbank, with an estimated PSV of R$3.9 billion, represents 33 potential projects/phases which have been revised by the new management.

Aproximately 58.3% of land was acquired through swaps in the quarter. In 3Q18, Gafisa acquired three new land areas in its strategic market (São Paulo), with potential PSV of R$324.4 million. The physical swap of these land acquisitions accounted for 79% of total purchase.

 

 

25


 
 

 

 

Table 8 - Landbank (R$ 000)

 

PSV
(% Gafisa)

% Swap Total

% Swap Units

% Swap Financial

Potential Units
(% Gafisa)

Potential
Units (100%)

São Paulo

2,645,527

55.5%

51.2%

4.3%

5,804

6,470

Rio de Janeiro

1,273,603

62.5%

62.5%

0.0%

1,712

1,712

Total

3,919,130

58.3%

55.7%

2.6%

7,516

8,182

¹ The swap percentage is measured compared to the historical cost of land acquisition.

² Potential units are net of swaps and refer to Gafisa’s and/or its partners’ interest in the project.

 

 

Table 9 – Changes in the Landbank (3Q18 x 2Q18 - R$ 000)

 

Initial

Landbank

Land

Acquisition

Launches

Cancellations

Adjustments

Final Landbank

São Paulo

2,386,018

324,439

71,144

-

6,214

2,645,527

Rio de Janeiro

1,353,466

-

-

79,863

-

1,273,603

Total

3,739,484

324,439

71,144

79,863

6,214

3,919,130

 

FINANCIAL RESULTS

Revenue

Net revenues increased to R$252.3 million in 3Q18, up by 57.4% from 3Q17.The revenue contribution from projects launched from 2016 to 2017 were boosted by higher work evolution in the period. The MOOV Belém and Upside Pinheiros projects launched in 2Q18 contributed R$78 million revenue in the quarter.

Table 10 – Revenue Recognition (R$ 000)

 

3Q18

3Q17

Launches

Pre-Sales

%
Sales

Revenue

%

Revenue

Pre-Sales

%
Sales

Revenue

%

Revenue

2018

26,109

19.1%

81,694

32.4%

-

0.0%

-

0.0%

2017

27,290

20.0%

52,958

21.0%

224,814

63.5%

-

0.0%

2016

29,067

21.3%

83,723

33.2%

27,258

7.7%

19,555

12.2%

2015

35,017

25.7%

44,362

17.6%

40,346

11.4%

73,627

45.9%

<2014

18,981

13.9%

(10,431)

-4.1%

61,620

17.4%

67,143

41.9%

Total

136,464

100%

252,307

100.0%

354,039

100%

160,324

100.0%

SP + RJ

131,507

96.4%

253,513

100.5%

349,248

98.6%

160,757

100.3%

Other Markets

4,956

3.6%

(23,735)

-9.4%

4,791

1.4%

(433)

-0.3%

                 

 

Gross Profit & Margin

Gafisa’s adjusted gross profit totaled R$80.3 million in 3Q18, 329.9% higher than in 3Q17, due to sales of projects with better margins. In 9M18, such growth was 369.7% higher than in 9M17, totaling R$243.8 million.

 

Adjusted gross margin in 3Q18 was 31.8%, 2,018 bps higher than in 3Q17. This margin gain is also reflected in the year-over-year comparison, 31.7% in 9M18.

 

 

26


 
 

 

 

Table 11 – Gross Margin (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Net Revenue

252,306

302,271

-16.5%

160,325

57.4%

767,974

444,117

72.9%

Gross Profit

48,746

72,824

-33.1%

(7,631)

738.8%

144,432

(39,201)

468.4%

Gross Margin

19.3%

24.1%

-4.8 bps

-4.8%

24.1 bps

18.8%

-8.8%

27.6 bps

(-) Financial Costs

31,584

31,542

0.1%

26,317

20.0%

99,397

91,117

9.1%

Adjusted Gross Profit 1

80,330

104,366

-23.0%

18,686

329.9%

243,829

51,916

369.7%

Adjusted Gross Margin 1

31.8%

34.5%

-2.7 bps

11.7%

20.1 bps

31.7%

11.7%

20.0 bps

¹ Adjusted by capitalized interests.

 

Selling, General and Administrative Expenses (SG&A)

General and administrative expenses totaled R$22.3 million in 3Q18, 7.0% higher than in 2Q18. This increase

is mainly due to a provision for severance pay to the former executive board in September 2018. However, in 9M18, we saw a 9.8% decrease, in line with cost-saving measures.

In 3Q18, selling expenses were 26.5% and 9.9% lower than in 2Q18 and 3Q17, respectively, due to lower commission and launch expenses in the period. By contrast, in the 9M18 vs 9M17 comparison, higher volume of launches increased selling expenses by 15.6% to R$73.0 million.

Therefore, selling, general and administrative expenses came to R$43.0 million in 3Q18 and R$134.9 million in 9M18.

 

Table 12 – SG&A Expenses (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Selling Expenses

(20,653)

(28,110)

-26.5%

(22,929)

-9.9%

(73,042)

(63,169)

15.6%

G&A Expenses

(22,300)

(20,845)

7.0%

(21,441)

4.0%

(61,841)

(68,548)

-9.8%

Total SG&A Expenses

(42,953)

(48,955)

-12.3%

(44,370)

-3.2%

(134,883)

(131,717)

2.4%

 

In 3Q18, other operating revenues/expenses totaled R$17.6 million, in line with 2Q18. The year-over-increase is mainly due to higher litigation expenses. In 9M18, however, other operating revenues/expenses came in 22.5% lower than in 9M17.

 

Table 13 – Other Operating Revenues/Expenses (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Litigation Expenses

(17,241)

(15,747)

9.5%

(14,654)

17.7%

(44,764)

(61,431)

-27.1%

Others

(337)

(1,972)

-82.9%

4,625

-107.3%

(2,738)

127

-2255.9%

Total

(17,578)

(17,719)

-0.8%

(10,029)

75.3%

(47,502)

(61,304)

-22.5%

 

27


 
 

 

Adjusted EBITDA

Adjusted EBITDA totaled R$20.5 million in 3Q18 and R$52.9 million in 9M18, 133.8% higher than in 9M17

Table 14 – Adjusted EBITDA (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Net Income

(37,225)

(29,359)

26.8%

(157,841)

76.4%

(122,509)

(387,242)

-68.4%

Discontinued Operation Result 1

-

-

0.0%

-

0.0%

-

98,175

-100.0%

Adjusted Net Income1

(37,225)

(29,359)

26.8%

(157,841)

76.4%

(122,509)

(485,417)

74.8%

(+) Financial Results

19,179

19,082

0.5%

21,069

-9.0%

58,211

83,019

-29.9%

(+) Income Taxes

670

1,432

-53.2%

(622)

207.6%

2,333

1,673

39.5%

(+) Depreciation and Amortization

6,393

5,140

24.4%

8,379

-23.7%

15,518

25,962

-40.2%

(+) Capitalized Interest

31,584

31,542

0.1%

26,317

20.0%

99,397

91,117

9.1%

(+) Expenses w Stock Option Plan

634

1,369

-53.7%

1,194

-46.9%

1,912

2,898

-34.0%

(+) Minority Shareholders

(700)

(42)

1566.7%

(66)

959.1%

(1,920)

(120)

1500.0%

(+) AUSA Income Effect Adjusted

-

-

0.0%

57,371

-100.0%

-

124,286

-100.0%

Adjusted EBITDA1

20,535

29,164

-29.6%

(44,199)

146.5%

52,942

(156,582)

133.8%

      ¹ Sale of Tenda shares.

 

Financial Result

In 3Q18, financial result totaled a R$19.2 million expense, in line with 2Q18. When compared to 3Q17, financial result dropped 9% due to debt reduction. In 9M18, financial result was an expense of R$58.2 million, 29.9% lower than the same period last year.

 

Net Income

In 3Q18, the Company posted a net loss of R$37.2 million, compared to a net loss of R$29.4 million in 2Q18 and R$100.5 million in 3Q17. For 9M18, net loss totaled R$122.5 million versus a net loss of R$361.1 million in 9M17.

Table 15 – Net Result (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Net Revenue

252,306

302,271

-16.5%

160,325

57.4%

767,974

444,117

72.9%

Gross Profit

48,746

72,824

-33.1%

(7,631)

-738.8%

144,432

(39,201)

-468.4%

Gross Margin

19.3%

24.1%

-4.8 bps

-4.8%

24.1 bps

18.8%

-8.8%

27.6 bps

Adjusted Gross Profit 1

80,330

104,366

-23.0%

18,686

329.9%

243,829

51,916

369.7%

Adjusted Gross Margin

31.8%

34.5%

-2.7 bps

11.7%

20.1 bps

31.7%

11.7%

20.0 bps

Adjusted EBITDA 2

20,535

29,164

-29.6%

(44,199)

-146.5%

52,942

(156,582)

-133.8%

Adjusted EBITDA Margin

8.1%

9.6%

-1.5 bps

-27.6%

35.7 bps

6.9%

-35.3%

42.2 bps

Income from Discontinued Operations 3

-

-

0.0%

-

0.0%

-

98,175

-100.0%

Adjusted Net Income 4

(37,225)

(29,359)

26.8%

(157,841)

-76.4%

(122,509)

(485,417)

-74.8%

( - ) Equity income from Alphaville

-

-

0.0%

(57,371)

-100.0%

-

(124,286)

-100.0%

Adjusted Net Result (ex-AUSA)

(37,225)

(29,359)

26.8%

(100,470)

-62.9%

(122,509)

(361,131)

-66.1%

¹ Adjusted by capitalized interests;

² Adjusted by note 1, by expense with stock option plan (non-cash) and minority shareholders. EBITDA does not consider Alphaville's equity income;

³ Sale of Tenda shares;

4Adjusted by item 3.

 

 

28


 
 

 

Backlog of Revenues and Results

The balance of backlog revenues  totaled R$215.8 million in 3Q18, 17.9% lower than in 2Q18 and 2.0% lower year-over-year, both mainly due to revenue recognition of MOOV Belém and Upside Paraíso projects in the quarter.

 

Table 16 – Backlog Results (REF) (R$ 000)

 

3Q18

2Q18

Q/Q(%)

3Q17

Y/Y(%)

Backlog Revenues

587,344

701,634

-16.3%

630,168

-6.8%

Backlog Costs (units sold)

(371,566)

(438,806)

-15.3%

(409,994)

-9.4%

Backlog Results

215,778

262,828

-17.9%

220,174

-2.0%

Backlog Margin

36.7%

37.5%

-0.8 bps

34.9%

1.8 bps

Note: Backlog  results  net    of  PIS/COFINS  taxes (3.65%)  and  excluding  the  impact  of  PVA (Present Value Adjustment) method  according  to  Law No.  11.638.

Backlog results comprise the projects restricted by condition precedent.

 

29


 
 

 

BALANCE SHEET

 

Cash and Cash Equivalents and Marketable Securities

On September 30, 2018, cash and cash equivalents and marketable securities totaled R$194.4 million.

 

Receivables

At the end of 3Q18, total accounts receivables totaled R$1.4 billion, down 6.2% and 2.0% versus 2Q18 and 3Q17, respectively. Of this amount, R$783.5 million was already recognized on the balance sheet and $285.6 million is expected to be received in 2018.

Table 17 – Total Receivables (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

Receivables from developments (off balance sheet)

609,594

728,214

-16.3%

654,040

-6.8%

Receivables from PoC- ST (on balance sheet)

569,166

562,072

1.3%

570,303

-0.2%

Receivables from PoC- LT (on balance sheet)

214,405

195,199

9.8%

197,407

8.6%

Total

1,393,165

1,485,485

-6.2%

1,421,750

-2.0%

Notes: ST – Short term | LT- Long term | PoC – Percentage of Completion Method.

Receivables from developments: accounts receivable not yet recognized according to PoC and BRGAAP

Receivables from PoC: accounts receivable already recognized according to PoC and BRGAAP.

 

 

Table 18 – Receivables Schedule (R$ 000)

 

Total

2018

2019

2020

2021

2022 – and after

Receivables from PoC

783,571

285,602

312,306

114,576

65,019

6,068

 

 

Cash Generation

Cash generation was negative R$14.0 million in 3Q18. Excluding land payment expenses in the period of R$26.1 million, cash generation would have totaled R$12.1 million.

Table 19 –Cash Generation (R$ 000)

 

2Q18

3Q18

Availabilities 1

212,897

194,445

Change in Availabilities (1)

7,959

-18,452

Total Debt + Investor Obligations

964,770

960,344

Change in Total Debt + Investor Obligations (2)

-18,698

-4,426

Capital Increase (3)

-

-

Cash Generation in the period (1) - (2) - (3)

26,657

-14,026

Final Accumulated Cash Generation

-45,203

-59,229

                                                        ¹ Cash and cash equivalents. and marketable securities.

 

30


 
 

 

Liquidity

In 3Q18, net debt reached R$765.9 million, down 28.0% year-over-year. The Company’s Net Debt/Shareholders’ Equity ratio at the end of 3Q18 was 87.8%.

 

Table 20 – Debt and Investor Obligations (R$ 000)

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

Debentures - FGTS (A)

-

-

0.0%

154,830

-100.0%

Debentures – Working Capital (B)

281,325

223,663

25.8%

127,424

120.8%

Project Financing SFH – (C)

567,696

594,917

-4.6%

753,639

-24.7%

Working Capital (D)

111,323

146,190

-23.9%

183,379

-39.3%

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

960,344

964,770

-0.5%

1,219,272

-21.2%

Cash and Availabilities¹ (F)

194,446

212,897

-8.7%

155,998

24.6%

Net Debt (E)-(F) = (G)

765,898

751,873

1.9%

1,063,274

-28.0%

Equity + Minority Shareholders (H)

871,955

908,570

-4.0%

1,221,093

-28.6%

(Net Debt) / (Equity) (G)/(H) = (I)

87.8%

82.8%

4.9 bps

87.1%

0.7 bps

(Net Debt – Proj. Fin.) / Equity (G)-

((A)+(C))/(H) = (J)

22.7%

17.3%

5.4 bps

12.7%

10.0 bps

¹ Cash and cash equivalents and marketable securities.

 

The Company ended 3Q18 with R$201.4 million of total short-term indebtedness, 21.0% of total debt versus 51.5% at the end of 3Q17. On September 30, 2018, the consolidated average cost of debt stood at 11.46% p.a. or 175.2% of CDI.

 

                                                    Table 21 – Debt Maturity

(R$ thousands)

Average Cost (p.a.)

Total

Up to Sep/19

Up to Sep/20

Up to Sep/21

Up to Sep/22

 

Debentures – Working Capital (A)

CDI + 3% / IPCA + 8.37% / CDI + 5.25% / CDI + 3.75%

281,325

31,196

182,211

57,977

9,941

 

Project Financing (B)

TR + 8.30% a 14.19% / 12.87% / 143% CDI

567,696

169,987

285,261

112,448

-

 

Working Capital (C)

135% CDI / CDI + 2.5% / CDI + 3% / CDI + 3.70% / CDI + 4.25%

111,323

184

37,364

73,775

-

 

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

 

960,344

201,367

504,836

244,200

9,941

 

% of Total Maturity per period

 

21.0%

52.6%

25.4%

1.0%

 

Project  debt  maturing  as  %  of  total  debt  (B)/ (D)

 

84.4%

56.5%

46.0%

0.0%

 

Corporate   debt   maturing       as  %  of  total  debt  ((A)+(C))/ (D)

 

15.6%

43.5%

54.0%

100.0%

 

Ratio Corporate Debt / Mortgage

40.9% / 59.1%

     
                       

 

31


 
 

 

SUBSEQUENT EVENTS

 

Extraordinary Shareholders’ Meeting Call Notice

Headquarters relocation

On October 04, 2018, Gafisa called for an Extraordinary Shareholders’ Meeting (ESM) to resolve on the headquarters relocation from Avenida das Nações Unidas, 8,501, 19o andar, in the City and State of São Paulo, CEP: 05425-070, to Alameda Caulim, 115, in the city of São Caetano do Sul, State of São Paulo, CEP: 09531-195, and accordingly, amend Article 2 of the Company's Bylaws.

Election of Fiscal Council’s Members

On October 30, 2018, Gafisa called for an Extraordinary Shareholders’ Meeting (ESM) to resolve on the election of new members to the Company’s Fiscal Council.

 

Ratings Review

S&P Global Ratings downgraded Gafisa’s rating from ‘brBBB’ to ‘brBB-’ with Gafisa under negative CreditWatch after suspending payment to its subpsliers. The downgrade was due to the Company's announcement  of temporary suspension of payments to subpsliers, aiming at reassessing its strategies; the ratings agency believes this impacts the Company’s reputation, as it reflects a weakened status of is liquidity and intensifies risks of refinancing.

The Company’s management clarifies that this suspension was temporary and to reassess internal strategies, and informs that payment to its subpsliers and contractors have resumed and remain on schedule as previously indicated.

 

Share Buyback Program

On September 28, the Company abpsroved the commencement of its Share Buyback Program. Shares acquired will be held in treasury, and may be subsequently cancelled, sold and/or used, observing the limit of up to 3,516,970 common shares. The maximum term to acquire the Company’s shares shall be twelve (12) months, beginning on October 1st, 2018 and ending on October 1st, 2019.

From October 01 to 24, 2018, considering the blackout period starting on October 25, 2018, the Company acquired 3,161,300 shares within the Share Buyback Program.


 

 

32


 
 

 

 

 

São Paulo, November 8, 2018.

 

Alphaville Urbanismo SA released its results for the third quarter of 2018.

 

Financial Results

In 3Q18, net revenue came in at negative R$4 million and net loss totaled R$243 million.

 

 

 

 

 

 

 

 

 

 

 

3Q18

3T17

9M18

9M17

3Q18 vs. 3Q17

9M18 vs. 9M17

Net revenue

-4

41

101

153

-111%

-34%

Net income

-243

-191

-533

-414

n.a

n.a

 

 

 

 

 

 

 

             

 

 

It is worth mentioning that Gafisa discontinued the recognition of its share in future losses after reducing the accounting balance of its 30% stake in Alphaville's share capital to zero.

For further information, please contact our Investor Relations team at ri@alphaville.com.br or +55 11 3038-7131.


 

33


 
 

 

Consolidated Income Statement

 

3Q18

2Q18

Q/Q (%)

3Q17

Y/Y (%)

9M18

9M17

Y/Y (%)

Net Revenue

252,306

302,271

-16.5%

160,325

57.4%

767,974

444,117

72.9%

Operating Costs

(203,560)

(229,447)

-11.3%

(167,956)

21.2%

(623,542)

(483,318)

29.0%

Gross Profit

48,746

72,824

-33.1%

(7,631)

-738.8%

144,432

(39,201)

-468.4%

Gross Margin

19.3%

24.1%

-4.8 bps

-4.8%

24.1 bps

18.8%

-8.8%

27.6 bps

Operating Expenses

(66,822)

(81,711)

-18.2%

(129,829)

-48.5%

(208,317)

(361,644)

42.4%

Selling Expenses

(20,653)

(28,110)

-26.5%

(22,929)

-9.9%

(73,042)

(63,169)

15,6%

General and Administrative Expenses

(22,300)

(20,845)

7.0%

(21,441)

4.0%

(61,841)

(68,548)

-9.8%

Other Operating Revenue/Expenses

(17,578)

(17,719)

-0.8%

(10,029)

75.3%

(47,502)

(61,304)

22.5%

Depreciation and Amortization

(6,393)

(5,140)

24.4%

(8,379)

-23.7%

(15,518)

(25,962)

40.2%

Equity Income

102

(9,897)

-101.0%

(67,051)

-100.2%

(10,414)

(142,661)

92.7%

Operational Result

(18,076)

(8,887)

103.4%

(137,460)

-86.8%

(63,885)

(400,845)

-84.1%

Financial Income

 6,130

3,737

64,0%

6,604

-7.2%

15,211

 23,680

-35.8%

Financial Expenses

 (25,309)

(22,819)

10,9%

(27,673)

-8.5%

(73,422)

 (106,699)

-31.2%

Income Tax and Social Contribution

(37,255)

(27,969)

33.2%

(158,529)

-76.5%

(122,096)

(483,864)

-74.8%

Income Tax and Social Contribution

 (670)

 (1,432)

-53.2%

 622

-207.7%

 (2,334)

 (1,673)

 39.5%

Net Income After Taxes on Income

 (37,925)

 (29,401)

29.0%

 (157,907)

-76.0%

 (124,430)

 (485,537)

 -74.4%

Continued Op, Net Income

 (37,925)

 (29,401)

29.0%

 (157,907)

-76.0%

 (124,430)

 (485,537)

 -74.4%

Discontinued Op, Net Income

 -

 -

0.0%

 -

0.0%

 -

 98,175

 -100.0%

Minority Shareholders

 (700)

 (42)

1566.7%

 (66)

960.6%

 (1,921)

 (120)

 1500.8%

Net Income

 (37,225)

 (29,359)

26.8%

 (157,841)

-76.4%

 (122,509)

 (387,242)

 -68.4%


 

34


 
 

 

Consolidated Balance Sheet

 

3Q18

2Q18

Q/Q(%)

3Q17

Y/Y(%)

Current Assets

 

 

 

 

 

Cash and Cash equivalents

7,931

14,161

-44%

26,626

-70.2%

Securities

186,515

198,736

-6%

129,372

44.2%

Receivables from clients

569,166

562,072

1%

570,303

-0.2%

Properties for sale

858,726

777,405

10%

987,657

-13.1%

Other accounts receivable

104,116

104,086

0%

122,968

-15.3%

Prepaid expenses and other

3,184

4,125

-22.8%

5,526

-42.4%

Land for sale

34,212

34,212

0.0%

3,270

946.2%

Subtotal

1,763,850

1,694,797

4.1%

1,845,722

-4.4%

 

 

 

 

 

 

Long-term Assets

 

 

 

 

 

Receivables from clients

214,405

195,199

9.8%

197,407

8.6%

Properties for sale

263,937

370,192

-28.7%

475,700

-44.5%

Other

116,874

114,656

1.9%

193,076

-39.5%

Subtotal

595,216

680,047

-12.5%

866,183

-31.3%

Intangible. Property and Equipment

43,047

41,011

5.0%

44,613

-3.5%

Investments

465,438

466,987

-0.3%

665,813

-30.1%

 

 

 

 

 

 

Total Assets

2,867,551

2,882,842

-0.5%

3,422,331

-16.2%

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Loans and financing

170,171

255,144

-33.3%

354,592

-52.0%

Debentures

31,196

21,875

42.6%

238,671

-86.9%

Obligations for purchase of land advances

from customers

145,468

148,536

-2.1%

170,680

-14.8%

Material and service subpsliers

106,363

94,632

12.4%

89,975

18.2%

Taxes and contributions

56,822

55,554

2.3%

50,412

12.7%

Other

297,503

298,213

-0.2%

335,353

-11.3%

Subtotal

807,523

873,954

-7.6%

1,239,683

-34.9%

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

Loans and financings

508,848

485,963

4.7%

582,426

-12.6%

Debentures

250,129

201,788

24.0%

43,583

473.9%

Obligations for Purchase of Land and

advances from customers

207,765

182,723

13.7%

98,117

111.8%

Deferred taxes

74,473

74,473

0.0%

100,405

-25.8%

Provision for Contingencies

98,557

90,516

8.9%

72,381

36.2%

Other

48,301

64,855

-25.5%

64,643

-25.3%

Subtotal

1,188,073

1,100,318

8.0%

961,555

23.6%

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

Shareholders’ Equity

870,252

905,948

-3.9%

1,217,086

-28.5%

Minority Interest

1,703

2,622

-35.0%

4,007

-57.5%

Subtotal

871,955

908,570

-4.0%

1,221,093

-28.6%

Total liabilities and Shareholders’ Equity

2,867,551

2,882,842

-0.5%

3,422,331

-16.2%


 

35


 
 

 

Consolidated Cash Flow

 

3Q18

3Q17

9M18

9M17

Net Income (Loss) before taxes

 (37,255)

(158,533)

 (122,096)

(483,864)

Expenses/revenues that does not impact working capital

 (5,810)

102,356

 (23,707)

287,718

Depreciation and amortization

 6,393

8,379

 15,518

25,962

Impairment

 (14,232)

-

 (39,469)

(11,141)

Expense with stock option plan

 634

1,195

 1,912

2,898

Unrealized interest and fees. net

 2,885

4,240

 10,229

46,975

Equity Income

 (102)

67,051

 10,414

142,661

Provision for guarantee

 (363)

(4,124)

 (3,656)

(7,439)

Provision for contingencies

 (17,931)

14,654

 44,764

61,431

Profit Sharing provision

 1,291

1,037

 3,795

9,394

Provision (reversal) for doubtful accounts

 (7,884)

10,068

 (19,037)

17,767

Gain / Loss of financial instruments

 (743)

(144)

 (763)

(790)

Clients

 (24,860)

22,086

 (117,062)

180,528

Properties held for sale

 39,166

116,052

 206,932

263,519

Other accounts receivable

 2,262

(9,673)

 (9,364)

(9,272)

Prepaid expenses and differed sales expenses

 941

377

 2,351

(2,978)

Obligations on land purchase and advances from clients

 21,974

2,861

 44,399

(26,900)

Taxes and contributions

 1,268

4,069

 10,392

(1,430)

Subpsliers

 11,870

10,939

 8,530

10,520

Payroll. charges and provision for bonuses

 2,715

(10,701)

 3,080

(8,887)

Other liabilities

 (20,266)

(6,419)

 (63,033)

(35,393)

Related party operations

 (3,985)

(13,203)

 (12,442)

(22,906)

Taxes paid

 (670)

622

 (2,334)

(1,673)

Cash provided by/used in operating activities /discontinued operation

 -

-

 -

51,959

Net cash from operating activities

 (1,030)

60,833

 (26,940)

200,941

Investment Activities

 -

-

 -

-

Purchase of fixed and intangible asset

 (8,429)

(7,674)

 (17,943)

(18,370)

Capital contribution in subsidiaries

 (1,708)

853

 (3,988)

1,294

Redemption of securities. collaterals and credits

 216,482

163,743

 882,542

851,218

Securities abpslication and restricted lending

 (204,261)

(116,521)

 (950,122)

(756,944)

Cash provided by/used in investment activities / discontinued operation

 -

-

 -

48,663

Transaction costs from discontinued operation

 -

-

 -

(9,545)

Receivable of preemptive right exercise ref. Tenda

 -

-

 -

219,510

Net cash from investment activities

 2,084

40,401

 (89,511)

335,826

Funding Activities

 -

-

 -

-

Related party contributions

 -

-

 -

(1,237)

Addition of loans and financing

 167,511

69,523

 377,841

255,805

Amortization of loans and financing

 (174,822)

(181,467)

 (532,624)

(721,076)

Assignment of credit receivables. net

 -

-

 -

21,513

Related Parties Operations

 (688)

(643)

 (843)

5,625

Sale of treasury shares

 715

-

 715

317

Cash provided by/used in financing activities/ discontinued operation

 -

-

 -

24,089

Capital Increase

 -

-

 167

-

Subscription and payment of common shares

 -

-

 250,599

-

Net cash from financing activities

 (7,284)

(112,587)

 95,855

(414,964)

Net cash variation for sales operations

 -

-

 -

(124,711)

Increase (decrease) in cash and cash equivalents

 (6,230)

(11,353)

 (20,596)

(2,908)

Beginning of the period

 14,161

37,979

 28,527

29,534

End of the Period

 7,931

26,626

 7,931

26,626

Increase (decrease) in cash and cash equivalents

 (6,230)

(11,353)

 (20,596)

(2,908)


 

36


 
 

 

 

Gafisa is one Brazil’s leading residential and commercial properties development and construction companies. Founded over 60 years ago. the Company is dedicated to growth and innovation oriented to enhancing the well-being. comfort. and safety of an increasing number of households. More than 15 million square meters have been built and abpsroximately 1,100 projects delivered under the Gafisa brand - more than any other company in Brazil. Recognized as one of the foremost professionally managed homebuilders. Gafisa’s brand is also one of the most respected. signifying both quality and consistency. In addition to serving the ubpser-middle and ubpser class segments through the Gafisa brand. the Company also participates through its 30% interest in Alphaville. a leading urban developer in the national development and sale of residential lots. Gafisa S.A. is a Corporation traded on the Novo Mercado of the B3 – Brasil. Bolsa. Balcão (B3:GFSA3) and is the only Brazilian homebuilder listed on the New York Stock Exchange (NYSE:GFA) with an ADR Level III. which ensures best practices in terms of transparency and corporate governance.

 

This release contains forward-looking statements about the business prospects. estimates for operating and financial results and Gafisa’s growth prospects. These are merely projections and. as such. are based exclusively on the expectations of management concerning the future of the business and its continued access to capital to fund the Company’s business plan. Such forward- looking statements depend. substantially. on changes in market conditions. government regulations. competitive pressures. the performance of the Brazilian economy and the industry. among other factors; therefore. they are subject to change without prior notice.

 

 

IR Contacts

Ana Recart

Fernanda Nogueira

Danielle Hernandes

Telephone: +55 11 3025-9242 / 9474

Email: ri@gafisa.com.br

IR Website: www.gafisa.com.br/ri

 

Media Relations

Máquina Cohn & Wolfe

Marilia Paiotti / Bruno Martins

Telephone: +55 11 3147-7463

Fax: +55 11 3147-7438

E-mail: gafisa@grupomaquina.com

 

 

37


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

1.    Operations

 

Gafisa S.A. ("Gafisa" or "Company") is a publicly traded company with a registered office at Avenida das Nações Unidas, 8.501, 19th floor, in the city and state of São Paulo, Brazil, it commenced its operations in 1997 with the objectives of: (i) promoting and managing all forms of real estate ventures on its own behalf or for third parties (in the latter case, as a construction company or proxy); (ii) selling and purchasing real estate properties; (iii) providing civil construction and civil engineering services; (iv) developing and implementing marketing strategies related to its own and third-party real estate ventures; and (v) investing in other companies with similar objectives.

 

The Company has stocks traded at B3 S.A. – Brasil, Bolsa, Balcão (former BM&FBovespa) and the New York Stock Exchange (NYSE), reporting its information to the Brazilian Securities and Exchange Commission (CVM) and the U.S. Securities and Exchange Commission (SEC).

 

The Company enters into real estate development projects with third parties through specific purpose partnerships (“Sociedades de Propósito Específico” or “SPEs”) or through the formation of consortia and condominiums. Such companies share management and operating structures, and corporate, management and operating costs with the Company. The SPEs, condominiums and consortia operate solely in the real estate industry and are linked to specific ventures.

 

 

On February 28, 2018, the Board of Directors partially ratified the capital increase approved at an ESM  held on December 20, 2017, in view of  the subscription and full payment of 16,717,752 new common shares, at a price per share of R$15.00, of which R$0.01 was allocated to capital, and R$14.99 was allocated to the capital reserve, totaling R$167 and R$250,599, respectively. The capital increase is part of the Company’s plans for reinforcing the availability of cash, and strengthening its capital structure in view of the current level of indebtedness, as well as making viable the Company’s strategic and operational positioning for a new cycle of the real estate market.

 

On September 25, 2018, an ESM was held, called at the request of its shareholder GWI Asset Management S.A., in which the following main resolutions were taken: (i) the removal from office, by a majority of votes, of all members of the Board of Directors, and (ii) the election, through multiple votes of new members. Immediately thereafter, at the Board of Directors’ meeting on September 28, 2018, the following items were resolved as part of the turnaround process and streamlining of the corporate structure of the Company: (i) the removals from office of the Chief Executive Officer, Chief Financial and Investor Relations Officer, and Chief Operating Officer, and the election of new statutory officers; (ii) adoption of new measures for approving the change of the Company’s registered office; (iii) shutdown of the branch located in Rio de Janeiro, and (iv) approval of the Company’s share repurchase program (Note 18.1).

 

 

38


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

2.    Presentation of quarterly information and summary of significant accounting policies

 

2.1.    Basis of presentation and preparation of individual and consolidated quarterly information

 

On November 7, 2018, the Company’s Board of Directors approved this individual and consolidated quarterly information of the Company and authorized its disclosure.

 

The Individual Quarterly Information (ITR) was prepared in accordance with Technical Pronouncement (CPC)  21 (R1) – “Interim Financial Reporting”, and the consolidated interim financial information was prepared in accordance with Technical Pronouncement (CPC) 21 (R1) – “Interim Financial Reporting” as well as with International Accounting Standard (IAS) 34 – “Interim Financial Reporting”, considering  the guidance provided in Circular Letter/CVM/SNC/SEP 01/2018 related to the application of Technical Guidance - OCPC 04, issued by the CPC and approved by the Brazilian Securities and Exchange Commission (CVM) and the Federal Accounting Council (CFC), regarding the recognition of revenue over time, as well as being presented consistently with the rules issued by the CVM applicable to the preparation of ITR.

 

Except for the changes described in Note 3, the quarterly information was prepared using the same accounting practices, judgments, estimates and assumptions adopted for the presentation and preparation of the financial statements for the year ended December 31, 2017. Therefore, the corresponding quarterly information should be read together with the financial statements as at December 31, 2017.

 

The individual quarterly information of the Company is not considered to be in compliance with the International Financial Reporting Standards (IFRS), since it considers the capitalization of interest on the qualifying assets of investees in the individual quarterly information of the Company.

 

The quarterly information was prepared on a going-concern basis. Management periodically assesses the Company’s ability to continue as going concern when preparing the quarterly information.

All amounts reported in the accompanying quarterly information are in thousands of Brazilian Reais, except where otherwise stated.

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 2.1 to the individual and consolidated financial statements as at December 31, 2017.

 

 

 

39


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

2.    Presentation of quarterly information and summary of significant accounting policies --Continued

 

2.1.    Basis of presentation and preparation of individual and consolidated quarterly information --Continued

 

2.1.1.    Consolidated quarterly information

 

The accounting practices were consistently adopted for all of the subsidiaries included in the consolidated quarterly information, and the fiscal year of these companies is the same as that of the Company. See further details in Note 9.

 

The other explanations related to this note were not subject to material changes in relation to the disclosures in Note 2.1.1 to the individual and consolidated financial statements as of December 31, 2017.

 

2.1.2.    Statement of Cash Flows

 

In view of the disclosure of the discontinued operations related to Construtora Tenda S.A. in 2017, and in line with CPC 03 – Statement of Cash Flows and CPC 31 - Non-current Assets Held for Sale and Discontinued Operations, the information on operating, financing and investment activities related to discontinued operations are presented in separated lines in the Statement of Cash Flows of the Company for the period ended  September 30, 2017. Accordingly, the line item "Foreign Exchange Gains and Losses on Cash and Cash Equivalents", shown in the Statement of Cash Flows for the period ended September 30, 2017, refers to the net increase (decrease) in cash and cash equivalents related to discontinued operations and is being presented in this line item as it is impossible to change the line item’s name in this Quarterly Information Form.

 

 

40


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

3.    New standards, changes and interpretation of standards issued and not yet adopted

 

The following standards are in effect beginning on January 1, 2018:

 

(i)             The IFRS 15 – “Revenue from Contracts with Customers” (CPC 47) introduces new requirements for measurement and timing of revenue recognition. For the specific case of the real estate development sector, maintaining the POC revenue recognition method or adopting the method of keys, for example, depends on the contractual analyses made by Management. In view of Letter CVM/SNC/SEP/ 01/2018, issued by CVM’s technical area, which instructed entities to keep following the provisions of OCPC 04 – Application of the Technical Interpretation 02 to the Brazilian Real Estate Development Entities, currently in effect, the Company continued to recognize revenue using the POC method for the period ended September 30, 2018, until the regulatory bodies formally express an opinion on the issue.

 

(ii)            IFRS 9 – “Financial Instruments” (CPC 48) includes, among other things, new models for classification and measurement of financial instruments, and measurement of prospective expected credit losses for financial and contractual assets.

 

Based on its evaluation, the Company concluded that the new classification requirements did not have a significant impact on the recognition of financial assets measured at fair value.

 

Additionally, according to CPC 48, expected losses are measured using one of the following bases: 12-month expected credit losses, and lifetime expected credit losses. Therefore, the Company measured the measurement of the allowance of the expected credit losses on contracts sold, which is recorded together with the recognition of the respective revenue.

 

The impact from the first-time adoption on the opening statement of financial position as of January 1, 2018 is as follows:

 

 

Company

Consolidated

 

Originally reported balances

Impact from application of CPC 48  (Note 5)

Balances after application the CPC 48 as of 01/01/2018

Originally reported balances

Impact from application of CPC 48 (Note 5)

Balances after application of CPC 48 as of 01/01/2018

Statement of financial position

         

Assets

 

 

 

 

 

 

Trade accounts receivable of development and services

371,228

(16,869)

354,359

484,761

(16,869)

467,892

Other current assets

998,284

-

998,284

1,248,164

-

1,248,164

Total current assets

1,369,512

(16,869)

1,352,643

1,732,925

(16,869)

1,716,056

Total non-current assets

2,169,397

-

2,169,397

1,145,213

-

1,145,213

Total Assets

3,538,909

(16,869)

3,522,040

2,878,138

(16,869)

2,861,269

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Total current liabilities

1,984,597

-

1,984,597

1,213,686

-

1,213,686

Total non-current liabilities

798,755

-

798,755

905,048

-

905,048

Total equity

755,557

(16,869)

738,688

759,404

(16,869)

742,535

Total liabilities and equity

3,538,909

(16,869)

3,522,040

2,878,138

(16,869)

2,861,269

 

 

 

 

 

 

 

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 3 to the individual and consolidated financial statements as of December 31, 2017.

 

 

41


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

 

4.    Cash and cash equivalents and short-term investments

 

4.1.    Cash and cash equivalents

 

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Cash and banks

3,912

7,461

7,931

28,527

Total cash and cash equivalents

 (Note 20.i.d, 20.ii.a and 20.iii)

3,912

7,461

7,931

28,527

 

4.2.    Short-term investments

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Fixed-income funds (a)

165,539

62,676

168,285

66,885

Government bonds (LFT) (b)

-

1,164

-

1,207

Securities purchased under resale agreements (b)

85

2,913

85

3,019

Bank certificates of deposit (c)

11,586

36,847

11,605

37,025

Restricted cash in guarantee to loans

353

366

353

366

Restricted credits

5,267

6,979

6,187

10,433

 

 

 

 

 

Total short-term investments

 (Note 20.i.d, 20.ii.a and 20.iii)

182,830

110,945

186,515

118,935

 

(a)   Exclusive and open-end funds whose purpose is to invest in financial assets and/or fixed-income investment modalities that follow the fluctuations in interest rates in the interbank deposit market (CDI), by investing its funds mostly in investment fund quotas and/or investment funds comprising investment fund quotas.

(b)   On January 12, 2018 the Company discontinued Fundo Square, settling the LFT transactions and the securities linked to Fundo Like. As of September 30, 2018, the IOF-exempt securities purchased under resale agreement include earned interests of 73% of Interbank Deposit Certificates (CDI).

(c)   As of September 30, 2018, Bank Certificates of Deposit (CDBs) include interest earned through the statement of financial position’s reporting date, ranging from 90% to 101.2% (from 90% to 100.8% as of December 31, 2017) of Interbank Deposit Certificates (CDI).

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 4.2 to the financial statements as of December 31, 2017.

 

 

5.    Trade accounts receivable of development and services

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Real estate development and sales

705,383

563,070

812,671

717,006

( - ) Allowance for doubtful accounts

(30,792)

(32,959)

(30,792)

(32,959)

( - ) Present value adjustments

(20,117)

(12,448)

(21,664)

(14,887)

Services and construction and other receivables

12,498

14,167

23,356

14,918

 

 

 

 

 

Total trade accounts receivable of development and services

(Note 20.i.d and 20.ii.a)

666,972

531,830

783,571

684,078

 

 

 

 

 

Current

477,078

371,228

569,166

484,761

Non-current

189,894

160,602

214,405

199,317

 

 

 

42


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

 

5.    Trade accounts receivable of development and services --Continued

 

The current and non-current portions have the following maturities:

 

 

Company

Consolidated

Maturity

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Past due:

 

 

 

 

Up to 90 days

54,097

33,935

58,864

70,403

From 91 to 180 days

11,554

9,338

16,604

17,861

Over 180 days  

68,768

80,708

88,685

100,581

 

134,419

123,981

164,153

188,845

 

 

 

 

 

Falling due:

 

 

 

 

2018

121,249

280,801

146,770

329,821

2019

290,321

90,498

332,012

114,718

2020

108,515

74,821

119,670

89,099

2021

57,216

3,527

66,590

4,414

2022 onwards

6,161

3,609

6,832

5,027

 

583,462

453,256

671,874

543,079

 

 

 

 

 

( - ) Present value adjustment

(20,117)

(12,448)

(21,664)

(14,887)

( - ) Allowance for doubtful accounts

(30,792)

(32,959)

(30,792)

(32,959)

 

 

 

 

 

 

666,972

531,830

783,571

684,078

 

The change in the allowance for doubtful items for the period ended September 30, 2018 is as follows:

 

 

Company and

Consolidated

 

 

Balance as at December 31, 2017

(32,959)

CPC 48 first-time adoption at 01/01/2018 (Note 3)

(16,869)

Additions (Note 22)

(362)

Write-offs / Reversals (Note 22)

19,398

Balance as at September 30, 2018

(30,792)

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 5 to the financial statements as at December 31, 2017.

 

 

43


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

6.    Properties for sale

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Land

491,452

493,422

575,450

544,057

( - ) Provision for loss on realization of land

(83,742)

(98,752)

(83,742)

(98,752)

( - ) Present value adjustment

(15,661)

(9,689)

(15,869)

(9,829)

Property under construction (Note 29)

256,678

410,797

360,062

507,619

Completed units

307,555

327,842

351,084

359,601

( - ) Provision for loss on realization of properties under construction and completed units

(64,322)

(80,710)

(64,322)

(80,710)

 

 

 

 

 

Total properties for sale

891,960

1,042,910

1,122,663

1,221,986

 

 

 

 

 

Current portion

686,848

753,748

858,726

882,189

Non-current portion

205,112

289,162

263,937

339,797

 

 

In the period ended September 30, 2018, the change in the provision for loss on realization is summarized as follows:

 

 

Company and

Consolidated

Balance as at December 31, 2017

(179,462)

Reclassification of land available for sale (Note 8.1)

(3,497)

Write-offs (a)

34,895

Balance as at September 30, 2018

(148,064)

 

(a)    The amount of write-offs refers to the respective units sold over the period.

 

The amount of properties for sale offered as guarantee for financial liabilities is described in Note 12.

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 6 to the financial statements as of December 31, 2017.

 

 

7.    Other assets

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Advances to suppliers

7,012

2,081

7,680

5,358

Recoverable taxes (IRRF, PIS, COFINS, among other)

20,534

26,808

26,243

33,623

Judicial deposits (Note 16.a)

91,818

80,903

94,818

83,523

Total other assets

119,364

109,792

128,741

122,504

 

 

 

 

 

Current portion

31,553

47,640

38,488

58,332

Non-current portion

87,811

62,152

90,253

64,172

 

 

 

 

44


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

8.    Non-current assets held for sale

 

8.1 Land available for sale

        

       The changes in land available for sale are summarized as follows:

 

 

Company

 

Consolidated

 

Cost

Provision for impairment

Net balance

 

Cost

Provision for impairment

Net balance

 

 

 

 

 

 

 

 

Balance as at December 31, 2017

    113,824

     (68,827)

      44,997

 

     233,522

    (131,170)

    102,352

Reclassification to Properties for Sale (Note 6)

(40,262)

3,497

(36,765)

 

(40,262)

3,497

(36,765)

Additions (Note 23)

237

-

237

 

274

-

274

Reversals/ Write-offs (a)

(11,481)

33,924

22,443

 

(127,916)

96,267

(31,649)

Balance as at September 30, 2018

62,318

(31,406)

30,912

 

65,618

(31,406)

34,212

 

(a)     The amount of write-offs over the period mainly refers to the sale of land in June 2018, located in the city of Salvador, Bahia, through the SPEs Manhattan Residencial 02 and Manhattan Comercial 02, for the amount of R$28,500, of which R$12,060 receivable in 24 months, and the remaining balance of R$16,440 was settled on July 24, 2018.

 

8.2 Non-current assets held for sale and profit or loss of discontinued operations

 

 

Company

Consolidated

 

09/30/2018

09/30/2017

09/30/2018

09/30/2017

 

 

 

 

 

Reversal of impairment loss (i)

-

215,440

-

215,440

Portion related to payable for sale of shares (iii)

-

(107,720)

-

(107,720)

Transaction costs

-

(9,545)

-

(9,545)

Impairment loss on Tenda’s profit or loss

-

(22,780)

-

(22,780)

Tenda’s profit or loss for the period ended September 30, 2017 (ii)

-

22,780

-

22,780

Profit or loss of discontinued operations

-

98,175

-

98,175

 

(i) The measurement of non-current assets held for sale at the lower of the carrying value and the fair value less cost to sell. For the period ended May 4, 2017, the fair value of discontinued operations was adjusted, considering the weighted average price per share for exercising preemptive rights at R$12.12.

(ii) Amount of the profit or loss from discontinued operations, net of the eliminations related to intercompany transactions.

(iii) Amount of R$107,720 related to the obligation to sell 50% of Construtora Tenda S.A.’s shares for the price of R$8.13 per share, settled on May 4, 2017, reflected in the profit or loss of discontinued operations, in order to reflect the difference between the fair value of the group of assets held for sale and the effective selling price.

 

For the period ended May 4, 2017, the Company carried out the remeasurement of the fair value of the disposal group held for sale, related to Construtora Tenda S.A., considering the weighted average value per share for exercising preemptive rights traded over the period between March 17 and 31, 2017, as measurement basis, leading to the price of R$12.12 per share, and, accordingly, valuing Construtora Tenda S.A. at R$754,460.

 

The main lines of the statements of profit or loss and cash flows of the subsidiary Tenda are as follows:

 

Statement of profit or loss

 

Period ended 05/04/2017

 

 

Cash flow

Period ended   05/04/2017

 

 

 

 

 

 

 

 

 

Net operating revenue

 

404,737

 

 

Operating activities

51,959

 

Operating costs

 

(269,144)

 

 

Investment activities

48,663

 

Operating expenses, net

 

(104,310)

 

 

Financing activities

24,089

 

Depreciation and amortization

 

(5,723)

 

 

 

 

 

Income from equity method investments

 

269

 

 

 

 

 

Financial income (expenses)

 

101

 

 

 

 

 

Income tax and social contribution

 

(4,519)

 

 

 

 

 

 

 

21,411

 

 

 

 

 

Non-controlling interests

 

(1,369)

 

 

 

 

 

Net income for the year

 

22,780

 

 

 

 

 

 

45


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

9.    Investments in subsidiaries and jointly controlled investees

 

(i)      Information on subsidiaries, jointly-controlled investees and associates

 

 

 

 

 

 

 

 

 

 

 

Company

Consolidated

 

 

Interest in capital - %

Total assets

Total liabilities

Equity and advance for future capital increase

Profit (loss) for the year

Investments

Income from equity method investments

Investments

Income from equity method investments

Subsidiaries:

 

09/30/2018

12/31/2017

09/30/2018

09/30/2018

09/30/2018

12/31/2017

 

09/30/2018

09/30/2017

09/30/2018

12/31/2017

09/30/2018

09/30/2017

09/30/2018

12/31/2017

09/30/2018

09/30/2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gafisa SPE- 130 Emp. Imob. Ltda.

-

100%

100%

77,857

10,558

67,299

69,956

 

(2,656)

(9,998)

67,299

69,956

(2,656)

(9,998)

-

-

-

-

Gafisa SPE-111 Emp. Imob. Ltda.

-

100%

100%

66,407

4,754

61,653

62,073

 

(420)

(174)

61,653

62,073

(420)

(174)

-

-

-

-

Maraville Gafsa SPE Emp. Imob. Ltda.

-

100%

100%

64,259

7,431

56,828

56,743

 

85

3,367

56,828

56,743

85

3,367

-

-

-

-

Gafisa SPE-89 Emp. Imob. Ltda.

-

100%

100%

57,841

6,820

51,021

51,214

 

(193)

2

51,021

51,214

(193)

2

-

-

-

-

Gafisa SPE - 51 Emp. Imob. Ltda.

-

100%

100%

48,463

2,484

45,979

45,968

 

11

137

45,979

45,968

11

137

-

-

-

-

Gafisa SPE-127 Emp. Imob. Ltda.

-

100%

100%

46,303

399

45,904

46,135

 

(230)

(274)

45,904

46,135

(230)

(274)

-

-

-

-

Gafisa SPE - 104 Emp. Imob. Ltda.

-

100%

100%

128,390

83,183

45,207

40,744

 

4,463

5,701

45,207

40,744

4,463

5,701

-

-

-

-

Gafisa SPE - 72 Emp. Imob. Ltda.

-

100%

100%

44,157

463

43,694

43,809

 

(115)

29

43,694

43,809

(115)

29

-

-

-

-

Gafisa SPE 121 Emp. Imob. Ltda.

-

100%

100%

45,505

1,920

43,586

44,372

 

(786)

(617)

43,586

44,372

(786)

(617)

-

-

-

-

Gafisa SPE-122 Emp. Imob. Ltda.

-

100%

100%

46,629

3,722

42,907

49,255

 

(6,348)

1,872

42,907

49,255

(6,348)

1,872

-

-

-

-

Gafisa SPE-110 Emp. Imob. Ltda.

-

100%

100%

40,716

772

39,943

40,084

 

(141)

40

39,943

40,084

(141)

40

-

-

-

-

Gafisa SPE - 120 Emp. Imob. Ltda.

-

100%

100%

37,978

536

37,442

37,469

 

(27)

(48)

37,442

37,469

(27)

(48)

-

-

-

-

Gafisa SPE-107 Emp. Imob. Ltda.

-

100%

100%

29,526

5

29,520

29,522

 

(2)

(6)

29,520

29,522

(2)

(6)

-

-

-

-

SPE Parque Ecoville Emp. Imob. Ltda.

-

100%

100%

39,399

9,914

29,485

30,909

 

(1,424)

(1,610)

29,485

30,909

(1,424)

(1,610)

-

-

-

-

Gafisa SPE-134 Emp. Imob. Ltda.

-

100%

100%

29,373

2,342

27,031

29,635

 

(2,604)

3,170

27,031

29,635

(2,604)

3,170

-

-

-

-

Gafisa SPE- 129 Emp. Imob. Ltda.

-

100%

100%

27,686

828

26,858

26,913

 

(55)

(2,054)

26,858

26,913

(55)

(2,054)

-

-

-

-

Gafisa SPE-41 Emp. Imob. Ltda.

-

100%

100%

26,594

(6)

26,600

26,581

 

20

-

26,600

26,581

20

-

-

-

-

-

Gafisa SPE- 132 Emp. Imob. Ltda.

-

100%

100%

38,757

14,662

24,095

24,142

 

(48)

(1,283)

24,095

24,142

(48)

(1,283)

-

-

-

-

Verdes Pracas Incorp. Imobi. SPE Ltda.

-

100%

100%

25,896

3,062

22,834

22,565

 

270

(3,511)

22,834

22,565

270

(3,511)

-

-

-

-

Gafisa SPE-112 Emp. Imob. Ltda.

-

100%

100%

21,923

94

21,828

21,831

 

(2)

(3)

21,828

21,831

(2)

(3)

-

-

-

-

Gafisa SPE - 126 Emp. Imob. Ltda.

-

100%

100%

19,507

2

19,505

19,548

 

(44)

(820)

19,505

19,548

(44)

(820)

-

-

-

-

Gafisa SPE 46 Emp. Imob. Ltda.

-

100%

100%

17,809

161

17,648

17,557

 

91

(392)

17,648

17,557

91

(392)

-

-

-

-

Edsp 88 Participações S.A.

-

100%

100%

29,222

12,667

16,554

16,466

 

89

676

16,554

16,466

89

676

-

-

-

-

Manhattan Square Em. Im. Res. 02 Ltda

-

100%

100%

17,778

1,266

16,512

36,026

 

102

-

16,512

36,026

102

-

-

-

-

-

Gafisa SPE 30 Emp. Imob. Ltda.

-

100%

100%

16,415

195

16,220

16,276

 

(57)

(77)

16,220

16,276

(57)

(77)

-

-

-

-

Gafisa SPE-92 Emp. Imob. Ltda.

-

100%

100%

15,793

120

15,673

15,663

 

10

17

15,673

15,663

10

17

-

-

-

-

Gafisa SPE-106 Emp. Imob. Ltda.

-

100%

100%

15,596

5

15,591

15,596

 

(5)

(1)

15,591

15,596

(5)

(1)

-

-

-

-

Gafisa SPE 33 Emp. Imob. Ltda.

-

100%

100%

196,401

182,593

13,807

13,480

 

328

4

13,807

13,480

328

4

-

-

-

-

Gafisa SPE 71 Emp. Imob. Ltda.

-

100%

100%

12,659

174

12,485

12,505

 

(21)

(1,238)

12,485

12,505

(21)

(1,238)

-

-

-

-

Gafisa SPE 65 Emp. Imob. Ltda.

-

100%

100%

11,351

285

11,066

11,014

 

52

(688)

11,066

11,014

52

(688)

-

-

-

-

Gafisa Vendas Interm. Imobiliaria Ltda

-

100%

100%

17,063

6,361

10,702

17,727

 

(7,026)

-

10,702

17,727

(7,026)

-

-

-

-

-

Gafisa SPE 36 Emp. Imob. Ltda.

-

100%

100%

9,169

324

8,845

8,872

 

(27)

(56)

8,845

8,872

(27)

(56)

-

-

-

-

Gafisa SPE-81 Emp. Imob. Ltda.

-

100%

100%

9,296

880

8,416

8,440

 

(24)

(329)

8,416

8,440

(24)

(329)

-

-

-

-

Manhattan Square Em. Im. Com. 02 Ltda

-

100%

100%

8,854

601

8,254

17,958

 

30

-

8,254

17,958

30

-

-

-

-

-

Gafisa SPE-38 Emp. Imob. Ltda.

-

100%

100%

7,946

-

7,946

7,948

 

(2)

1

7,946

7,948

(2)

1

-

-

-

-

Gafisa SPE-109 Emp. Imob. Ltda.

-

100%

100%

7,205

43

7,162

7,181

 

(19)

(35)

7,162

7,181

(19)

(35)

-

-

-

-

Gafisa SPE-37 Emp. Imob. Ltda.

-

100%

100%

7,096

633

6,463

6,663

 

(200)

(85)

6,463

6,663

(200)

(85)

-

-

-

-

Gafisa SPE-90 Emp. Imob. Ltda.

-

100%

100%

8,398

1,972

6,426

6,470

 

(44)

(1)

6,426

6,470

(44)

(1)

-

-

-

-

Gafisa SPE - 123 Emp. Imob. Ltda.

-

100%

100%

15,064

9,707

5,357

6,101

 

(744)

(6,373)

5,357

6,101

(744)

(6,373)

-

-

-

-

OCPC01 Adjustment – capitalized

(a)

 

 

-

-

-

-

 

-

-

20,396

22,805

(2,409)

(5,254)

-

-

-

-

Other (*)

 

 

 

78,523

32,887

45,639

53,073

 

(5,338)

(4,414)

43,936

49,227

(8,553)

(4,482)

-

-

-

-

Subtotal Subsidiaries

 

 

 

1,464,804

404,819

1,059,985

1,114,484

 

(23,051)

(19,071)

1,078,678

1,133,443

(28,675)

(24,393)

-

-

-

-

 

 

 

 

 

46


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

9.    Investments in subsidiaries and jointly controlled investees --Continued

 

(i)      Information on subsidiaries, jointly-controlled investees and associates --Continued

 

 

 

 

 

 

 

 

 

 

 

Company

Consolidated

 

 

Interest in capital - %

Total assets

Total liabilities

Equity and advance for future capital increase

Profit (loss) for the year

Investments

Income from equity method investments

Investments

Income from equity method investments

Jointly-controlled investees:

 

09/30/2018

12/31/2017

09/30/2018

09/30/2018

09/30/2018

12/31/2017

 

09/30/2018

09/30/2017

09/30/2018

12/31/2017

09/30/2018

09/30/2017

09/30/2018

12/31/2017

09/30/2018

09/30/2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gafisa SPE-116 Emp. Imob. Ltda.

-

50%

50%

88,355

9,538

78,817

116,085

 

(21,266)

(8,058)

39,409

58,043

(10,634)

(4,029)

39,409

58,043

(10,634)

(4,029)

Gafisa E Ivo Rizzo SPE-47 Emp. Imob. Ltda.

-

80%

80%

33,191

788

32,403

32,393

 

10

3

25,922

25,914

8

2

25,922

25,914

8

2

Parque Arvores Empr. Imob. Ltda.

(b)

50%

50%

34,900

3,861

31,039

30,616

 

640

2,225

15,519

15,308

211

1,112

15,519

15,308

211

1,112

Sitio Jatiuca Emp. Imob. SPE Ltda

-

50%

50%

32,112

2,994

29,118

28,143

 

973

(9,980)

14,559

14,072

487

(4,989)

14,559

14,072

487

(4,989)

Varandas Grand Park Emp. Im. Spe Ltda

(b)

50%

50%

58,564

32,930

25,634

19,858

 

3,330

(3,938)

12,817

9,929

1,772

(1,969)

12,817

9,929

1,772

(1,969)

FIT 13 SPE Emp. Imobiliários Ltda.

-

50%

50%

23,152

2,245

20,907

20,885

 

22

(2)

10,454

10,442

11

(1)

10,454

10,442

11

(1)

Atins Emp. Imob.s Ltda.

-

50%

50%

27,159

6,830

20,329

18,998

 

1,332

225

10,165

9,499

666

112

10,165

9,499

666

112

Performance Gafisa General Severiano Ltda

-

50%

50%

11,634

45

11,589

11,371

 

173

(17)

5,795

5,686

86

(9)

5,795

5,686

86

(9)

Other (*)

(b)

50%

50%

134,541

70,607

63,934

84,740

 

(4,654)

(10,335)

34,467

34,674

(3,425)

(5,189)

44,797

44,965

(3,322)

(6,435)

Subtotal Jointly-controlled investees

 

 

 

443,608

129,838

313,770

363,089

 

(19,440)

(29,877)

169,107

183,567

(10,818)

(14,960)

179,437

193,858

(10,715)

(16,206)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alphaville Urbanismo S.A.

(e)

30%

30%

2,001,244

2,676,088

(674,845)

(141,290)

 

(533,555)

(414,288)

-

-

-

(124,286)

-

-

-

(124,286)

Citta Ville SPE Emp. Imob. Ltda.

-

50%

50%

17,520

3,508

14,012

12,555

 

1,473

(2,615)

7,005

6,277

737

(1,308)

7,005

6,277

737

(1,308)

Other (*)

 

 

 

1,146

16

1,130

1,119

 

11

7

509

504

4

16

5,096

5,091

6

(21)

Subtotal Associates

 

 

 

2,019,910

2,679,612

(659,703)

(127,616)

 

(532,071)

(416,896)

7,514

6,781

741

(125,578)

12,101

11,368

743

(125,615)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal subsidiaries, jointly-controlled investees and associates

3.928.322

3.214.269

714.052

1,349,957

 

(574,562)

(465,844)

1,255,299

1,323,791

(38,752)

(164,931)

191,538

205,226

(9,972)

(141,821)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill based on inventory surplus (Note 9.iii)

-

 

 

 

 

 

 

 

 

 

3,000

462

 

 

-

-

 

 

Goodwill from remeasurement of investment in associate

(c)

 

 

 

 

 

 

 

 

 

273,900

273,900

 

 

273,900

273,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investments

 

 

 

 

 

 

 

 

 

 

1,532,199

1,598,153

(38,752)

(164,931)

465,438

479,126

(9,972)

(141,821)

     (*) Includes companies with investment balances below R$ 5,000.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

Consolidated

 

Interest in capital - %

Total assets

Total liabilities

Equity and advance for future capital increase

Profit (loss) for the year

Investments

Income from equity method investments

Investments

Income from equity method investments

Provision for net capital deficiency (d):

09/30/2018

12/31/2017

09/30/2018

09/30/2018

09/30/2018

12/31/2017

 

09/30/2018

09/30/2017

09/30/2018

12/31/2017

09/30/2018

09/30/2017

09/30/2018

12/31/2017

09/30/2018

09/30/2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserva das Palmeiras Incorp. SPE Ltda.

100%

100%

115

3,664

(3,549)

1,597

 

(5,146)

-

(3,549)

1,597

(5,146)

-

-

-

-

-

Gafisa SPE 128 Emp. Imob. Ltda.

100%

100%

50,653

52,896

(2,242)

(1)

 

(2,242)

(1)

(2,242)

(1)

(2,242)

(1)

-

-

-

-

Manhattan Square Em. Im. Res. 01 Ltda

50%

50%

3,986

7,411

(3,425)

(2,481)

 

(595)

-

(1,712)

(1,240)

(242)

-

(1,712)

(1,240)

(242)

-

Gafisa SPE 69 Emp. Imob. Ltda.

100%

100%

-

968

(968)

(519)

 

(449)

(344)

(968)

(519)

(449)

(344)

-

-

-

-

Manhattan Square Em. Im. Com. 01 Ltda

50%

50%

4,840

6,368

(1,528)

(1,573)

 

487

(1,894)

(764)

(787)

(845)

(947)

(764)

(787)

(845)

(947)

Other (*)

 

 

126

238

(113)

(1,733)

 

(57)

(9,573)

(110)

(1,680)

5,731

(9,637)

(3)

(36)

645

107

Total provision for net capital deficiency

 

 

59,720

71,545

(11,825)

(4,710)

 

(8,002)

(11,812)

(9,345)

(2,630)

(3,193)

(10,929)

(2,479)

(2,063)

(442)

(840)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Income from equity method investments

 

 

 

 

 

 

 

 

 

 

 

(41,945)

(175,860)

 

 

(10,414)

(142,661)

(*) Includes companies with investment balances below R$ 5,000.

 

 

 

 

 

47


 
 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

9.    Investments in subsidiaries and jointly controlled investees --Continued

 

(a)    Financial charges of the Company not appropriated to the profit or loss of subsidiaries, as required by paragraph 6 of OCPC01.

(b)    The Company recorded an expense of R$791 in Income arising from equity method investments for the period ended September 30, 2018 related to the recognition, by jointly-controlled entities, of prior year adjustments, in accordance with the ICPC09 (R2) – Individual, Separate and Consolidated Financial Statements and the Equity Method of Accounting.

(c)    Amount related to the goodwill arising from the remeasurement of the portion of the remaining investment of 30% in the associate AUSA, in the amount of R$273,900.

(d)    The provision for net capital deficiency is recorded under the heading “Other payables” (Note 15).

(e)    In view of the net capital deficiency of AUSA, and in line with CPC 18 (R2) – Investment in Associates, Subsidiaries and Joint Ventures, the Company discontinued the recognition of its interest in future losses after reducing to zero the carrying amount of the 30% interest.

 

(ii)    Information on significant investees

 

 

Significant investee:

 

Other investees:

 

Alphaville Urbanismo S.A.

 

Subsidiaries

Jointly-controlled investees

Associates

 

09/30/2018

12/31/2017

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

Not available

43,478

 

1,759

10,645

37,665

49,912

1,116

773

Current assets

Not available

1,049,221

 

1,184,269

1,499,490

397,320

499,438

18,651

18,826

Non-current assets

Not available

1,195,723

 

280,535

294,787

46,288

47,030

15

4

Current liabilities

Not available

413,469

 

343,118

590,836

109,308

149,100

2,164

2,923

Non-current liabilities

Not available

1,947,452

 

61,701

88,956

20,530

34,280

1,360

2,233

 

 

 

 

 

 

 

 

 

 

 

09/30/2018

09/30/2017

 

09/30/2018

09/30/2017

09/30/2018

09/30/2017

09/30/2018

09/30/2017

Net revenue

101,497

153,051

 

106,509

127,099

53,039

16,003

1,086

(2,784)

Operating costs

Not available

n/a

 

(115,182)

(105,370)

(59,561)

(28,767)

(1,055)

1,307

Depreciation and Amortization

Not available

n/a

 

(963)

(390)

(4)

(621)

-

-

Financial income (expenses)

Not available

n/a

 

(4,163)

(4,131)

(3,773)

(6,209)

4

6

Income tax and social contribution

Not available

n/a

 

(2,331)

(3,413)

(1,507)

(520)

(43)

(21)

Profit (loss) from Continued Operations

(533,555)

(414,288)

 

(23,051)

(19,071)

(19,440)

(29,877)

1,484

(2,608)

 

(iii)   Change in investments

 

 

 

 

 

 

 

Company

Consolidated

 

 

 

 

Balance as at December 31, 2017

 

1,598,153

479,126

Income from equity method investments

 

(38,752)

(9,972)

Capital contribution (decrease)

 

4,498

4,376

Transfer of investment with net capital deficiency

 

3,549

-

Dividends receivable

 

(8,411)

(8,023)

Write-off of goodwill based on inventory surplus (Note 9.i)

 

(462)

-

Recognition of goodwill (a)

 

3,000

-

Reversal of impairment of subsidiary’s property

 

(29,350)

-

Other investments

 

(26)

(69)

Balance as at September 30, 2018

 

1,532,199

465,438

 

(a)    On September 2018, the Company recognized goodwill related to the acquisition of 100% of the shares in SPE Pavão Arlequim Empreendimentos Imobiliários Ltda.

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 9 to the financial statements as of December 31, 2017.

48


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

10Property and equipment

 

During the period ended September 30, 2018, the changes in property and equipment items are summarized below.

 

 

 

 

Company

Consolidated

 

Type

12/31/2017

Addition

Write-off

100% depreciated items

09/30/2018

12/31/2017

Addition

Write-off

100% depreciated items

09/30/2018

Cost

 

 

 

 

 

 

 

 

 

 

Hardware

9,567

2,436

(124)

(2,471)

9,408

9,729

2,486

(124)

(2,497)

9,594

Leasehold improvements and installations (i)

5,166

29

(1,701)

-

3,494

5,272

29

(1,701)

-

3,600

Furniture and fixtures

675

-

-

(35)

640

907

-

-

(121)

786

Machinery and equipment

2,640

-

-

-

2,640

2,640

-

-

-

2,640

Sales stands

9,547

7,632

(4,483)

(172)

12,524

13,881

8,857

(4,483)

(1,579)

16,676

 

27,595

10,097

(6,308)

(2,678)

28,706

32,429

11,372

(6,308)

(4,197)

33,296

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

 

Hardware

(1,283)

(2,405)

132

2,471

(1,085)

(1,291)

(2,438)

132

2,497

(1,100)

Leasehold improvements and installations (i)

(1,631)

(389)

870

-

(1,150)

(1,677)

(404)

870

-

(1,211)

Furniture and fixtures

(419)

(50)

-

35

(434)

(632)

(56)

-

121

(567)

Machinery and equipment

(1,872)

(198)

-

-

(2,070)

(1,872)

(198)

-

-

(2,070)

Sales stands

(2,671)

(4,244)

4,483

172

(2,260)

(4,615)

(4,983)

4,498

1,579

(3,521)

 

(7,876)

(7,286)

5,485

2,678

(6,999)

(10,087)

(8,079)

5,500

4,197

(8,469)

 

 

 

 

 

 

 

 

 

 

 

Total property and equipment

19,719

2,811

(823)

-

21,707

22,342

3,293

(808)

-

24,827

 

(i) Of this amount, R$1,641 and R$831 refer to the write-off of cost and depreciation, respectively, from leasehold improvements in the branch of Rio de Janeiro, due to its shutdown (Note 1).

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 10 to the financial statements as of December 31, 2017.

 

 

11.  Intangible assets

 

During the period ended September 30, 2018, the changes in intangible asset items are summarized below.

 

 

Company

 

12/31/2017

 

 

 

 

09/30/2018

 

Balance

Addition

Write-down

Amortization

100% amortized items

Balance

 

 

 

 

 

 

 

Software – Cost

31,931

4,416

-

-

(24)

36,323

Software – Depreciation

(14,501)

-

-

(5,415)

24

(19,892)

Other

-

1,500

-

(556)

-

944

Total intangible assets

17,430

5,916

-

(5,971)

-

17,375

 

 

 

 

 

                   

 

 

Consolidated

 

12/31/2017

 

 

 

 

09/30/2018

 

Balance

Addition

Write-down

Amortization

100% amortized items

Balance

 

 

 

 

 

 

 

Software – Cost

32,658

4,586

-

-

(24)

37,220

Software – Depreciation

(14,965)

-

-

(5,590)

24

(20,531)

Other

587

1,500

-

(556)

-

1,531

Total intangible assets

18,280

6,086

-

(6,146)

-

18,220

 

 

 

 

 

                   

 

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 11 to the financial statements as at December 31, 2017.

 

 

49


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

12.  Loans and financing

 

 

 

 

Company

Consolidated

Type

Maturity

Annual interest rate

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

 

 

National Housing System - SFH /SFI

October /2018 to July/2021

8.30% to 14.19% + TR

12.87% and 143% of CDI

 

490,310

598,047

567,696

733,103

Certificate of Bank Credit - CCB (i)

 

January/2021 to August/2021

 

 

135% of CDI

2.5%/ 3%/ 3.70%/ 4.25%+CDI

 

111,323

164,083

111,323

164,082

Total loans and financing (Note 20.i.d, 20.ii.a, 20.iii and 30.ii)

601.663

762.130

679,019

897,185

 

 

 

 

 

 

 

Current portion

 

 

146,405

386,605

170,171

442,073

 Current portion – reclassification for non-fulfillment of covenant

 

-

39,000

-

39,000

Current portion

 

 

146,405

425,605

170,171

481,073

Non-current portion

 

 

455,228

336,525

508,848

416,112

 

 

(i) In the period ended September 30, 2018, the Company made payments in the amount of R$93,355, of which R$84,001 related to the principal and R$9,354 related to the interest due. Additionally, it entered into a CCB transaction in the amount of R$ 40,000, with final maturity in August 2021.

 

The current and non-current loans have the following maturities:

 

 

Company

 

Consolidated

Maturity

09/30/2018

12/31/2017

 

09/30/2018

12/31/2017

 

 

 

 

 

 

2018

23,711

425,605

 

25,163

481,073

2019

171,789

235,076

 

218,394

287,227

2020

259,435

92,118

 

288,765

116,799

2021

146,698

9,331

 

146,697

12,086

 

601,633

762,130

 

679,019

897,185

 

In line with the conditions of the investor’s subscription commitment, the Company renegotiated with creditors the postponement of maturing debt in the amount of R$456,316 from 2018 and 2019 to 2020 and 2021. This was ratified through the Board of Directors’ approval of the capital increase on February 28, 2018 (Note 18.1).

 

 

The Company and its subsidiaries have restrictive covenants applicable to certain loans and financing that limit their ability to perform certain actions, such as issuing debts, and may require the acceleration or refinancing of loans if the Company does not fulfill such covenants.

 

 

The ratios and minimum and maximum amounts required under restrictive covenants for loan and financing transactions are as follows:

 

 

 

09/30/2018

12/31/2017

 

 

 

 

 

 

Loans and financing

 

 

Net debt cannot exceed 100% of equity plus noncontrolling interests (a)

87.84%

126.08%

Total accounts receivable(1) plus inventory required to be below zero or 2.0 times over venture debt (2)

4.49 times

3.62 times

Total accounts receivable(1) plus inventory of completed units required to be below zero or 2.0 times over net debt less venture debt (2)

8.76 times

7.51 times

Total debt, less venture debt, less cash and cash equivalents and short-term investments(3), cannot exceed 75% of equity plus non-controlling interests

22.73%

29.54%

Total receivables(1) plus unappropriated income plus total inventories of completed units required to be 1.5 time over the net debt plus payable for purchase of properties plus unappropriated cost

1.96 time

1.93 time

Total accounts receivable(1) plus total inventories required to be below zero or 2.0 times over net debt

3.33 times

2.77 times

 

 

 

 

(1)   Total receivables, whenever mentioned, refers to the amount reflected in the Statement of Financial Position plus the amount not shown in the Statement of Financial Position.

(2)   Venture debt and secured guarantee debt refer to SFH debts, defined as the sum of all disbursed borrowing contracts which funds were provided by the SFH.

(3)   Cash and cash equivalents and short-term investments refer to cash and cash equivalents and marketable securities.

 

(a)  For the periods ended September 30, 2018 to March 31, 2019, and year ended December 31, 2017, the covenant limit is 100%, according to the waiver obtained from the creditor.

 

 

50


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

 

12.  Loans and financing --Continued

 

The following table shows the summary of financial expenses and charges and the capitalized portion within the line item “Properties for sale”.

 

 

Company

Consolidated

 

09/30/2018

09/30/2017

09/30/2018

09/30/2017

 

 

 

 

 

Total financial charges for the year

68,683

117,416

81,284

135,698

Capitalized financial charges (Note 30)

(11,365)

(29,071)

(27,908)

(56,225)

Subtotal  (Note 24)

57,318

88,345

53,376

79,473

 

 

 

 

 

Financial charges included in “Properties for sale”:

 

 

 

 

 

 

 

 

 

Opening balance

290,631

329,651

301,025

343,231

Capitalized financial charges

11,365

29,071

27,908

56,225

Charges recognized in profit or loss (Note 23)

(85,637)

(61,997)

(99,397)

(91,117)

Closing balance (Note 6)

216,359

296,725

229,536

308,339

 

The recorded amount of properties for sale offered as guarantee for loans, financing and debentures was R$557,796 (R$796,800 as at December 31, 2017).

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 12 to the financial statements as at December 31, 2017.

 

 

13.  Debentures

 

 

 

 

 

Company and

Consolidated

Program/placement

Principal - R$

Annual interest

Final maturity

09/30/2018

12/31/2017

 

 

 

 

 

 

Ninth placement (i)

-

CDI + 3.00%

January 2021

-

49,877

Tenth placement (ii)

36,667

IPCA + 8.37%

January 2021

48,053

71,011

Eleventh placement – 1st series A (iii)

74,805

CDI + 5.25%

February 2020

74,201

86,825

Twelfth placement (iv) (a)

70,502

CDI + 3.75%

July 2020

69,381

-

Thirteenth placement (v) (b)

89,657

CDI + 3.00%

June 2022

89,690

-

Total debentures (Note 20.i.d, 20.ii.a, 20.iii and 30.ii)

281,325

207,713

 

 

 

 

 

 

Current portion

 

 

 

31,196

88,177

Non-current portion

 

 

 

250,129

119,536

 

(a)    On May 21, 2018, the Company approved the 12th Private Placement of Non-convertible Debentures, with a general guarantee, in sole series in the total amount of R$76,000, with final maturity in July 2020. The proceeds from the placement will be used in the development of select real-estate ventures and their guarantees are represented by the conditional sale of real estate receivables and the purchase of a completion bond related to a specific venture. The face value of the placement will accrue interest corresponding to the cumulative variation of Interbank Deposit (DI) plus a surcharge equivalent to 3.75% p.a..

 

(b)    On July 3, 2018, the Company approved the 13th Private Placement of Non-convertible Debentures, with a general guarantee, in sole series in the total amount of R$90,000, with final maturity in June 2022. The proceeds from the placement will be used in the development of select real estate ventures and their guarantees are represented by the conditional sale of real estate receivables. The face value of the placement will accrue interest corresponding to the cumulative variation of Interbank Deposit (DI) plus a surcharge equivalent to 3% p.a..

 

In the period ended September 30, 2018, the Company made the following payments:

 

 

Face Value placement

Interest payable

Total amortization

(i)

50,195

2,054

52,249

(ii)

18,333

9,129

27,462

(iii)

13,005

7,058

20,063

(iv)

5,498

2,052

7,550

(v)

343

1,568

1,911

 

87,374

21,861

109,235

 

 

 

51


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

13.  Debentures--Continued

 

The maturities of current and non-current installments are as follows:

 

 

Company and Consolidated

Maturity

09/30/2018

31/122017

 

 

 

2018

7,776

88,177

2019

63,927

51,530

2020

162,039

68,006

2021

45,596

-

2022

1,987

-

 

281,325

207,713

 

In line with the conditions to the investor’s subscription commitment, the Company renegotiated with creditors the postponement of debt maturities from 2018 and 2019 to 2020 and 2021. This was ratified through the Board of Directors’ approval of the capital increase on February 28, 2018 (Note 18.1).

 

The Company has complied with the restrictive covenants of debentures at the reporting date of this quarterly information. The ratios and minimum and maximum amounts required under such restrictive covenants are as follows:

 

 

09/30/2018

12/31/2017

 

 

 

Ninth placement

 

 

Total account receivable (1) plus inventory required to be below zero or 2.0 times over net debt

-

2.77 times

Net debt cannot exceed 100% of equity plus noncontrolling interests

-

126.08%

 

 

 

Tenth placement

 

 

Total account receivable (1) plus inventory required to be below zero or 2.0 times over net debt less venture debt (2)

12.87 times

11.83 times

Total debt less venture debt (2), less cash and cash equivalents and short-term investments ( (3), cannot exceed 75% of equity plus noncontrolling interests

22.73%

29.54%

 

 

 

 

 

 

 

 

 

 

 

(1)   Total receivables, whenever mentioned, refers to the amount reflected in the Statement of Financial Position plus the amount not shown in the Statement of Financial Position.

(2)   Venture debt and secured guarantee debt refer to SFH debts, defined as the sum of all disbursed borrowing contracts which funds were provided by SFH.

(3)   Cash and cash equivalents and short-term investments refer to cash and cash equivalents and marketable securities.

 

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 13 to the financial statements as at December 31, 2017.

 

 

14.  Obligations assumed on assignment of receivables

 

The transactions related to the assignment of the receivable portfolio are as follows:

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Obligation CCI June/2011

419

769

957

1,502

Obligation CCI December/2011

687

1,729

708

1,827

Obligation CCI July/2012

13

29

13

29

Obligation CCI November/2012

-

-

2,467

2,491

Obligation CCI December/2012

3,354

3,796

3,365

3,796

Obligation CCI November/2013

913

876

2,600

2,850

Obligation CCI November/2014

1,367

1,772

2,020

3,191

Obligation CCI December/2015

3,759

5,126

8,362

10,523

Obligation CCI March/2016

8,882

10,463

9,649

11,287

Obligation CCI May/2016

5,667

7,623

7,671

9,548

Obligation CCI August/2016

4,287

7,525

4,521

7,574

Obligation CCI December/2016

9,673

13,710

9,990

14,158

Obligation CCI March/2017

12,044

15,357

12,281

15,487

Obligation FIDC

10

37

51

130

Total obligations assumed on assignment of receivables

 (Note 20.i.d and 20.ii.a)

51,075

68,812

64,655

84,393

 

 

 

 

 

Current portion

20,429

23,953

26,941

31,001

Non-current potion

30,646

44,859

37,714

53,392

 

 

52


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

14.  Obligations assumed on assignment of receivables --Continued

 

The current and non-current portions had the following maturities:

 

 

Company

 

Consolidated

Maturity

09/30/2018

12/31/2017

 

09/30/2018

12/31/2017

 

 

 

 

 

 

2018

5,400

23,953

 

9,132

31,001

2019

16,042

16,588

 

19,513

20,042

2020

11,343

11,645

 

14,065

14,068

2021

6,967

7,299

 

8,862

8,967

2022 onwards

11,323

9,327

 

13,083

10,315

 

51,075

68,812

 

64,655

84,393

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 14 to the financial statements as at December 31, 2017.

 

15.  Other payables

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Cancelled contract payable

43,124

42,976

61,666

61,367

Warranty provision

22,414

26,070

22,414

26,070

Long term PIS and COFINS (deferred and payable)

9,692

3,627

11,192

5,446

Provision for net capital deficiency (Note 9.i.d)

9,345

2,630

2,479

2,063

Long-term suppliers (Note 20.i.d)

3,229

2,324

4,017

3,187

Share-based payment - Phantom Shares (Note 18.3)

3,380

4,060

3,380

4,060

Other liabilities

656

9,001

2,514

9,288

Total other payables

91,840

90,688

107,662

111,481

 

 

 

 

 

Current portion

81,076

83,647

97,075

104,386

Non-current portion

10,764

7,041

10,587

7,095

 

 

16.  Provisions for legal claims and commitments

 

In the period ended September 30, 2018, the changes in the provision were as follows:

 

 

Company

Civil lawsuits

Tax proceedings

Labor claims

Total

Balance at December 31, 2017

138,481

759

56,203

195,443

Additional provision (Note 23)

27,831

8

16,802

44,641

Payment and reversal of unused provision (i)

(46,697)

(130)

(19,421)

(66,248)

Balance at September 30, 2018

119,615

637

53,584

173,836

 

 

 

 

 

Current portion

55,819

637

21,711

78,167

Non-current portion

63,796

-

31,873

95,669

 

Consolidated

Civil lawsuits

Tax proceedings

Labor claims

Total

Balance at December 31, 2017

138,636

759

58,982

198,377

Additional provision (Note 23)

27,938

8

16,818

44,764

Payment and reversal of unused provision (i)

(46,697)

(130)

(19,590)

(66,417)

Balance at September 30, 2018

119,877

637

56,210

176,724

 

 

 

 

 

Current portion

55,819

637

21,711

78,167

Non-current portion

64,058

-

34,499

98,557

 

(i)    Of this amount, R$15,000 refers to the payment of two arbitration cases and R$5,700 refers to the payment of a lawsuit related to construction defect in a venture which initial liability rests with a former shareholder of the Company.

 

(a)     Civil lawsuits, tax proceedings and labor claims

 

As at September 30, 2018, the Company and its subsidiaries deposited in court the amount of R$91,818 (R$80,903 in 2017) in the Company’s balance, and R$94,818 (R$83,523 in 2017) in the consolidated balance (Note 7).

 

53


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

16.  Provisions for legal claims and commitments --Continued

 

(b)     Civil lawsuits, tax proceedings and labor claims --Continued

 

   

Company

Consolidated

 

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

 

Civil lawsuits

 

47,689

40,837

48,736

42,147

Tax proceedings

 

29,668

24,679

30,442

25,500

Labor claims

 

14,461

15,387

15,640

15,876

Total (Note 7)

 

91,818

80,903

94,818

83,523

 

(i)             Lawsuits with a likelihood of loss considered possible

 

As at September 30, 2018, the Company and its subsidiaries are aware of other civil, labor and tax lawsuits and risks. Based on the history of probable lawsuits and a specific analysis of main claims, the measurement of the claims with a likelihood of loss considered possible amounted to R$295,771 (R$350,843 in 2017) in the Company’s financial statement and R$298,109 (R$357,089 in 2017) in the consolidated financial statement, based on the average past outcomes adjusted to reflect current estimates, for which the Company’s Management believes it is not necessary to recognize a provision for any eventual losses.

 

 

 

Company

Consolidated

 

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

 

Civil lawsuits

 

169,540

251,341

169,596

251,402

Tax proceedings

 

93,735

45,150

93,935

45,240

Labor claims

 

32,496

54,352

34,578

60,447

Total

 

295,771

350,843

298,109

357,089

 

(b)     Payables related to the completion of real estate ventures

 

There was no material change relative to the information disclosed in Note 16(i)(b) to the financial statements as at December 31, 2017.

 

(c)      Other commitments

 

In addition to the commitments mentioned in Notes 6, 12 and 13, the Company had commitments related to the rental of a commercial property where its facilities are located, at a monthly cost of R$383 (rent + condominium fees + IPTU), indexed to the IGP-M/FGV variation and the contract expiration is in March 2024.

The estimated minimum future payments for commercial property rental totals R$28,644, considering the above-mentioned period through contract expiration, as follows.

 

 

Consolidated

Payment estimate

09/30/2018

 

 

2018

1,150

2019

4,806

2020

4,998

2021

5,198

2022 onwards

12,492

 

28,644

 

According to Note 31, on October 4, 2018, the Company called an ESM to be held on November 21, 2018 at first call, to take resolutions on the move of the registered office to the municipality of São Caetano, in the Company’s own property, which is currently in inventory.

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 16 to the financial statements as at December 31, 2017.

 

 

 

54


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

17.  Payables for purchase of properties and advances from customers

 

 

 

Company

Consolidated

 

Maturity

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

 

Payables for purchase of properties

October 2018 to November 2022

125,606

104,361

141,008

118,201

Adjustment to present value

 

(15,688)

(9,718)

(16,349)

(10,352)

Advances from customers

 

 

 

 

 

Development and sales

 

24,741

61,039

39,279

63,748

Barter transaction - Land (Note 30)

 

122,065

113,608

189,295

137,237

Total payables for purchase of properties and advances from customers (Notes 20.i.d and 20.ii.a)

 

256,724

269,290

353,233

308,834

 

 

 

 

 

 

Current portion

 

99,409

132,098

145,468

156,457

Non-current portion

 

157,315

137,192

207,765

152,377

 

The current and non-current portions have the following maturities:

 

 

Company

 

Consolidated

Maturity

09/30/2018

12/31/2017

 

09/30/2018

12/31/2017

 

 

 

 

 

 

2018

47,603

132,098

 

77,276

156,457

2019

65,608

61,212

 

88,457

67,632

2020

56,179

40,771

 

81,282

40,987

2021

38,412

19,553

 

51,488

19,553

2022 onwards

48,922

15,656

 

54,730

24,205

 

256,724

269,290

 

353,233

308,834

 

 

18.  Equity

 

18.1.  Capital

 

On February 28, 2018, the Board of Directors partially ratified the capital increase approved at the ESM held on December 20, 2017, in view of the subscription and full payment of 16,717,752 new common shares at a price per share of R$15.00, of which R$0.01 per share was allocated to capital, and R$14.99 per share was allocated to capital reserve, totaling R$167 and R$250,599, respectively.

 

Therefore, as at September 30, 2018, the Company's authorized and paid-in capital amounts to R$2,521,319 (R$2,521,152 in 2017), represented by 44,757,914 (28,040,162 in 2017) registered common shares, with no par value, of which 871,664 (938,044 in 2017) were held in treasury in both periods.

 

According to the Company’s articles of incorporation, the capital may be increased without the need to make amendments to it, upon a resolution by the Board of Directors, which shall set the conditions for issuance within the limit of 71,031,876 (seventy one million thirty one thousand eight hundred and seventy six) common shares.

 

 

 

 

 

55


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

18.  Equity --Continued

 

18.1.  Capital --Continued

 

On September 28, 2018, the Company approved the creation of a new program to repurchase its common shares of the Share Repurchase Program. The acquired shares will be held in treasury, and may be cancelled, disposed of and/or used later on, up to the limit of 3,516,970 common shares. The maximum period for share acquisition will be 12 months, beginning on October 1, 2018 and ending on October 1, 2019.

 

In the period ended September 30, 2018 and year ended December 31, 2017 no treasury shares were purchased. Additionally, in the period ended September 30, 2018, the Company transferred 6,900 shares (112,203 in 2017) related to the exercise of options under the stock option plan of common shares by the beneficiaries, for which it received the total amount of R$1 (R$818 in 2017), and disposed of 59,480 shares, for which it received the total amount of R$714.

 

Treasury shares

 

 

Type

GFSA3

R$

%

Market value (*) R$ thousand

Carrying value R$ thousand

Acquisition date

Amount (i)

Weighted average price

% - on shares outstanding

09/30/2018

12/31/2017

09/30/2018

12/31/2017

11/20/2001

44,462

38.9319

0.10%

498

910

1,731

1,731

Changes in 2013:

 

 

 

 

 

 

 

Acquisitions

1,372,096

51.9927

3.14%

15,354

28,073

71,339

71,339

Changes in 2014:

 

 

 

 

 

 

 

Acquisitions

3,243,947

35.5323

7.43%

36,300

66,371

115,265

115,265

Transfers

(405,205)

43.3928

-0.93%

(4,534)

(8,290)

(17,583)

(17,583)

Cancellations

(2,039,086)

44.9677

-4.67%

(22,817)

(41,720)

(91,693)

(91,693)

Changes in 2015:

 

 

 

 

 

 

 

Acquisitions

884,470

27.3124

2.03%

9,897

18,096

24,157

24,157

Transfers

(90,622)

33.3473

-0.21%

(1,014)

(1,854)

(3,022)

(3,022)

Cancellations

(2,225,020)

33.3543

-5.10%

(24,898)

(45,524)

(74,214)

(74,214)

Changes in 2016:

 

 

 

 

 

 

 

Acquisitions

334,020

26.0254

0.77%

3,738

6,834

8,693

8,693

Transfers

(68,814)

31.2290

-0.16%

(770)

(1,408)

(2,149)

(2,149)

Changes in 2017:

 

 

 

 

 

 

 

Transfers

(112,203)

30.6142

-0.26%

(1,256)

(2,296)

(3,435)

(3,435)

Changes in 2018:

 

 

 

 

 

 

 

Transfers

(6,900)

30.5797

-0.02%

(77)

-

(211)

-

Disposal

(59,480)

30.6153

-0.14%

(666)

-

(1,821)

-

Total

871,664

31.0406

2.03%

9,754

19,192

27,057

29,089

 

 

 

 

 

 

 

 

(*) Market value calculated based on the closing share price on September 30, 2018 at R$11.19 (R$20.46 in 2017) not considering the effect of occasional volatilities.

(i) Amount shown adjusted by the reverse split of shares at the ratio of 13.483023074 to 1, performed on March 23, 2017.

 

The Company holds shares in treasury acquired in 2001 in order to guarantee the enforcement of lawsuits (Note 16(a)(i)).

 

The change in the number of outstanding shares was as follows:

 

 

Common shares - In thousands

Outstanding shares as of December 31, 2017

26,972

Disposal of shares

59

Subscription of shares

16,718

Change in shares held by the management members of the Company

(787)

Outstanding shares as of September 30, 2018

42,962

 

 

Weighted average shares outstanding (Note 27)

41,710

 

 

 

 

56


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

 

18.  Equity --Continued

 

18.2.  Stock option plan

 

Expenses incurred in relation to the granting of stock options are recorded in the line item “General and administrative expenses” (Note 23) and presented the following effects on profit or loss in the periods ended September 30, 2018 and 2017:

 

 

Company and Consolidated

 

09/30/2018

09/30/2017

 

 

 

Equity-settled stock option plan

2,592

2,918

Phantom Shares

(680)

(20)

Total option grant expenses (Note 23)

1,912

2,898

 

 

The Company has a total of six stock option plans comprising common shares, launched in 2012, 2013, 2014, 2015, 2016 and 2018 which follows the rules established in the Stock Option Plan of the Company.

 

The granted options entitle their holders (beneficiaries) to purchase common shares of the Company’s capital, after periods that vary from one to four years of employment (the essential condition for the exercise of the option) and expire six to ten years after the grant date.

 

The fair value of options is set on the grant date, and it is recognized as an expense in profit or loss (as counter-entry to equity) during the grace period of the plan, to the extent the services are provided by employees and management members.

 

The changes in options outstanding in the period ended September 30, 2018 and year ended December 31, 2017, which include their respective weighted average exercise prices, were as follows:

 

 

09/30/2018

2017

 

Number of options

Weighted average exercise price (Reais)

Number of options

Weighted average exercise price (Reais)

Options outstanding at the beginning of the year

841,172

16.99

957,358

28.50

Options granted

2,685,474

15.00

-

-

Options exercised (i)

(21,079)

(16.25)

(112,203)

(14.65)

Options forfeited and amount adjustment due to the discontinued operations of Tenda, net

(13,934)

(0.09)

(3,983)

(21.07)

Options outstanding at the end of the period

3,491,633

15.58

841,172

16.99

 

(i) In the period ended September 30, 2018, the amount received through exercised options was R$1 (R$818 in 2017).

 

Options outstanding and exercisable as of September 30, 2018, were as follows:

 

Options outstanding

Options exercisable

Number of options

Weighted average remaining contractual life (years)

Weighted average exercise price (Reais)

Number of options

Weighted average exercise price (Reais)

 

 

 

 

 

3,491,633

2.92

15.58

629,938

16.99

 

 

57


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

18.  Equity --Continued

 

18.2.  Stock option plan -- Continued

 

During the period ended September 30, 2018. the Company granted 2,685,474 options in connection with its stock option plans made up of common shares (no options were granted in 2017).

 

The models used by the Company for pricing granted options are the Binomial model for traditional options and the MonteCarlo model for options in the Restricted Stock Options format.

 

For the period ended September 30, 2018 the fair value of the options granted totaled R$12,807, determined based on the following assumptions:

 

 

2018

Pricing model

Binomial

Exercise price of options (R$)

R$15.00

Weighted average price of options ( (R$)

R$15.00

Expected volatility (%) – (*)

52%

Expected option life (years)

4.6 years

Dividend income (%)

1.98%

Risk-free interest rate (%)

6.64%

 

               (*)The volatility was determined based on regression analysis of the ratio of the share volatility of Gafisa S.A. to the Ibovespa index.

 

18.3.  Share-based payment – Phantom Shares

 

The Company has a total of two cash-settled share-based payment plans with fixed terms and conditions, according to the plans approved by the Company, launched in 2015 and 2016.

 

As at September 30, 2018, the amount of R$3,380 (R$4,060 in 2017), related to the fair value of the phantom shares granted, is recognized in the line item “Other payables” (Note 15).

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 18 to the financial statements as at December 31, 2017.

 

 

 

 

 

 

 

58


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

19.  Income tax and social contribution

 

The reconciliation of the effective tax rate for the periods ended September 30, 2018 and 2017 was as follows:

 

 

Company

Consolidated

 

09/30/2018

09/30/2017

09/30/2018

09/30/2017

 

 

 

 

 

Profit (loss) before income tax and social contribution, and statutory interest

(122,509)

(485,417)

(122,096)

(483,864)

Income tax calculated at the applicable rate - 34 %

41,653

165,041

41,513

164,514

 

 

 

 

 

Net effect of subsidiaries and ventures taxed based on the presumed profit and RET

-

-

(10,866)

(12,672)

Income from equity method investments

(23,421)

(59,793)

(12,701)

(48,505)

Stock option plan

(881)

(992)

(881)

(992)

Other permanent differences

(829)

467

(829)

468

Charges on payables to venture partners

(136)

(334)

207

(335)

Net effect on discontinued operations (a)

-

(25,413)

-

(25,413)

Unrecognized tax credits

(16,386)

(78,976)

(18,777)

(78,738)

 

-

-

(2,334)

(1,673)

 

 

 

 

 

Tax expenses - current

-

-

(2,334)

(1,673)

Tax income (expenses) - deferred

-

-

-

-

 

(a)   Effect attributable to discontinued operations not reflected in the base of profit before taxes, but with the effect of reducing the entity’s tax base.

 

 

 (i)    Deferred income tax and social contribution

 

As at September 30, 2018 and December 31, 2017, deferred income tax and social contribution are from the following sources:

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

Assets

 

 

 

 

Provisions for legal claims

59,104

66,451

60,086

67,448

Temporary differences – Deferred PIS and COFINS

15,981

10,117

15,981

10,117

Provisions for realization of non-financial assets

240,458

225,234

240,458

225,234

Temporary differences –  CPC adjustment

23,927

20,613

23,927

20,613

Other provisions

21,444

23,397

21,443

23,479

Income tax and social contribution loss carryforwards

347,288

295,860

364,848

310,933

 

708,202

641,672

726,743

657,824

 

 

 

 

 

Unrecognized tax credits of continued operations (a)

(601,312)

(579,192)

(619,853)

(595,344)

 

(601,312)

(579,192)

(619,853)

(595,344)

Liabilities

 

 

 

 

Negative goodwill

(2,069)

(2,069)

(2,069)

(2,069)

Temporary differences –CPC adjustment

(105,395)

(104,321)

(105,395)

(104,321)

Differences between income taxed on cash basis

and recorded on an accrual basis

(73,899)

(30,563)

(73,899)

(30,563)

 

(181,363)

(136,953)

(181,363)

(136,953)

  

 

 

 

 

Total net

(74,473)

(74,473)

(74,473)

(74,473)

 

(a)     Of this amount. R$5,735 refers to the impact from the first-time adoption of CPC 48 as of January 1, 2018 (Note 3).

 

 

The balances of income tax and social contribution loss carryforwards for offsetting were as follows:

 

 

Company

 

09/30/2018

 

12/31/2017

 

Income tax

Social contribution

 

Total

 

Income tax

Social contribution

 

Total

Balance of income tax and social contribution loss carryforwards

1,021,435

1,021,435

-

 

870,176

870,176

-

Deferred tax asset (25%/9%)

255,359

91,929

347,288

 

217,544

78,316

295,860

Recognized deferred tax asset

23,468

8,449

31,917

 

23,468

8,449

31,917

Unrecognized deferred tax asset

231,891

83,480

315,371

 

194,076

69,867

263,943

 

 

Consolidated

 

09/30/2018

 

12/31/2017

 

Income tax

Social contribution

 

Total

 

Income tax

Social contribution

 

Total

Balance of income tax and social contribution loss carryforwards

1,073,083

1,073,083

-

 

914,509

914,509

-

Deferred tax asset (25%/9%)

268,271

96,577

364,848

 

228,627

82,306

310,933

Recognized deferred tax asset

23,468

8,449

31,917

 

23,468

8,449

31,917

Unrecognized deferred tax asset

244,803

88,128

332,931

 

205,159

78,357

279,016

               

 

 

 

The other explanations related to this note were not subject to material changes relative to the disclosures in Note 19 to the financial statements as at December 31, 2017.

 

 

 

 

 

59


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

20.  Financial instruments

 

The Company and its subsidiaries engage in operations involving financial instruments. These instruments are managed through operational strategies and internal controls aimed at providing liquidity, return and safety. The use of financial instruments for hedging purposes is achieved through a periodical analysis of exposure to the risk that the management intends to cover (exchange, interest rate, etc.) which is submitted to the corresponding Management bodies for approval, and performance of the proposed strategy. The control policy consists of continuously monitoring the contracted conditions in relation to the prevailing market conditions. The Company and its subsidiaries do not use derivatives or any other risky assets for speculative purposes. The results from these operations are consistent with the policies and strategies devised by the Company’s management. The Company and its subsidiaries operations are subject to the risk factors described below:

 

 (i)    Risk considerations

 

a)    Credit risk

 

There was no significant change relative to the credit risks disclosed in Note 20(i)(a) to the financial statements as at December 31, 2017.

 

b)    Derivative financial instruments

 

As at September 30, 2018, the Company did not have any derivative instrument to mitigate the risk arising from its exposure to index and interest volatility recognized at their fair value in profit or loss for the year.

 

In the period ended September 30, 2018, the Company settled the following derivative contract aimed at hedging against interest rate fluctuations.

 

 

Reais

Percentage

Validity

Gain (loss) on derivative instruments - net

 

 

 

 

 

 

Swap agreements (Fixed for CDI)

Face value

Original Index – asset position

Swap – liability position

Beginning

End

09/30/2018

12/31/2017

 

 

 

 

 

 

 

 

Banco Votorantim S.A.

130,000

CDI + 1.90%

118% CDI

07/22/2014

07/26/2018

-

404

 

Total derivative financial instruments (Note 20.i.d and Note 20.ii.a)

-

404

 

 

 

 

 

 

 

 

 

 

 

 

Current

-

404

 

 

 

 

Non-current

-

-

 

During period ended September 30, 2018, the income amount of R$763 (R$790 in 2017) in the individual and consolidated financial statements, which refers to the net result of an the interest swap transaction, arising from the a payment in the amount of R$404 and an upward market change of R$1,168. was recognized in the “financial income (expenses)” line in the statement of profit or loss for the year, allowing a correlation between the effect of such transactions and the interest rate fluctuations in the Company’s statement of financial position (Note 24).

 

      

 

 

60


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

20.  Financial instruments --Continued

 

(i)     Risk considerations --Continued

             

b)    Derivative financial instruments --Continued

 

       The estimated fair value of derivative financial instruments purchased by the Company was determined based on information available in the market and specific valuation methodologies. However, considerable judgment was necessary for interpreting market data to produce the estimated fair value of each transaction, which may vary upon the financial settlement of transactions.

 

c)    Interest rate risk

 

There was no significant change relative to the interest rate risks disclosed in Note 20(i)(c) to the financial statements as at December 31, 2017.

 

d)    Liquidity risk

 

There was no significant change relative to the liquidity risks disclosed in Note 20(i)(d) to the financial statements as at December 31, 2017.

 

The maturities of financial instruments in the form of loans, financing, suppliers, payables to venture partners and debentures were as follows:

 

 

Period ended September 30, 2018

Company

Liabilities

Less than 1 year

1 to 3 years

4 to 5 years

More than 5 years

Total

Loans and financing (Note 12)

146,405

455,228

-

-

601,633

Debentures (Note 13)

31,196

250,129

-

-

281,325

Obligations assumed on assignment of receivables (Note 14)

20,429

18,275

5,513

6,858

51,075

Suppliers (Note 15 and Note 20.ii.a)

91,494

3,229

-

-

94,723

Payables for purchase of properties and advance from customers (Note 17)

99,409

97,981

59,334

-

256,724

 

388,933

824,842

64,847

6,858

1,285,480

Assets

 

 

 

 

 

Cash and cash equivalents and short-term investments (Notes 4.1 and 4.2)

186,742

-

-

-

186,742

Trade accounts receivable (Note 5)

477,078

132,108

57,786

-

666,972

 

663,820

132,108

57,786

-

853,714

 

Period ended September 30, 2018

Consolidated

Liabilities

Less than 1 year

1 to 3 years

4 to 5 years

More than 5 years

Total

Loans and financing (Note 12)

170,171

508,848

-

-

679,019

Debentures (Note 13)

31,196

250,129

-

-

281,325

Obligations assumed on assignment of receivables (Note 14)

26,941

25,089

6,993

5,632

64,655

Suppliers (Note 15 and Note 20.ii.a)

106,363

4,017

-

-

110,380

Payables for purchase of properties and advance from customers (Note 17)

145,468

140,709

67,056

-

353,233

 

480,139

928,792

74,049

5,632

1,488,612

Assets

 

 

 

 

 

Cash and cash equivalents and short-term investments (Notes 4.1 and 4.2)

194,446

-

-

-

194,446

Trade accounts receivable (Note 5)

569,166

143,318

71,087

-

783,571

 

763,612

143,318

71,087

-

978,017

 

 

 

 

 

 

 

61


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

20.  Financial instruments --Continued

 

(i)     Risk considerations --Continued

 

d)    Liquidity risk --Continued

 

Fair value classification

 

The Company uses the same classification disclosed in Note 20(i)(d) to the financial statements as at December 31, 2017 to determine and disclose the fair value of financial instruments by the valuation technique.

 

The classification level of fair value for financial instruments measured at fair value through profit or loss of the Company as at September 30, 2018 and December 31, 2017 was as follows:

 

 

Company

Consolidated

 

Fair value classification

As of September 30, 2018

Level 1

Level 2

Level 3

Level 1

Level 2

Level 3

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

Short-term investments (Note 4.2)

-

182,830

-

-

186,515

-

 

 

Company

Consolidated

 

Fair value classification

As of December 31. 2017

Level 1

Level 2

Level 3

Level 1

Level 2

Level 3

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

Short-term investments (Note 4.2)

-

110,945

-

-

118,935

-

Derivative financial instruments (Note 20.i.b)

-

404

-

-

404

-

 

In the period ended September 30, 2018, there were no transfers between the Levels 1 and 2 fair value classifications, nor were transfers between Levels 3 and 2 fair value classifications.

 

 (ii)   Fair value of financial instruments

 

a)    Fair value measurement

 

The Company uses the same methods and assumptions disclosed in Note 20(ii)(a) to the financial statements as at December 31, 2017 to estimate the fair value of each financial instrument class for which the estimate of value is practicable.

 

The most significant carrying values and fair values of financial assets and liabilities as at September 30, 2018 and December 31, 2017, classified into Level 2 of the fair value classification, are as follows:

 

 

 

 

 

62


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

20.  Financial instruments —Continued

 

(ii)    Fair value of financial instruments --Continued

 

a)    Fair value measurement--Continued

 

 

Company

 

 

09/30/2018

12/31/2017

 

 

Carrying value

Fair value

Carrying value

Fair value

Classification

 

 

 

 

 

Financial assets

 

 

 

 

 

Cash and cash equivalents (Note 4.1)

3,912

3,912

7,461

7,461

(*)

Short-term investments (Note 4.2)

182,830

182,830

110,945

110,945

(*)

Derivative financial instruments (Note 20(i)(b))

-

-

404

404

(**)

Trade accounts receivable (Note 5)

666,972

666,972

531,830

531,830

(**)

Loan receivable (Note 21.1)

26,621

26,621

22,179

22,179

(**)

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

Loans and financing (Note 12)

601,633

632,663

762,130

806,977

(**)

Debentures (Note 13)

281,325

310,598

207,713

227,655

(**)

Suppliers

94,723

94,723

88,014

88,014

(**)

Obligations assumed on assignment of receivables (Note 14)

51,075

51,075

68,812

68,812

(**)

Payables for purchase of properties and advances from customers (Note 17)

256,724

256,724

269,290

269,290

(**)

Loan payable (Note 21.1)

14,109

14,109

10,511

10,511

(**)

 

 

Consolidated

 

 

09/30/2018

12/31/2017

 

 

Carrying value

Fair value

Carrying value

Fair value

Classification

 

 

 

 

 

Financial assets

 

 

 

 

 

Cash and cash equivalents (Note 4.1)

7,931

7,931

28,527

28,527

(*)

Short-term investments (Note 4.2)

186,515

186,515

118,935

118,935

(*)

Derivative financial instruments (Note 20(i)(b))

-

-

404

404

(**)

Trade accounts receivable (Note 5)

783,571

783,571

684,078

684,078

(**)

Loan receivable (Note 21.1)

26,621

26,621

22,179

22,179

(**)

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

Loans and financing (Note 12)

679,019

711,277

897,185

944,821

(**)

Debentures (Note 13)

281,325

310,598

207,713

227,655

(**)

Suppliers

110,380

110,380

101,849

101,849

(**)

Obligations assumed on assignment of receivables (Note 14)

64,655

64,655

84,393

84,393

(**)

Payables for purchase of properties and advances from customers (Note 17)

353,233

353,233

308,834

308,834

(**)

Loan payable (Note 21.1)

14,109

14,109

10,511

10,511

(**)

 

 

(*) Fair value through profit or loss

(**) Amortized cost

 

There was no significant change relative to the other information disclosed in Note 20(ii)(a) to the financial statements as at December 31, 2017.

 

(b)    Risk of debt acceleration

 

As at September 30, 2018, the Company has loan and financing agreements in effect, with restrictive covenants related to cash generation, debt ratios, and other. These restrictive covenants have been observed by the Company and do not restrict its ability to continue a going concern.

 

 

 

 

63


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

 

20.  Financial instruments --Continued

 

 (iii)  Capital stock management

 

The explanations related to this note were not subject to material changes relative to the disclosures in Note 20(iii) to the financial statements as at December 31, 2017.

 

The Company includes in its net debt structure: loans and financing, debentures, less cash and cash equivalents and short-term investments (cash and cash equivalents and marketable securities):

 

 

 

Company

Consolidated

 

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Loans and financing (Note 12)

601,633

762,130

679,019

897,185

Debentures (Note 13)

281,325

207,713

281,325

207,713

( - ) Cash and cash equivalents and

   short-term investments (Notes 4.1 and 4.2)

(186,742)

(118,406)

(194,446)

(147,462)

Net debt

696,216

851,437

765,898

957,436

Equity

870,252

755,557

871,955

759,404

 

 (iv)  Sensitivity analysis

 

The sensitivity analysis of financial instruments for the period ended September 30, 2018. except swap contracts, which are analyzed through their due dates, describes the risks that may cause material changes in the Company’s profit or loss, as provided for by CVM, through Rule No. 475/08, in order to show a 10%, 25% and 50% increase/decrease in the risk variable considered.

 

As at September 30, 2018, the Company has the following financial instruments:

 

a)   Short-term investments, loans and financing, and debentures linked to Interbank Deposit Certificates (CDI);

b)   Loans and financing linked to the Referential Rate (TR) and CDI, and debentures linked to the CDI and National Consumer Price Index – Extended (IPCA);

c)   Accounts receivable and payables for purchase of properties linked to the National Civil Construction Index (INCC) and General Market Price Index (IGP-M).

 

For the sensitivity analysis in the period ended September 30, 2018, the Company considered the interest rates of investments, loans and accounts receivables, the CDI rate at 6.39%, TR at 0%, INCC at 3.92%, IPCA at 4.53% and IGP-M at 10.05%. The scenarios considered were as follows:

 

Scenario I – Probable: 10% increase/decrease in the risk variables used for pricing

Scenario II – Possible: 25% increase/decrease in the risk variables used for pricing

Scenario III – Remote: 50% increase/decrease in the risk variables used for pricing

 

 

 

 

 

64


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

20.  Financial instruments --Continued

 

(iv)   Sensitivity analysis --Continued

 

The following chart shows the sensitivity to risks to which the Company is exposed, considering that the possible effects would impact the future results, based on the exposure shown as of September 30, 2018. The effects on equity are basically the same as those on profit or loss.

 

   

Scenario

   

I

II

III

III

II

I

Instrument

Risk

Increase 10%

Increase 25%

Increase 50%

Decrease 50%

Decrease 25%

Decrease 10%

 

 

 

 

 

 

 

 

Short-term investments

Increase/Decrease of CDI

1,083

2,708

5,415

(5,415)

(2,708)

(1,083)

Loans and financing

Increase/Decrease of CDI

(1,978)

(4,946)

(9,892)

9,892

4,946

1,978

Debentures

Increase/Decrease of CDI

(1,401)

(3,503)

(7,005)

7,005

3,503

1,401

 

 

 

 

 

 

 

 

Net effect of CDI variation

 

(2,296)

(5,741)

(11,482)

11,482

5,741

2,296

 

 

 

 

 

 

 

 

Loans and financing

Increase/Decrease of TR

-

-

-

-

-

-

 

 

 

 

 

 

 

 

Net effect of TR variation

 

-

-

-

-

-

-

 

 

 

 

 

 

 

 

Debentures

Increase/Decrease of IPCA

(208)

(520)

(1,040)

1,040

520

208

 

 

 

 

 

 

 

 

Net effect of IPCA variation

 

(208)

(520)

(1,040)

1,040

520

208

 

 

 

 

 

 

 

 

Accounts receivable

Increase/Decrease of INCC

1,925

4,811

9,623

(9,623)

(4,811)

(1,925)

Obligations for purchase of property

Increase/Decrease of INCC

(1,332)

(3,331)

(6,662)

6,662

3,331

1,332

 

 

 

 

 

 

 

 

Net effect of INCC variation

 

593

1,480

2,961

(2,961)

(1,480)

(593)

 

 

 

 

 

 

 

 

Accounts receivable

Increase/Decrease of IGP-M

2,496

6,241

12,482

(12,482)

(6,241)

(2,496)

 

 

 

 

 

 

 

 

Net effect of IGP-M variation

 

2,496

6,241

12,482

(12,482)

(6,241)

(2,496)

 

 

 

 

 

65


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

21.  Related parties

 

21.1.  Balances with related parties

 

The transactions between the Company and its related companies are made under conditions and prices established between the parties.

 

 

Company

Consolidated

Current accounts

09/30/2018

12/31/2017

09/30/2018

12/31/2017

 

 

 

 

 

Assets

 

 

 

 

Current account:

 

 

 

 

Total SPEs

613

1,785

52,973

39,491

Subsidiaries

-

-

44,347

29,697

Jointly-controlled investees

580

1,752

8,593

9,761

Associates

33

33

33

33

  Condominium and consortia and thirty party’s works

12,655

12,398

12,655

12,399

Loan receivable (Note 20.ii.a and 30.ii)

26,621

22,179

26,621

22,179

Dividends receivable

12,962

13,876

-

-

 

52,851

50,238

92,249

74,069

 

 

 

 

 

Current

26,230

28,059

65,628

51,890

Non-current

26,621

22,179

26,621

22,179

 

 

 

 

 

Liabilities

 

 

 

 

Current account:

 

 

 

 

 Total SPEs

(937,933)

(960,491)

(46,347)

(52,686)

Subsidiaries

(909,758)

(926,418)

(18,172)

(18,613)

Jointly-controlled investees

(19,620)

(25,471)

(19,620)

(25,471)

Associates

(8,555)

(8,602)

(8,555)

(8,602)

Loan payable (Note 20.ii.a and 30.ii)

(14,109)

(10,511)

(14,109)

(10,511)

 

(952,042)

(971,002)

(60,456)

(63,197)

 

 

 

 

 

Current

(952,042)

(971,002)

(60,456)

(63,197)

Non-current

-

-

-

-

 

The composition, nature and condition of loans receivable and payable by the Company are thus far as shown below. Loan maturities are from October 2018 and tied to the cash flows of related ventures.

 

 

 

 

Company and Consolidated

 

 

 

09/30/2018

12/31/2017

Nature

Interest rate

 

 

 

 

 

Lagunas - Tembok Planej. E Desenv. Imob. Ltda.

5,333

4,778

Construction

12% p.a. + IGPM

Manhattan Residencial I

667

1,791

Construction

10% p.a. + TR

Target Offices & Mall

20,621

15,610

Construction

12% p.a. + IGPM

Total receivable

26,621

22,179

   

 

 

 

 

 

Dubai Residencial

4,461

3,887

 Construction

 6% p.a. 

Parque Árvores

7,270

4,673

 Construction

 6% p.a. 

Parque Águas

2,378

1,951

 Construction

 6% p.a. 

Total payable

14,109

10,511

 

 

 

 

In the period ended September 30, 2018 the recognized financial income from interest on loans amounted to R$3,611 (R$1,444 in 2017) in the individual and consolidated statements (Note 24).

 

The information regarding management transactions and compensation is described in Note 25.

 

The other explanation related to this note was not subject to significant changes relative to those disclosed in Note 21 to the financial statements as at December 31, 2017.

 

 

 

66


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

21.  Related parties --Continued

 

21.2.  Endorsements, guarantees and sureties

 

The financial transactions of subsidiaries are guaranteed by endorsement or sureties in proportion to the Company’s interest in the capital stock of such companies, in the amount of R$237,865 as at September 30, 2018 (R$317,716 as of December 31, 2017).

 

 

22.  Net operating revenue

 

 

Company

Consolidated

 

09/30/2018

09/30/2017

09/30/2018

09/30/2017

Gross operating revenue

 

 

 

 

Real estate development, sale, barter transactions and construction services

726,559

377,489

819,937

498,165

(Recognition) Reversal of allowance for doubtful accounts (Note 5)

19,036

(17,767)

19,036

(17,767)

Taxes on sale of real estate and services

(66,551)

(32,016)

(70,999)

(36,281)

Net operating revenue

679,044

327,706

767,974

444,117

 

 

23.  Costs and expenses by nature

 

These are represented by the following:

 

 

Company

Consolidated

 

09/30/2018

09/30/2017

09/30/2018

09/30/2017

Cost of real estate development and sale:

 

 

 

 

Construction cost

(308,304)

(184,458)

(317,387)

(252,272)

Land cost

(100,134)

(74,075)

(168,517)

(96,910)

Development cost

(20,129)

(19,756)

(23,863)

(25,320)

Capitalized financial charges (Note 12)

(85,637)

(61,997)

(99,397)

(91,117)

Maintenance / warranty

(14,378)

(17,701)

(14,378)

(17,699)

Total cost of real estate development and sale

(528,582)

(357,987)

(623,542)

(483,318)

 

 

 

 

 

Commercial expenses:

 

 

 

 

Product marketing expenses

(31,543)

(22,501)

(34,938)

(26,381)

Brokerage and sale commission

(20,928)

(18,852)

(26,113)

(21,870)

Customer Relationship Management (CRM) and corporate marketing expenses

(10,543)

(12,924)

(11,812)

(14,673)

Other

(91)

(280)

(179)

(245)

Total commercial expenses

(63,105)

(54,557)

(73,042)

(63,169)

 

 

 

 

 

General and administrative expenses:

 

 

 

 

Salaries and payroll charges

(21,189)

(17,504)

(26,261)

(25,877)

Employee benefits

(2,295)

(1,678)

(2,880)

(2,480)

Travel and utilities

(607)

(166)

(762)

(245)

Services

(10,038)

(8,827)

(12,599)

(13,049)

Rents and condominium fees

(3,671)

(2,976)

(4,608)

(4,399)

IT

(6,703)

(6,508)

(8,413)

(9,621)

Stock option plan (Note 18.2)

(1,912)

(2,898)

(1,912)

(2,898)

Reserve for profit sharing (Note 25.iii)

(3,795)

(9,395)

(3,795)

(9,395)

Other

(496)

(394)

(611)

(584)

Total general and administrative expenses

(50,706)

(50,346)

(61,841)

(68,548)

 

 

 

 

 

Other income (expenses), net:

 

 

 

 

Expenses related to lawsuits (Note 16)

(44,641)

(61,584)

(44,764)

(61,431)

Other

2,036

7,535

(2,738)

127

Total other income/(expenses), net

(42,605)

(54,049)

(47,502)

(61,304)

 

 

 

67


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

24.  Financial income (expenses)

 

 

Company

Consolidated

 

09/30/2018

09/30/2017

09/30/2018

09/30/2017

Financial income

 

 

 

 

Income from financial investments

9,530

14,156

9,622

16,735

Derivative transactions (Note 20.i.b)

763

790

763

790

Financial income from loans (Note 21.i)

3,611

1,444

3,611

1,444

Other financial income

783

4,462

1,215

4,711

Total financial income

14,687

20,852

15,211

23,680

 

 

 

 

 

Financial expenses

 

 

 

 

Interest on funding, net of capitalization (Note 12)

(57,318)

(88,345)

(53,376)

(79,473)

Amortization of transactions cost

(3,350)

(4,126)

(3,350)

(4,126)

Payables to venture partners

-

(314)

-

(314)

Banking expenses

(5,098)

(13,179)

(5,690)

(14,077)

Discount granted and other financial expenses

(8,981)

(9,875)

(11,006)

(8,709)

Total financial expenses

(74,747)

(115,839)

(73,422)

(106,699)

 

 

25.  Transactions with management and employees

 

(i)     Management compensation

 

In the periods ended September 30, 2018 and 2017, the amounts recorded in the line item “General and administrative expenses”, related to the compensation of the Company’s Management and Fiscal Council were as follows:

 

 

Management compensation

 

Year ended September 30, 2018

Board of Directors

Statutory Board

Fiscal Council

 

 

 

 

Number of members

7

6

3

Fixed compensation for the year (in R$)

 

 

 

Salary / Fees

1,216

3,196

165

Direct and indirect benefits

-

151

-

Other (INSS)

243

639

33

Monthly compensation (in R$)

162

443

22

Total compensation

1,459

3,986

198

Profit sharing (Note 25.iii)

-

-

-

Total compensation and profit sharing

1,459

3,986

198

 

 

 

 

 

Management compensation

 

Year ended September 30, 2017

Board of Directors

Statutory Board

Fiscal Council

 

 

 

 

Number of members

7

5

3

Fixed compensation for the year (in R$)

 

 

 

Salary / Fees

1,270

2,317

149

Direct and indirect benefits

-

148

-

Other (INSS)

254

463

30

Monthly compensation (in R$)

141

257

17

Total compensation

1,524

2,928

179

Profit sharing (Note 25.iii)

-

2,196

-

Total compensation and profit sharing

1,524

5,124

179

         

 

(a)     Information on compensation related to Management members in office up to September 28, 2018 (Note 1).

 

In the period ended September 30, 2018, the amount related to the granting of options to the Company’s management in office up to September 28, 2018 was R$1,555 (R$1,898 in 2017).

 

 

 

 

68


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

25.  Transactions with management and employees --Continued

 

(i)     Management compensation --Continued

 

The maximum aggregate compensation of the Company’s management members for the year 2018, was established at R$23,599 (R$18,739 in 2017), as fixed and variable compensation, as approved at the Annual Shareholders’ Meeting held on April 27, 2018.

 

On the same occasion the compensation limit of the Company’s Fiscal Council members for their next term of office, which ends at the Annual Shareholders’ Meeting to be held in 2019, was set at 10% of the compensation that, on average, was allocated to each officer of the Company, excluding the benefits, representation allowances and profit sharing (R$261 in 2017).

 

(ii)    Sales transactions

 

In the period ended September 30, 2018 and year ended December 31, 2017, no sales transaction of units to the current Management was made, and the total balance receivable of sales transactions made wasR$156 (R$172 in 2017).

 

(iii)   Profit sharing

 

In the period ended September 30, 2018, the Company recorded a profit sharing expense amounting to R$3,795 in the Company and consolidated balance (R$9,395 in 2017) in the line item “General and Administrative Expenses" (Note 23).

 

 

Company and Consolidated

 

09/30/2018

09/30/2017

 

 

 

Executive officers (Note 25.i)

-

2,196

Other employees

3,795

7,199

Total profit sharing

3,795

9,395

 

(i)    In the period ended September 30, 2018, the Company did not allocate profit sharing in the profit or loss to the current executive board that took office on September 28, 2018.

 

The other explanation related to this note was not subject to significant changes relative to those disclosed in Note 25 to the financial statements as at December 31, 2017.

 

 

26.  Insurance

 

The liabilities covered by insurance and the respective amounts as at September 30, 2018 are as follows:

 

Insurance type

Coverage – R$

Engineering risks and completion bond

761,341

Civil liability (Directors and Officers – D&O)

200,195

 

961,536

 

 

The other explanation related to this note was not subject to significant changes relative to those disclosed in Note 26 to the financial statements as at December 31, 2017.

 

69


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

27.  Earnings (loss) per share

 

The following table shows the calculation of basic and diluted earnings and loss per share. In view of the loss for the periods ended September 30, 2018 and 2017, shares with dilutive potential are not considered, because the impact would be antidilutive.

 

 

 

 

 

09/30/2018

09/30/2017

Basic numerator

 

 

Undistributed loss from continuing operations

(122,509)

(485,417)

Undistributed profit (loss) from discontinued operations

-

98,175

Undistributed loss, available to the holders of common shares

(122,509)

(387,242)

 

 

 

Basic denominator (in thousands of shares)

 

 

Weighted average number of shares (Note 18.1)

41,710

26,874

 

 

 

Basic earnings (loss) per share in Reais

(2.937)

(14.410)

From continuing operations

(2.937)

(18.063)

From discontinued operations

-

3.653

 

 

Diluted numerator

 

 

Undistributed loss from continuing operations

(122,509)

(485,417)

Undistributed profit (loss) from discontinued operations

-

98,175

Undistributed loss, available to the holders of common shares

(122,509)

(387,242)

 

 

 

Diluted denominator (in thousands of shares)

 

 

Weighted average number of shares (Note 18.1)

41,710

26,874

Stock options

572

14

Anti-dilutive effect

(572)

(14)

Diluted weighted average number of shares

41,710

26,874

 

 

 

 

 

 

Diluted earnings (loss) per share in Reais

(2.937)

(14.410)

From continuing operations

(2.937)

(18.063)

From discontinued operations

-

3.653

 

 

The other explanation related to this note was not subject to significant changes relative

 to those disclosed in Note 27 to the financial statements as at December 31, 2017.

 

 

28.  Segment information

 

With the completion of the discontinuation of Tenda’s operations (Note 8.2), the Company operates in only one segment, according to the nature of its products.

 

Accordingly, the reports used for making decisions are the consolidated quarterly information and no longer the analysis by operating segments. Therefore, in line with CPC 22 – Operating Segments, the Company understands that there is no reportable segment to be disclosed in the periods ended September 30, 2018 and 2017.

 

 

 

70


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

29.  Real estate ventures under construction – information and commitments

 

In order to meet the provisions of paragraphs 20 and 21 of ICPC 02, the recognized revenue amounts and incurred costs are shown in the statement of profit or loss, and the advances received are shown in the account “Payables for purchase of property and advances from customer”. Information on the ventures under construction as at September 30, 2018:

 

 

 

Consolidated

 

 

09/30/2018

 

 

 

Unappropriated sales revenue of units sold

 

543,760

Unappropriated estimated cost of units sold

 

(328,414)

Unappropriated estimated cost of units in inventory

 

(137,671)

 

 

 

(i) Unappropriated sales revenue of units sold

 

 

Ventures under construction:

 

 

Contracted sales revenue

 

1,466,656

Appropriated sales revenue

 

(922,896)

Unappropriated sales revenue (a)

 

543,760

 

(ii) Unappropriated estimated cost of units sold

 

 

Ventures under construction:

 

 

Estimated cost of units

 

(894,307)

Incurred cost of units

 

565,893

Unappropriated estimated cost (b)

 

(328,414)

 

(iii) Unappropriated estimated costs of units in inventory

 

 

Ventures under construction:

 

 

Estimated cost of units

 

(497,733)

Incurred cost of units (Note 6)

 

360,062

Unappropriated estimated cost

 

(137,671)

 

(a)   The unappropriated sales revenue of units sold is measured based on the face value of contracts, plus the contract adjustments less cancellations, net of the levied taxes and adjusted to present value, and does not include ventures that are subject to restrictions due to a suspensive clause (legal period of 180 days in which the Company can cancel a development) and therefore is not appropriated to profit or loss.

 

(b)   The estimated cost of units sold and in inventory to be incurred does not include financial charges, which are appropriated to properties for sale and profit or loss (cost of real estate sold) in proportion to the real estate units sold as they are incurred.

 

       As at September 30, 2018, the percentage of assets consolidated in the quarterly information related to ventures included in the equity segregation structure of the development stood at 23.6% (18.0% in 2017).

 

 

 

71


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

30.  Additional Information on the Statement of Cash Flows

 

(i)   Transactions that did not affect Cash and Cash Equivalents

 

The Company and its subsidiaries performed the following investment and financing activities that did not affect cash and cash equivalents and, were not included in the statements of cash flows:

 

 

Company

Consolidated

 

09/30/2018

09/30/2017

09/30/2018

09/30/2017

 

 

 

 

 

Capital contribution (reduction)

388

(12,281)

388

(12,404)

Capitalized financial charges (Note 12)

(11,365)

(29,071)

(27,908)

(56,225)

Barter transaction– Land (Note 17)

8,457

(9,161)

52,058

(13,292)

Refund of capital receivable from Tenda

-

103,907

-

103,907

 

(2,520)

53,394

24,538

21,986

 

(ii)  Reconciliation of the asset and liability changes with the cash flows from financing activities

 

 

 

Transactions affecting cash

 

Transactions not affecting cash

 

Company

Opening balance

12/31/2017

Funding/

Receipt

Interest

Payment

Principal

Payment

 

Interests and inflation adjustment

Closing balance 09/30/2018

 

 

 

 

 

 

 

 

Loans, financing and debentures (Notes 12 and 13)

(969,843)

(266,103)

5,765

352,697

 

(5,474)

(882,958)

Loans (Note 21.1)

11,668

-

-

(2,190)

 

3,034

12,512

Paid-in capital (Note 18.1)

(2,521,152)

(167)

-

-

 

-

(2,521,319)

Capital reserve (Note 18.1)

-

(250,599)

-

-

 

-

(250,599)

 

(3,479,327)

(516,869)

5,765

350,507

 

(2,440)

(3,642,364)

 

 

 

 

Transactions affecting cash

 

Transactions not affecting cash

 

Consolidated

Opening balance

12/31/2017

Funding/

Receipt

Interest

Payment

Principal

Payment

 

Interests and inflation adjustment

Closing balance 09/30/2018

 

 

 

 

 

 

 

 

Loans, financing and debentures (Notes 12 and 13)

(1,104,897)

(302,001)

11,025

445,758

 

(10,229)

(960,344)

Loans (Note 21.1)

11,668

-

-

(2,190)

 

3,034

12,512

Paid-in capital (Note 18.1)

(2,521,152)

(167)

-

-

 

-

(2,521,319)

Capital reserve (Note 18.1)

-

(250,599)

 

 

 

 

(250,599)

 

(3,614,381)

(552,767)

11,025

443,568

 

(7,195)

(3,719,750)

 

 

31.  Subsequent events

 

(i)      Restructuring

As mentioned in Note 1, in view of the changes in the Company’s management and reassessment of internal strategies, the Company is in a restructuring process with the purpose of performing its turnaround and adjusting its structure. As part of this process, the following measures have been announced and/or are in progress:

 

(a)   Change in the Company’s registered office

On October 4, 2018, the Company called an ESM to be held on November 21, 2018, to take resolution on the move of its registered office to the city of São Caetano do Sul, São Paulo, to a property owned by the Company, currently in inventory, which will represent annual savings in the order of R$5,000.

 

 

72


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

31.  Subsequent events --Continued

 

(i)      Restructuring--Continued

(b)   Readjustment of the organizational and administrative structure

In line with the process of readjusting its structure, the Company’s Management is implementing measures for reducing the number of personnel during the fourth quarter of 2018. Accordingly, by the month ended October 31, 2018, the estimated amount related to severance pay totals R$8,700.

 

(ii)     Share repurchase program

In the period from October 1 to 24, 2018, considering the beginning of the blackout period on October 25, 2018, the Company acquired 3,161,300 shares within the share repurchase program (Note 18.1).

 

 

***

 

 

 

73


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

Other information deemed relevant by the Company

 

1.   SHAREHOLDERS HOLDING MORE THAN 5% OF THE VOTING CAPITAL AND TOTAL NUMBER OF OUTSTANDING SHARES

 

 

09/30/2018

 

Common shares

     

Shareholder

Shares

%

     

Outstanding shares

22,939,259

51.25%

GWI Asset Management S.A.

14,038,674

31.37%

River and Mercantille Management, LLP

4,553,345

10.17%

Wishbone Management, LP

2,354,972

5.26%

Treasury shares

871,664

1.95%

 

 

 

Total shares

         44,757,914

100.00%

     
 

09/30/2017

 

Common shares

     

Shareholder

Shares

%

     

Outstanding shares

19,204,136

68.49%

Wishbone Management, LP

4,825,000

17.21%

River and Mercantille Management, LLP

3,038,679

10.84%

Treasury shares

972,347

3.47%

 

 

 

Total shares

         28,040,162

100.00%

 

 

 

 

 

 

74


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

Other information deemed relevant by the Company

 

2.   SHARES HELD BY PARENT COMPANIES, MANAGEMENT AND BOARD

 

 

 

09/30/2018

 

Common shares

     

Shareholder

Shares

%

     

Shareholders holding effective control of the Company

20,946,991

46.80%

Board of Directors

911,000

2.04%

Executive directors

13,153

0.03%

     

Executive control, board members, officers and fiscal council

21,871,144

48,87%

     

Treasury shares

871,664

1.95%

Outstanding shares in the market (*)

22,015,106

49.19%

 

 

 

Total shares

         44,757,914

100.00%

     
 

09/30/2017

 

Common shares

     

Shareholder

Shares

%

     

Shareholders holding effective control of the Company

7,863,679

28.04%

Board of Directors

18,067

0.06%

Executive directors

122,219

0.44%

     

Executive control, board members, officers and fiscal council

8,003,965

28.54%

     

Treasury shares

972,347

3.47%

Outstanding shares in the market (*)

19,063,850

67.99%

 

 

 

Total shares

         28,040,162

100.00%

 

(*) Excludes shares of effective control, management, board and in treasury.

 

 

 

 

 

75


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

Other relevant information

 

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, the rules determined by the Brazilian Monetary Council (CMN), by the Central Bank of Brazil and by The Brazilian Securities and Exchange Commission (CVM) as well as the other rules that apply to the operations 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 Regulations of the Chamber of Market Arbitration.

 

 

 

 

 

 

76


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

Report on Review of Quarterly Information

 

To the Board of Directors and Shareholders

Gafisa S.A.

 

Introduction

 

We have reviewed the accompanying parent company and consolidated interim accounting information of Gafisa S.A. (the “Company”), included in the Quarterly Information Form (ITR) for the quarter ended September 30, 2018, comprising the balance sheet as at that date and the statements of income and comprehensive income for the quarter and nine month period then ended, and the statements of changes in equity and cash flow for the nine-month period then ended, and a summary of significant accounting policies and other explanatory information.

 

Management is responsible for the preparation of the parent company interim accounting information in accordance with the accounting standard CPC 21 (R1) – Interim Financial Reporting, of the Brazilian Accounting Pronouncements Committee (CPC), and of the consolidated interim accounting information in accordance with CPC 21 (R1) – Interim Financial Reporting and International Accounting Standard (IAS) 34 - Interim Financial Reporting issued by the International Accounting Standards Board (IASB), including the guidance contained in Ofício Circular/CVM/SNC/SEP 01/2018 related to the application of Orientação OCPC 04, on revenue recognition over time (POC – Percentage of completion), as well as the presentation of this information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of the Quarterly Information (ITR). Our responsibility is to express a conclusion on this interim accounting information based on our review.

 

Scope of review

 

We conducted our review in accordance with Brazilian and International Standards on Reviews of Interim Financial Information (NBC TR 2410 – Review of Interim Financial Information Performed by the Independent Auditor of the Entity and ISRE 2410 – Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Brazilian and International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion on the parent company interim information prepared in accordance with CPC 21 (R1), including the guidance contained in Ofício Circular/CVM/SNC/SEP 01/2018

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying parent company interim accounting information included in the quarterly information referred to above has not been prepared, in all material respects, in accordance with CPC 21 (R1), including the guidance contained in Ofício Circular/CVM/SNC/SEP 01/2018 related to the application of Orientação OCPC 04, on revenue recognition over time, as well as the presentation of this information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of the Quarterly Information (ITR).


77


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

Conclusion on the consolidated interim information prepared in accordance with CPC 21 (R1) and International Accounting Standard IAS 34, including the guidance contained in Ofício Circular/CVM/SNC/SEP 01/2018

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim accounting information included in the quarterly information referred to above has not been prepared, in all material respects, in accordance with CPC 21 (R1) and IAS 34, including the guidance contained in Ofício Circular/CVM/SNC/SEP 01/2018 related to the application of Orientação OCPC 04, on revenue recognition over time, as well as the presentation of this information in accordance with the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of the Quarterly Information (ITR).

 

Emphasis of matter

 

As described in Note 2.1, the accompanying parent company interim accounting information was prepared in accordance with the accounting standard CPC 21 (R1) and the consolidated interim accounting information was prepared in accordance with the accounting standard CPC 21 (R1) and IAS 34, including the guidance contained in Ofício Circular/CVM/SNC/SEP 01/2018 related to the application of Orientação OCPC 04, on revenue recognition over time (POC – Percentage of completion), whilst the process of discussion of OCPC 04 is not concluded. Our conclusion is not qualified in respect of this matter.

 

Other matters

 

Statements of value added

 

The quarterly information (ITR) referred to above include the parent company and consolidated statements of value added for the nine month period ended September 30, 2018, prepared under the responsibility of the Company’s management and presented as supplementary information under IAS 34. These statements have been submitted to review procedures performed in connection with the review of the quarterly information, in order to verify whether they are reconciled with the interim accounting information and accounting records, as applicable, and whether their form and content are presented in accordance with the criteria defined in Pronunciamento Técnico CPC 09 – Statement of Value Added. Based on our review, nothing has come to our attention that causes us to believe that they have not been prepared, in all material respects, in accordance with the criteria defined in this Pronunciamento Técnico and in a manner consistent with the parent company and consolidated interim accounting information taken as a whole.

Audit and review of prior-year information

 

The quarterly information (ITR) referred to above includes accounting information corresponding to the statement of income and comprehensive income for the quarter and nine month periods ended September 30, 2017, and changes in equity, cash flow and value added for the nine month period ended September 30, 2017, obtained from the Quarterly Information (ITR) from that quarter and as well as it includes accounting information corresponding to the balance sheets as of December 31, 2017, obtained from the individual and consolidated financial statements for the year ended December 31, 2017, presented for comparison purposes. The review of the Quarterly Information (ITR) for the quarter ended September 30, 2017 and the examination of the parent company and consolidated financial statements for the year ended December 31, 2017 were conducted under the responsibility of other independent auditors, who have issued review report and audit opinion dated November 9, 2017 and March 8, 2018, respectively, unqualified.

 

São Paulo, November 8, 2018.

 

PricewaterhouseCoopers

Auditores Independentes

CRC 2SP000160/O-5

Adriano Formosinho Correia

Contador CRC 1BA029904/O-5

78


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

Reports and statements / Management statement of interim financial information

Management statement of interim financial information

 

STATEMENT

 

The management of Gafisa S.A., CNPJ 01.545.826/0001-07, located at Av. Nações Unidas, 8501, 19th floor, Pinheiros, São Paulo, states as per Article 25 of CVM Instruction 480 issued on December 7, 2009 that:

 

i)    Management has reviewed, discussed and agreed with the auditor’s conclusion expressed on the report on review interim financial Information for the period ended September 30, 2018; and

 

ii)   Management has reviewed and agreed with the interim information for the period ended September 30, 2018.

 

São Paulo, November 08, 2018.

 

GAFISA S.A.

 

Management

 

79


 
 

 

(A free translation of the original report in Portuguese as published in Brazil)

 

Gafisa S.A.

 

Notes to the quarterly information

September 30, 2018

(Amounts in thousands of Brazilian Reais, except as otherwise stated)

 

Reports and Statements / Management statement on the report on review of interim financial information

 

Management Statement on the Review Report

 

STATEMENT

 

The management of Gafisa S.A., CNPJ 01.545.826/0001-07, located at Av. Nações Unidas, 8501, 19th floor, Pinheiros, São Paulo, states as per Article 25 of CVM Instruction 480 issued in December 7, 2009 that:

 

i)    Management has reviewed, discussed and agreed with the auditor’s conclusion expressed on the report on review interim financial Information for the period ended September 30, 2018; and

 

ii)   Management has reviewed and agreed with the interim information for the period ended September 30, 2018.

 

São Paulo, November 08, 2018.

 

GAFISA S.A.

 

Management

 

80

 

SIGNATURE

 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 23, 2018
 
Gafisa S.A.
 
By:
/s/ Ana Maria Loureiro Recart

 
Name:   Ana Maria Loureiro Recart
Title:     Chief Executive Officer