gfafs2010_6k.htm - Generated by SEC Publisher for SEC Filing
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 
FORM 6-K
 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
 
For the month of May, 2011

(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


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Statements

Gafisa S.A.

December 31, 2010

 


 

 

 

Gafisa S.A.

 

Financial statements

 

December 31, 2010

 

 

 

Contents

 

Management report 1

 

 

Audited financial statements

 

Balance sheet 7
Income statement 9
Statement of changes in equity 10
Cash flow statement 11
Statement of value added 13
Notes to the separate and consolidated financial statements 14

 

 


 

 

2010 Management Report - Gafisa

 

Message from the Management, Overview of the Company and Comments on the Economic Context

The Brazilian macroeconomic scenario continued to be extremely positive throughout 2010, with a GDP growth of 7.5%. The highlights were the continuing fall in the unemployment rate – which reached a milestone, standing below 6% - and the increase in the real wages of workers, in the offer of credit and in the consumer confidence, in addition to the renewal of federal incentives to the real estate sector, among other factors, which did and shall continue to benefit the Company and the sector.

Despite that the effects of the rapid economic growth have put at risk the control over inflation, which is estimated to stand between 5% and 6% in 2011, the Central Bank has been firm in its acts, in the sense of preventing any significant deviation that may impact the country’s economic stability. Therefore, the base interest rate (SELIC) is expected to reach 12.25% per year until the end of this year, a level that we believe that shall not impact the housing demand. Surveys conducted by Data Popular at the end of 2010 indicated an intention to purchase 9.1 million residential properties in the following 12 months, almost double the intentions indicated in the survey conducted at the end of 2008.

We understand that the federal government continues to be strongly committed to extend the Minha Casa Minha Vida – MCMV (my house, my life) program through 2014. The recent announcement of the reduction in the MCMV2 budget for 2011 was only a postponement of a portion of the program’s disbursement until the following years, once the total budget did not change.

The performance of Caixa Econômica Federal (CEF) as the main provider of real estate financing in the country continues strong, having posted R$ 6 billion in excess of its initial plan of financing R$ 70 billion in 2010, much above the R$ 47 billion for 2009. The balance of financing through FGTS is in excess of R$ 83 billion for 2010, a 67% increase as compared to the prior year. Concurrently, financing using funds from savings had an increase of 65% in relation to 2009, reaching R$ 56 billion. We also noted the increasing participation of other institutions, such as Banco do Brasil, also authorized to participate in the MCMV program, which recorded a loan portfolio amounting to R$ 3 billion in December 2010. We also point out that the financing indexed to the TR has low correlation with the increases in the SELIC rate, not exerting significant impacts on the sector or on the adjustment to the installments of borrowers.

The sum of all of these factors contributed to a significant improvement in the sector’s demand after the recovery which began in 2009, enabling Gafisa to launch R$ 4.5 billion, 95% on that year, with sales of R$ 4 billion and net revenue of R$ 3.7 billion, both 23% up on 2009. The adjusted EBITDA margin rose from 17.5% in 2009 to 20.1% in 2010, and the annual net income amounted to R$ 416.1 million, 309% up on last year.

In recent years, the Company has consolidated its presence in the main regions of the country, a result of the process for geographical expansion mainly undertook between 2005 and 2008, and it is currently operating in 136 cities, and in 22 of the 26 states of the country, in addition to the Federal District. This process comes with a great learning, and we now believe to be well positioned to continue to reap the benefits from the growth potential of the entire Brazilian real estate market.

Gafisa will continue to develop all of its three brands (Gafisa, Tenda and AlphaVille) in the markets where it operates, maximizing the sales of its differentiated portfolio, which ranges from low income to high standard developments. The Gafisa brand, targeted at the medium and high income customers, had a large share in the results for 2010, launching R$ 2.2 billion (70% higher on 2009), and being responsible for almost half of the sales for the year. An important milestone for Gafisa was the delivery of its venture number one thousand, an evidence of its experience and capacity of conducting construction businesses.

 

1


 

 

AlphaVille, focused on the development and sale of residential lots, launched 15 new ventures in 2010, and increased its presence in new metropolitan areas. As a result, the brand is already present in 64 cities and 24 states, and the fast rate of sales continues to be a rule in all launches. The Company expects that this segment has a share increasingly relevant in its portfolio, once the residential condominiums shall be each day more present in the country. In April 2010, Gafisa increased its share in the capital of Alphaville from 60% to 80%, and we expect to complete the acquisition of the remaining 20% between the end of 2011 and beginning of 2012.

Tenda, our brand targeted at the low income segment, and which sales prices are among the lowest in the market, continues well positioned to meet the Brazilian housing deficit through the Minha Casa, Minha Vida (my house, my life - MCMV) program – which is in its second phase and has the objective of delivering over 2 million popular houses until 2014. In 2010, Tenda almost multiplied by four the number of units sold with the financing of Caixa Econômica Federal (CEF), the main bank of the MCMV program, reaching over 22 thousand units, which also enabled the number of transfer to almost double to approximately 10 thousand units in the year. The good relationship of Tenda with CEF, which position us among the companies with the best performances in the MCMV program, was only possible because of the improvements in the internal processes of both organizations. We also point out that from the first half of 2011 until the end of the second half, we expect to deliver most of the units relating to old projects of Tenda, which have lower margins and are financed with own funds. In addition to this, we mention the introduction of new construction technologies, such as the use of aluminum frames, and the continuous dedication to optimize key business processes, which enables us to expect improvements in the operating and financial results of this activity.

  

Human Resources

The Company ended the year with 5,350 own employees, of which 2,905 work at Gafisa, 2,192 at Tenda, and 253 at AlphaVille. In addition, we have an increasing number of outsourced employees, the number of such employees indicated in the following table having being estimated at the end of 2010, in relation to all of the group companies.

Such estimate is made based on the number of people allocated to the construction works in progress, in their different phases, and in each region of the country. The services usually provided comprise the following activities: (i) building of the structure; (ii) electric and hydraulic installations; (iii) brickwork; (iv) foundation equipment; (v) façade; (vi) painting:

 

REGION

OUTSOURCED EMPLOYEES

CENTER WEST/NORTH

5,431

NORTHEAST

9,146

RIO DE JANEIRO

5,684

SÃO PAULO

9,759

SOUTH

3,515

TOTAL

33,535

 

 

2


 

 

Investments

In 2010, the Company invested R$ 84.3 million, 87% up on R$ 45.1 million invested in 2009. Most of these funds were invested in sales stands, followed by IT hardware and software, and aluminum frames, which represent a technological innovation in the construction process of Tenda, thus enabling us to reduce the construction cycle and increase the productive efficiency of the Company.

 

Research and Development

Gafisa, with the objective of exercising its leading role, has since 2006 an area named Operations and Technology Development (DOT), which main focus is the search for technological innovation and process improvements that bring competitive market advantage. In order to approve a development project it is necessary analyze if the project will:

- enhance the quality perceived by the customer;

- reduce the construction period;

- reduce cost;

At present, DOT is composed of ten professionals who also use the resources allocated to all areas of the company in order to implement and provide feedback to development projects. Such structure requires an investment of approximately R$ 1 million per year.

 

Administrative Restructuring

In May 2010, the share of Equity International LLC was reduced, confirming Gafisa’s position as a diluted capital company.

On September 9, changes were made in the composition of the Board of Directors to reflect this new reality. The board members Gary R. Garrabrant and Thomas J. Mcdonald, representatives of Equity International, were substituted by Renato Albuquerque, co-founder of AlphaVille, and Wilson Amaral, CEO of Gafisa. Therefore, the Company now has five independent numbers, or 83% of its members of the Board of Directors, a level above the 20% required by the Novo Mercado listing rules of Bovespa. On November 8, Caio Racy Mattar, a member of the Board of Directors since February 2006, took the Chairman position.

On February 7, 2011, the Company announced the expansion of its Executive Board and the appointment of Sandro Gamba as Superintendent of Real Estate Development. This 35-old executive has been working in Gafisa for over 15 years, having recently been responsible for the business development of Gafisa and Tenda in the São Paulo region, where he gained large corporate experience by following up the growth of the most important region for the company. On the same date the Company also announced that Luiz Carlos Siciliano, who is 46 years old, was appointed as Superintendent of Sales and Marketing, a recently created position. Mr. Siciliano brings to his new job at Gafisa considerable experience in sales and marketing gained in the Company and in his past professional experiences.

 

Synergies

Throughout 2010, we took an important step towards the integration of our brands, having Gafisa, AlphaVille and Tenda centralized and operating into the SAP platform, speeding up processes, standardizing information and reducing costs.

We have also increased the share of our internal sales team, which enabled us to reduce the selling expenses of our units:

Own sales

Our own sales team was responsible for 59% of sales in 2010 in the regions that it covers. We believe that the internal team assures our speed and excellence in sales.

 

3


 

 

Online sales

Sales originated from the internet in 2010 contributed to 14% of our sales in Rio de Janeiro and São Paulo, regions where we have online service. We noted a strong growth in the search for real estate on the internet, and we are ready to meet this demand.

 

New products and services

Gafisa is at present working in the standardization of aluminum frames (windows, doors, edge protection, and gates) with the objective of purchasing in scale in view of the high volume of our construction works. This project also aims at studying the possibility of adopting in our developments windows larger than the required by Law, so that our customers have more comfort from better ventilation and lighting in apartments, without the need of using energy.

Another investment was in the use of prefabricated structure in the basement building, aiming at obtaining support from industry to our sites, reducing the construction period and improving our controls.

Gafisa is also testing in a pilot construction the use of a prefabricated façade of still frame, which will enable the façade to be manufactured while the structure is built, and when the latter is ready, it shall only be assembled. It will allow us to reduce the construction time and decrease the use of labor in the façade building – solving issues that we have faced in view of the strong market growth.

 

Environmental protection

For each project to be launched there is a different approval dynamics, and several authorizations are required by the proper authorities, including environmental ones, once each municipality follows a specific land use regulations, and in many times their own environmental legislation. In this context, AlphaVille has a fundamental role, as it contributes to the regulation of many municipalities that do not require important licenses, raising the standard and getting a closer relationship with such authorities.

At each beginning of the project, a complete research is conducted about the city’s legislation, so that the Company may operate within its own standards, always considering and abiding by the local environmental legislation in the preparation of the Environmental Impact Study.

In order to assure the performance of the commitments assumed in the licensing process and minimize the environmental impacts, AlphaVille created in 2008 the environmental management, which is, among other things, responsible for providing advisory on environmental licensing and monitoring construction works, mainly with the engineers in charge.

In 2010, giving continuity to the improvement of internal processes, the Company purchased environmental management software and started to store data of all stages of each venture, from the licensing from proper authorities to the construction. Information such as hiring, agreements, costs and compliance with conditions are fed to the software. Therefore we created an easily accessible database, which will facilitate the preparation and setting of controls and goals. The objective is to implement over the next years an Environmental Management System in the Company and, in this process, the employees will be trained to use and maintain (feed with data) this system.

 

Dividends, Shareholders' Rights and Share Data

Pursuant to the provisions of the Brazilian Corporate Law and the Company’s Bylaws, the owners of shares issued by Gafisa S/A are entitled to receive dividends or other distributions related to such shares in the proportion of their interest in the capital stock.

 

4


 

 

According the terms of Article 36, Paragraph 2 (b) of the Bylaws, the net income for the year, calculated after the deductions prescribed in the Bylaws and adjusted as provided in Article 202 of the Brazilian Corporate Law, shall have 25% of its balance allocated to the payment of mandatory dividends to all shareholders of the Company.

Accordingly, in 2010 we declared R$ 98.8 million in dividends, payable in 2011, after approval at the Annual Shareholders’ Meeting, a growth of 95% on the prior year.

On February 23, 2010, Gafisa carried out the split of its shares at the ratio of one to two, in order to make them more accessible to the society. For the same purpose, in October Gafisa hired Banco Itaú as market maker, aiming at increasing even more the liquidity of its shares.

The Company, which has diluted capital, continues to be the only Brazilian construction company to have its shares traded on the New York Stock Exchange, and has the most liquid share in the sector. In 2010, we reached an average daily trading volume of R$ 53.0 million at BM&FBovespa, in addition to an amount equivalent to approximately R$ 55.7 million at NYSE, totaling R$ 108.7 million in daily average volume.

In the year, the Bovespa index was practically stable, with an increase of 1.04%, and the Company’s shares closed the year with a quoted price at R$ 12.04 (GFSA3) and US$ 14.53 (GFA) after the 2:1 split, which represents a devaluation of 14.7% and 10,2%, respectively, as compared to the closing price in 2009.

We also inform that the Company is bound upon arbitration in the market's arbitration chamber, according to the covenant included in its Bylaws.

 

Perspectives

With the successful bond and share issues in 2010, which resulted in the funding of R$ 1.4 billion, to be added by a positive cash inflow expected from the third quarter of 2011, the Company is very well positioned to expand its business volume, at the same time that we intend to take our capital structure to a healthy Net Debt/Shareholders’ Equity ratio below 60% at the end of the year.

Our guidance on launches for 2011, between R$ 5 billion and R$ 5.6 billion, reflects this expectation of increase in business volume. In relation to our profitability, we expect adjusted EBTIDA margins for the year between 18% and 22%, the expectation for the first half standing between 13% and 17% and for the second half between 20% and 24%. This margin difference between half-year periods is explained by: i) the reduction in revenue in view of the drop in launches in 2009 as compared to 2008 (R$2,3bi in 2009 x R$4,2bi in 2008) giving rise to a lower recognition of revenue from construction in progress with effect on the dilution of fixed costs; ii) delivery of products with lower margins in  Tenda in view of the lack of standardization of older products, and in Gafisa, because of the deviation of costs in the process for geographical expansion and in the projects in Rio de Janeiro; iii) possible discounts in finished units not yet sold related to launches in 2008 and prior years.

 Gafisa will divulge on extraordinarily basis this guidance on Net Debt/Shareholders” Equity, which shall stand under 60% at the end of the year. We find important to disclose this additional guidance to the market mainly because of the positive development of the operating cash generation of the Company over the year, which as previously mentioned, shall be positive from the third quarter of 2011.

 

5


 
 
Relationship with Auditors

The policy on contracting services unrelated to external audit from our independent auditors is based on principles that preserve the autonomy of the independent auditor.  These internationally accepted principles consist of the following:  (a) an auditor cannot audit its own work; (b) an auditor cannot serve a management function in its client; and (c) an auditor shall not promote the interests of its clients. In this sense, in 2010 our auditors only carried out works related to the audit of financial statements.

 

 

Main Operational and Financial Indicators

 

 

As previously mentioned, 2010 was a very positive year for both Gafisa and Brazil; however, the country suffered a great tragedy in February 2011, when heavy rains caused an utter devastation in the mountain region of Rio de Janeiro. We were glad to work with other major construction companies and help to build new houses for those that were at great loss. We take this episode as a reminder of our social responsibility towards the society.

 

We thank all of our clients, shareholders, suppliers, collaborators and other stakeholders, and wish an excellent 2011.

 

 

6


 

 

A free translation from Portuguese into English of individual financial statements prepared in accordance with accounting practices adopted in Brazil and consolidated financial statements prepared in accordance with IFRS applicable to Brazilian real statement development entities, as approved by the Accounting Pronouncements Committee (CPC), Brazilian Securities and Exchange Commission (CVM) and Federal Accounting Council (CFC) also with accounting practices adopted in Brazil.    

 

Gafisa S.A.

 

Balance sheet

December 31, 2010

(In thousands of Brazilian Reais)

 

   

 Company 

 

Consolidated

 

Note

2010

2009

01/01/2009

 

2010

2009

01/01/2009

  

 

 

(restated)

(restated)

 

 

(restated)

(restated)

Assets

 

 

 

 

 

   

 

Current assets

 

 

 

 

 

   

 

 Cash and cash equivalents

4

66,092

44,445

50,830

 

256,382

292,940

191,443

Marketable securities

4

491,295

729,034

121,297

 

944,766

1,131,113

414,059

Trade accounts receivable, net

5

1.039,549

911,333

785,025

 

3,158,074

2,008,464

1,254,594

Properties for sale

6

653,996

604,128

778,203

 

1,568,986

1,332,374

1,695,130

Other  accounts receivable

7

576,236

245,246

278,110

 

178,305

108.791

182,775

Prepaid expenses and other

-

12,480

16,852

28,080

 

21,216

18,766

38,700

Total current assets

 

2,839,648

2,551,038

2,041,545

 

6,127,729

4,892,448

3,776,701

    

 

 

 

 

 

   

 

   

 

 

 

 

   

 

   

 

 

 

 

   

 

Non-current assets

 

 

 

 

 

   

 

Trade accounts receivables, net

5

699,551

696,953

189,890

 

2,113,314

1,768,182

863,950

Properties for sale

6

227,894

134,273

182,919

 

498,180

416,083

333,846

Deferred income tax and social contribution

16

141,037

138,056

100,745

 

337,804

281,288

190,252

Other accounts receivable

7

130,066

64,028

63,570

 

181,721

117,546

114,440

    

 

1,198,548

1,033,310

537,124

 

3,131,019

2,583,099

1,502,488

     

 

 

 

 

 

   

 

Investments in subsidiaries

8

2,918,659

2,099,385

1,380,558

 

-

-

-

Property, plant and equipment

-

38,474

22,842

15,052

 

80,852

56,476

50,348

Intangible assets

9

9,942

9,598

5,028

 

209,954

204,686

213,155

     

 

2,967,074

2,131,825

1,400,638

 

290,806

261,162

263,503

    

 

 

 

 

 

   

 

Total non-current assets

 

4,165,622

3,165,135

1,937,762

 

3,421,825

2,844,261

1,765,991

  

 

 

 

 

 

   

 

  

 

 

 

 

 

   

 

   

 

 

 

 

 

   

 

    

 

 

 

 

 

   

 

    

 

 

 

 

 

   

 

   

 

 

 

 

 

   

 

   

 

 

 

 

 

   

 

Total assets

 

7,005,270

5,716,173

3,979,307

 

9,549,554

7,736,709

5,542,692

 

7


 

 

   

Company

 

Consolidated

 

   

Note

2010

2009

01/01/2009

 

2010

2009

01/01/2009

 

  

 

 

(restated)

(restated)

 

 

(restated)

(restated)

Liabilities and equity

 

 

 

 

 

   

 

 

Current liabilities

 

 

 

 

 

   

 

 

Loans and financing

10

471,909

514,831

317,236

 

797,903

678,312

447,503

 

Debentures

11

14,097

111,121

61,945

 

26,532

122,377

61,945

 

Payables for purchase of land and advances from customers

14

126,294

240,164

250,942

 

420,199

475,409

421,584

 

Materials and service suppliers

-

59,335

61,137

49,690

 

190,461

194,331

112,900

 

Taxes and contributions

-

85,894

77,861

69,396

 

243,050

177,392

113,167

 

Salaries, payroll charges and profit sharing

-

38,416

38,945

15,051

 

72,153

61,320

29,693

 

Minimum mandatory dividends

15.2

98,812

50,716

26,104

 

102,767

54,279

26,106

 

Provision for legal claims and commitments

13

14,155

11,266

9,124

 

14,155

11,266

17,567

 

Payables to venture partners and other

12

105,340

113,578

82,429

 

149,952

205,657

97,931

 

Total current liabilities

 

1,014,252

1,219,619

881,917

 

2,017,172

1,980,343

1,328,396

 

     

 

 

 

 

 

   

 

 

Non-current liabilities

 

 

 

 

 

   

 

 

Loans and financing

10

425,094

324,547

324,553

 

612,275

525,443

600,673

 

Debentures

11

1,253,399

1,196,000

442,000

 

1,853,399

1,796,000

442,000

 

Payables for purchase of land and advances from customers

14

42,998

51,606

109,558

 

177,860

146,401

231,199

 

Deferred taxes liability

16

166,012

186,862

156,714

 

424,409

376,550

296,725

 

Provision for legal claims and commitments

13

72,806

69,467

2,518

 

124,537

110,073

39,797

 

Payables to venture partners and other

12

308,474

342,438

337,828

 

556,233

417,718

408,281

 

Total non-current liabilities

 

2,268,783

2,170,920

1,373,171

 

3,748,713

3,372,185

2,018,675

 

     

 

 

 

 

 

   

 

 

   

 

 

 

 

 

   

 

 

     

 

 

 

 

 

   

 

 

Equity

15

 

 

 

 

   

 

 

  Capital stock

 

2,729,198

1,627,275

1,229,517

 

2,729,198

1,627,275

1,229,517

 

Treasury shares

 

(1,731)

(1,731)

(18,050)

 

(1,731)

(1,731)

(18,050)

 

Capital reserves and options granted

 

295,879

318,439

182,125

 

295,879

318,439

182,125

 

  Income reserves

 

698,889

381,651

330,627

 

698,889

381,651

330,627

 

   

3,722,235

2,325,634

1,724,219

 

3,722,235

2,325,634

1,724,219

 

Non-controlling interest

 

-

-

-

 

61,434

58,547

471,402

 

Total  equity

 

3,722,235

2,325,634

1,724,219

 

3,783,669

2,384,181

2,195,621

 

     

 

 

 

 

 

   

 

 

       

 

 

 

 

 

   

 

 

Total liabilities and  equity

 

7,005,270

5,716,173

3,979,307

 

9,549,554

7,736,709

5,542,692

 

                       

 

 

See accompanying notes.

 

8


 

 

 

Gafisa S.A.

 

Income statement

Year ended December 31, 2010

(In thousands of Brazilian Reais, except if stated otherwise)

 

 

   

 Company 

 

Consolidated

 

Notes

2010

 

2009

 

2010

 

2009

       

(restated)

     

(restated)

                 

Net operating revenue

19

1,232,876

 

1,185,396

 

3,720,860

 

3,022,346

                 

Operating costs

               

Real estate development and sales

-

(917,163)

 

(877,966)

 

(2,634,556)

 

(2,143,762)

                 

Gross profit

 

315,713

 

307,430

 

1,086,304

 

878,584

                 

Operating (expenses) income

               

Selling expenses

 

(74,163)

 

(64,086)

 

(242,564)

 

(226,621)

General and administrative expenses

 

(97,572)

 

(107,154)

 

(236,754)

 

(233,129)

Equity accounts

8.a.ii

310,428

 

125,939

 

-

 

-

Depreciation and amortization

 

(11,721)

 

(10,468)

 

(33,816)

 

(34,170)

Other

 

(16,952)

 

(77,518)

 

(12,173)

 

(92,884)

                 

Operating profit before financial income (expenses)

 

425,733

 

174,143

 

560,997

 

291,780

                 

Financial expenses

20

(106,560)

 

(158,326)

 

(210,203)

 

(240,572)

Financial income

20

90,185

 

72,457

 

128,085

 

129,566

                 

Income before taxes on income and

 

409,358

 

88,274

 

478,879

 

180,774

  non-controlling interest

 
                 

Current income tax and social contribution expenses

 

-

 

-

 

(36,858)

 

(20,147)

Deferred income tax and social contribution income (expenses)

 

6,692

 

13,466

 

(2,041)

 

(17,665)

                 

Total income tax income (expenses)

16

6,692

 

13,466

 

(38,899)

 

(37,812)

                 

Net income before non-controlling interest

 

416,050

 

101,740

 

439,980

 

142,962

                 

(-) Net income for the year attributable to non-controlling interest

 

-

 

-

 

(23,930)

 

(41,222)

                 

Net income for the year

 

416,050

 

101,740

 

416,050

 

101,740

                 

Shares outstanding at the end of the year (in thousands)

15.1

430,915

 

166,777

 

430,915

 

166,777

                 

Basic net income per thousand shares outstanding at the end of the year - R$ 

23

1,0088

 

0,3808

       

Diluted net income per thousand shares outstanding at the end of the year - R$ 

23

1,0010

 

0,3780

       
                 
                 

The Company has  no other comprehensive income for the reported years.

           

 

 

See accompanying notes.

 

9


 

 

 

Gafisa S.A.

 

Statement of changes in equity

As of December 31, 2010

(In thousands of Brazilian Reais)

 

   

Attributable to the equity holders

 

 

 
               

Income reserves

   

 

 

 
 

Note

Capital stock

 

Treasury shares

 

Capital and stock options reserve

 

Legal reserve

 

Statutory reserve

 

For investments

 

Retained earnings

Total - company

Non-controlling interest

Total consolidated

                             

 

 

 

Balances at January 1, 2009

 

1,229,517

 

(18,050)

 

182,125

 

21,081

 

159,213

 

38,533

 

-

1,612,419

-

1,612,419

First-time adoption of CPCs

3

-

 

-

 

-

 

-

 

-

 

-

 

111,800

111,800

471,402

583,202

Balances at January 1, 2009

  (restated)

 

1,229,517

 

(18,050)

 

182,125

 

21,081

 

159,213

 

38,533

 

111,800

1,724,219

471,402

2,195,621

                             

 

 

 

Capital increase

                           

 

 

 

- Exercise of stock options

-

9,736

 

-

 

-

 

-

 

-

 

-

 

-

9,736

-

9,736

- Acquisition of Tenda shares

-

388,022

 

-

 

60,822

 

-

 

-

 

-

 

-

448,844

(450,468)

(1,624)

Sale of treasury shares

-

-

 

16,319

 

65,727

 

-

 

-

 

-

 

-

82,046

-

82,046

Stock option plan

-

-

 

-

 

9,765

 

-

 

-

 

-

 

-

9,765

154

9,919

Net income for the year

-

-

 

-

 

-

 

-

 

-

 

-

 

101,740

101,740

41,222

142,962

Legal reserve

-

-

 

-

 

-

 

10,677

 

-

 

-

 

(10,677)

-

-

-

Minimum mandatory dividends

-

-

 

-

 

-

 

-

 

-

 

-

 

(50,716)

(50,716)

(3,763)

(54,479)

Statutory reserve

-

-

 

-

 

-

 

-

 

152,147

 

-

 

(152,147)

-

-

-

                             

 

 

 

Balances at December 31, 2009

  (restated)

 

1,627,275

 

(1,731)

 

318,439

 

31,758

 

311,360

 

38,533

 

-

2,325,634

58,547

2,384,181

                             

 

 

 

Capital increase

                           

 

 

 

- Public offering of shares

15.1

1,063,750

 

-

 

-

 

-

 

-

 

-

 

-

1,063,750

-

1,063,750

- Exercise of stock option

15.1

17,891

 

-

 

-

 

-

 

-

 

-

 

-

17,891

-

17,891

- Merger of Shertis shares

15.1

20,282

 

-

 

1,620

 

-

 

-

 

-

 

-

21,902

(24,080)

(2,178)

- Future capital contributions

 

-

 

-

 

-

 

-

 

-

 

-

 

-

-

7,133

7,133

Expenses for public offering of shares

-

-

 

-

 

(33,271)

 

-

 

-

 

-

 

-

(33,271)

-

(33,271)

Stock option plan

15.3

-

 

-

 

9,091

 

-

 

-

 

-

 

-

9,091

194

9,285

Purchase of treasury shares

-

-

 

-

 

-

 

-

 

-

 

-

 

-

-

(170)

(170)

Net income for the year

-

-

 

-

 

-

 

-

 

-

 

-

 

416,050

416,050

23,930

439,980

Legal reserve

15.2

-

 

-

 

-

 

20,803

 

-

 

-

 

(20,803)

-

-

-

Minimum mandatory dividends

15.2

-

 

-

 

-

 

-

 

-

 

-

 

(98,812)

(98,812)

(4,120)

(102,932)

Statutory reserve

15.2

-

 

-

 

-

 

-

 

296,435

 

-

 

(296,435)

-

-

-

                             

 

 

 

Balances at December 31, 2010

 

2,729,198

 

(1,731)

 

295,879

 

52,561

 

607,795

 

38,533

 

-

3,722,235

61,434

3,783,669

 

See accompanying notes.

 

10


 

 

 

Gafisa S.A.

 

Cash flow statement

Year ended December 31, 2010

(In thousands of Brazilian Reais

 

 

 

CCompany

 

Consolidated

 

2010

2009

 

2010

2009

 

 

(restated)

 

 

(restated)

Operating activities

 

 

 

 

 

Income before taxes on income

409,358

88,274

 

478,879

180,774

Expenses (income) not affecting cash and cash equivalents:

 

 

 

 

 

      Depreciation and amortization

11,721

10,468

 

33,816

34,170

      Disposal  of property and equipment items

-

-

 

-

5,251

    Stock option expenses

8,135

9,764

 

12,924

14,427

      Unrealized interest and charges, net

49,788

145,489

 

217,626

171,326

 

 

 

 

 

 

Provision for warranty

4,609

5,882

 

14,869

7,908

Provision for legal claims and commitments

14,822

69,955

 

31,044

63,975

Provision for profit sharing

15,234

21,495

 

36,612

28,237

Allowance for (reversal of) doubtful accounts

-

-

 

1,076

(974)

     Equity accounts

(310,428)

(125,939)

 

-

-

 

 

 

 

 

 
 

 

 

 

 

 

Decrease (increase) in assets

 

 

 

 

 

     Trade accounts receivable

(130,814)

(633,370)

 

(1,495,818)

(1,657,128)

     Properties for sale

(143,489)

222,722

 

(318,709)

280,519

     Other accounts receivable

(397,028)

(27,495)

 

(133,689)

56,565

     Prepaid expenses and other

4,372

13,887

 

(2,450)

15,133

 

 

 

 

 

 

Increase (decrease) in liabilities

 

 

 

 

 

     Payables for purchase of land and advances from customers

(122,478)

(75,969)

 

(23,751)

(38,881)

     Taxes and contributions

8,033

8,465

 

65,658

25,010

     Materials and service suppliers  

(1,802)

11,447

 

(3,870)

81,431

     Salaries, payroll charges and profit sharing

(15,763)

23,703

 

(25,779)

3,390

     Payables to venture partners and other

(52,853)

11,564

 

14,958

36,783

 

 

 

 

 

 

Cash used in operating activities

(648,583)

(219,658)

 

(1,096,604)

(692,084)

 

 

 

 

 

 

Investing activities

 

 

 

 

 
 

 

 

 

 

 

Purchase of property, plant and equipment items

(26,151)

(31,842)

 

(63,460)

(45,109)

Marketable securities, collaterals, and restricted credit

(3,030,714)

(1,229,080)

 

(1,871,140)

(1,731,411)

Redemption of marketable securities, collaterals

   and restricted credit

3,268,453

621,343

 

2,057,488

1,014,356

Capital increase in subsidiaries

(510,391)

(144,044)

 

-

-

Cash from (used in) investing activities

(298,803)

(783,623)

 

122,888

(762,164) 

 

 

11 


 

 

 

Gafisa S.A.

 

Cash flow statement--continued

Year ended December 31, 2010

 

(In thousands of Brazilian Reais

 

 

 

Company

 

Consolidated

 

2010

2009

 

2010

2009

 

 

(restated)

 

 

(restated)

Financing activities

 

 

 

 

 

Capital increase

1,101,923

9,736

 

1,101,923

9,736

Expenses for public offering of shares

(50,410)

-

 

(50,410)

-

Sale of treasury shares

-

82,045

 

-

82,045

     Redeemable shares of Credit Rights Investment Fund (FIDC)

-

-

 

(23,238)

41,308

CCI - Assignment of housing loans

-

58,889

 

-

69,316

Increase in loans and financing

529,858

1,500,949

 

1,138,232

2,259,663

Amortization of loans and financing

(561,646)

(645,673)

 

(1,187,881)

(860,978)

Assignment of credits receivable, net

-

17,008

 

(33,918)

860

Payables to venture partners

-

-

 

80,000

-

Dividends paid

(50,692)

(26,058)

 

(50,692)

(26,058

Taxes paid

-

-

 

(36,858)

(20,147)

  

 

 

 

 

 

Cash provided by financing activities

969,033

996,896

 

937,158

1,555,745

  

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

21,647

(6,385

 

(36,558)

101,497

  

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

  

 

 

 

 

 

At the beginning of the year

44,445

50,830

 

292,940

191,443

At the end of the year

66,092

44,445

 

256,382

292,940

  

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

21,647

(6,385

 

(36,558)

101,497

 

 

See accompanying notes.

 

12 


 

 

 

Gafisa S.A.

 

Statement of value added

Year ended December 31, 2010

(In thousands of Brazilian Reais)

 

 

 

Company

 

Consolidated

 

2010

2009

 

2010

2009

 

 

(restated)

 

 

(restated)

Revenues

1,367,117

1,227,949

 

4,028,759

3,144,880

Real estate development, sale and services

1,367,117

1,227,949

 

4,029,835

3,144,880

Allowance for doubtful accounts

-

-

 

(1,076)

-

Inputs acquired from third parties (including ICMS and IPI)

(789,414)

(843,399)

 

(2,692,400)

(2,366,310)

Real estate development and sales

(819,729)

(841,067)

 

(2,495,560)

(2,071,426)

Materials, energy, outsourced labor and other

30,314

(2,332)

 

(196,840)

(294,884)

 

 

 

 

   

Gross added value

577,703

384,550

 

1,336,359

778,570

 

 

 

 

   

Retentions

(11,721)

(10,468)

 

(33,816)

(34,170)

Depreciation, amortization and depletion

(11,721)

(10,468)

 

(33,816)

(34,170)

 

 

 

 

   

Net added value produced by the Company

565,982

374,082

 

1,302,543

744,400

 

 

 

 

   

Added value received on transfer

400,613

198,396

 

128,085

129,566

Equity accounts

310,428

125,939

 

-

-

Financial income

90,185

72,457

 

128,085

129,566

 

 

 

 

   

Total added value to be distributed

966,595

572,478

 

1,430,628

873,966

 

 

 

 

   

Added value distribution

966,595

572,478

 

1,430,628

873,966

Personnel and payroll charges

196,105

203,304

 

314,190

291,872

Taxes and contributions

150,445

61,136

 

380,622

184,168

Interest and rents

203,995

206,298

 

319,766

296,186

Dividends

98,812

50,716

 

102,767

54,479

Retained earnings

317,238

51,024

 

313,283

47,261

 

See accompanying notes

 

 

13 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements

December 31, 2010

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

 

 

1.   Operations

 

Gafisa S.A. ("Gafisa" or "Company") is a publicly traded company with headquarters at Av. das Nações Unidas, 8501, 19º andar, in the City and State of São Paulo,  and started its commercial operations in 1997 with the objectives of: (a) promoting and managing all forms of real estate ventures on its own behalf or for third parties; (b) purchasing, selling and negotiating real estate properties in general, including provision of financing to real estate customers; (c) carrying out civil construction and civil engineering services; (d) developing and implementing marketing strategies related to its own or third party real estate ventures; and (e) investing in other companies which have similar objectives as the Company's.

 

The Company forms jointly-controlled ventures (Special Purpose Entities - SPEs) and participates in consortia and condominiums with third parties as means of meeting its objectives. The controlled entities substantially share the managerial and operating structures and the corporate, managerial and operating costs with the Company.

 

On June 29, 2009, Gafisa S.A. and Construtora Tenda S.A. entered into a Private Instrument for Assignment and Transfer of Quotas and Other Covenants, in which Gafisa assigns and transfers to Tenda 41,341,895 quotas of Cotia1 Empreendimento Imobiliário for the net book value of R$ 41,342 (Note 7).  

 

      On December 30, 2009, the shareholders of Gafisa and Tenda approved the acquisition by Gafisa of total shares outstanding issued by Tenda. In connection with this acquisition, Tenda became a wholly-owned subsidiary of Gafisa, and its shareholders received shares of Gafisa in exchange for their shares of Tenda at the ratio of 0.205 shares of Gafisa to one share of Tenda, as negotiated between Gafisa and the Independent Committee of Tenda, both parties having been advised by independent expert companies. In view of the exchange ratio, 32,889,563 common shares were issued for the total issue price of R$ 448,844 (Note 8).

 

On February 22, 2010, the split of our common shares was approved in the ratio of one existing share to two newly-issued shares, thus increasing the number of shares from 167,077,137 to 334,154,274. In March 2010, the Company completed an initial public offering of common shares, resulting in a capital increase of R$ 1,063,750 with the issue of 85,100,000 shares, comprising 46,634,420 shares in Brazil and 38,465,580 ADSs (Note 15).

 

14 


 

 

 

 

Gafisa S.A.

 

Notes to individual and consolidated financial statements - continued

December 31, 2010

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

 

 

1.   Operations

 

In May 2010, the Company approved the acquisition of the total amount of shares issued by Shertis Empreendimentos e Participações S.A., which main asset comprises 20% of the capital stock of Alphaville Urbanismo S.A. (AUSA). The acquisition of shares has the purpose of making viable the implementation of the Second Phase of the schedule for investment planned in the Investment Agreement and other Covenants, signed between the Company and Alphaville Participações S.A. (Alphapar) on October 2, 2006, thus increasing the interest of Gafisa in the capital stock of AUSA to 80%. As a result of the acquisition of shares, Shertis was converted into a wholly-owned subsidiary of Gafisa, with the issue of 9,797,792 new common shares to Alphapar, former shareholder of Shertis, thus resulting in an increase in capital amounting to R$ 20,283 (Note 15).

 

 

 

2.   Accounting policies

 

The financial statements were approved by the Board of Directors in their meeting held on March 24, 2011.

 

The Company’s financial statements for the years ended December 31, 2010 and 2009, and as at January 1, 2009 were prepared in accordance with the accounting practices adopted in Brazil, which comprise the rules of the Brazilian Securities and Exchange Commission (CVM), and the pronouncements, interpretations and guidelines of the Accounting Pronouncements Committee (CPC); and the consolidated financial statements were prepared in accordance with the accounting practices adopted in Brazil, which correspond to the CVM Rules, and the pronouncements, interpretation and guidelines of the CPC, and are in compliance with the International Financial Reporting Standards (IFRS) applicable to real estate development entities in Brazil, as approved by the CPC, the CVM and the CFC, including CPC Guideline 04 – Application of the Technical Interpretation ICPC 02 to the Brazilian Real Estate Development Entities – regarding revenue recognition, and the respective costs and expenses arising from real estate development operations by reference to the stage of completion (percentage of completion method).

 

15 


 

 

Gafisa S.A.

 

Notes to individual and consolidated financial statements - continued

December 31, 2010

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

 

 

2.   Accounting policies-- continued

 

Certain matters related to the meaning and application of the continuous transfer of the risks, benefits and control over the real estate unit sales are under consideration by the International Financial Reporting Interpretation Committee (IFRIC). The results of this consideration may cause the Company to revise its accounting practices related to the recognition of results.

 

2.1     Accounting judgments, estimates and assumptions

 

(i)      Judgments 

 

The preparation of the  individual’s and consolidated financial statements requires management to make judgments, estimates and adopts assumptions that affect the reported amounts of revenue, expenses, assets and liabilities, as well as the disclosure of contingent liabilities, at the balance sheet date. Assets and liabilities subject to estimates and assumptions include the useful life of property, plan and equipment, impairment of assets, deferred tax assets, provision for uncertainty tax positions, labor and civil risks, and the measurement of the estimated cost of ventures and financial instruments.

 

(ii)     Estimates and assumptions

 

The main assumptions related to sources of uncertainty in future estimates and other important sources of uncertainty in estimates at the balance sheet date, which may result in different amounts upon settlement are discussed below:

 

16 


 

 

Gafisa S.A.

 

Notes to individual and consolidated financial statements - continued

December 31, 2010

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

 

 

2.   Accounting policies-- continued

 

2.1     Accounting judgments, estimates and assumptions -- continued

 

(ii)   Estimates and assumptions-- continued

 

a)     Impairment of non-financial assets

 

An impairment loss shall be recognized when the carrying amount of an asset or a cash-generating unit is in excess of its recoverable amount, which is the highest of the fair value less cost to sell and the value in use. The calculation of fair value less costs to sell is based on information available for sale transactions of similar assets or market prices less additional costs to dispose of the asset. The calculation of the value in use is based on the discounted cash flow model. Cash flows are derived from the budget for the following five years, and do not include restructuring activities with which the Company has not committed to undertake or future significant investments that will improve the asset basis of the cash-generating unit being tested. The recoverable amount is sensitive to the discount rate adopted under the discounted cash flow method, as well as the estimated future cash inflows and at the growth rate used for purposes of extrapolation. The main assumptions used to measure the recoverable amount of the cash-generating units are detailed in Note 9.

 

b)     Transactions with share-based payment

 

The Company measures the cost of transactions to be settled with shares with employees based on the fair value of equity instruments on the grant date. The estimate of the fair value of share-based payments requires the determination of the most adequate pricing model to grant equity instruments, which depends on the grant terms and conditions. It also requires the determination of the most adequate data for the pricing model, including the expected option life, volatility and dividend income, and the corresponding assumptions. The assumptions and models used to estimate the fair value of share-based payments are disclosed in Note 15.3.

 

17 


 

 

Gafisa S.A.

 

Notes to individual and consolidated financial statements - continued

December 31, 2010

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

 

 

2.   Accounting policies-- continued

 

2.1     Accounting judgments, estimates and assumptions -- continued

 

(ii)   Estimates and assumptions-- continued

 

c)     Provisions for tax, labor and civil risks

 

The Company recognizes a provision for tax, labor and civil claims. The assessment of the probability of a loss includes the evaluation of the available evidences, the hierarchy of Laws, the existing case laws, the latest court decisions and their significance in the judicial system, as well as the opinion of external legal counsel. The provisions are reviewed and adjusted to take into account the changes in circumstances, such as the applicable expiration term, findings of tax inspections, or additional exposures found based on new court issues or decisions. The settlement of transactions involving these estimates may result in amounts different from those estimated in view of the inaccuracies inherent in the process for estimating them. The Company reviews its estimates and assumptions at least annually.

 

d)     Fair value of financial instruments

 

When the fair value of the financial assets and liabilities presented in the balance sheet cannot be obtained in the active market, it is determined using valuation techniques, including the discounted cash flow method. The data for such methods is based on those practiced in the market, when possible; however, when it is not viable, a certain level of judgment is required to establish the fair value. The judgment includes considerations on the data used, such as liquidity risk, credit risk, and volatility. Changes in the assumptions about these factors may affect the presented fair value of financial instruments.

 

e)     Estimated costs of ventures

 

Total estimated costs, comprised of incurred and future costs for completing the construction works, are regularly reviewed, according to the construction progress, and the adjustments based on this review are reflected in the income statement, which form the basis for calculating the percentage in order to recognize the revenue, as described in Note 2.4.

 

18 


 

 

 

 

Gafisa S.A.

 

Notes to individual and consolidated financial statements - continued

December 31, 2010

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

 

 

2.   Accounting policies - continued

 

2.2     Consolidated financial statements

 

The Company’s consolidated financial statements, which include the financial statements of subsidiaries and the joint ventures indicated in Note 8, were prepared in compliance with the applicable consolidation practices and the legal provisions. Accordingly, intercompany balances, accounts, income and expenses, and unrealized earnings were eliminated. The jointly-controlled investees are consolidated in proportion to the interest held by the Company.

 

 

19 


 

 

 

 

Gafisa S.A.

 

Notes to individual and consolidated financial statements -- continued

December 31, 2010

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

 

 

2.   Accounting policies - continued

 

2.2     Consolidated financial statements - continued

 

The Company carried out the proportionate consolidation of the financial statements of the jointly-controlled investees listed below, which main information is the following:

 

Investees

% ownership interest

Current

Non-current

 

Net

Gross

Net operating

Net financial

Income tax

Net income (loss)

Asset

Liability

Asset

Liability

Equity

revenue

result

income

income

and social contribution

for the year

Gafisa SPE-46  Emp. Imob. Ltda.

60%

15,187

(62)

1,004

13,810

2,443

3,165

(1,325)

(83)

(373)

1

(1,780)

Gafisa SPE-40 Emp. Imob. Ltda.

50%

8,627

2,198

1,693

178

7,944

1,304

931

(10)

(172)

10

758

Dolce Vita Bella Vita SPE S/A

50%

2,073

3,961

5,952

7

4,056

3,549

3,695

-

41

68

3,804

Saíra Verde Emp. Imob. Ltda.

70%

806

(449)

(604)

25

626

130

121

-

5

16

142

DV SPE S/A

50%

1,812

578

856

132

1,958

196

187

-

2

2

190

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

80%

36,170

11,485

223

8,640

16,268

(669)

(669)

(86)

(5)

-

(760)

Gafisa/Tiner Campo Belo I – Emp. Imob. SPE Ltda.

45%

6,523

2,844

2,716

248

6,146

2,188

999

54

(495)

14

574

Península I SPE S/A

50%

10,591

12,278

(277)

279

(2,242)

3,821

2,091

(133)

50

(131)

1,877

Península 2 SPE S/A

50%

9,169

12,273

3,220

92

24

(8)

136

(11)

29

101

254

Villaggio Panamby Trust S/A

50%

4,356

296

109

(31)

4,200

90

(83)

1

26

(23)

(80)

Gafisa SPE-44 Emp. Imob. Ltda.

40%

3,409

589

921

28

3,713

-

-

(6)

-

-

(6)

Gafisa SPE-65 Emp. Imob. Ltda.

80%

32,728

19,360

54

1,179

12,242

18,123

5,683

(137)

83

(638)

4,981

Gafisa SPE-71 Emp. Imob. Ltda.

80%

35,933

20,958

218

3,544

11,649

25,342

8,329

(193)

179

(774)

7,525

Gafisa SPE-73 Emp. Imob. Ltda.

80%

9,961

513

2,038

4,083

7,403

-

-

(2,371)

38

(9)

(2,342)

Gafisa SPE- 76 Emp. Imob. Ltda.

50%

142

38

-

21

83

-

-

-

-

-

(1)

Gafisa SPE-70 Emp. Imob. Ltda.

55%

15,339

1,634

302

1,077

12,929

-

-

(5)

(9)

-

(14)

Gafisa SPE-85 Emp. Imob. Ltda.

80%

33,051

33,429

53,860

21,570

31,911

53,551

22,475

(204)

(194)

(1,753)

20,324

Gafisa SPE-102 Emp. Imob. Ltda.

80%

1,806

740

-

1,041

25

-

-

-

25

(1)

24

Gafisa SPE-104 Emp. Imob. Ltda.

50%

1

-

-

-

1

-

-

-

-

-

-

Sítio Jatiuca Empreendimento Imobiliário SPE Ltda.

50%

124,393

53,924

774

54,246

16,998

42,771

7,617

(726)

(683)

(1,372)

4,837

Deputado José Lajes Empreendimento Imobiliário SPE Ltda.

50%

3,801

857

8

3,411

(459)

(7)

(1,139)

112

19

5

(1,003)

Alto da Barra de São Miguel Empreendimento Imobiliário SPE Ltda.

50%

35,137

11,397

237

26,411

(2,435)

7,730

2,109

(1,349)

218

(134)

844

Reserva & Residencial Spazio Natura Empreendimento Imobiliário SPE Ltda.

50%

1,680

4

-

297

1,379

-

-

(14)

-

-

(14)

BKO ENGENHARIA E COMERCIO LTDA

50%

13,332

3,708

-

941

8,683

12,117

5,201

(1,431)

(146)

(393)

3,231

 

17 


 

 

 

 

Gafisa S.A.

 

Notes to individual and consolidated financial statements -- continued

December 31, 2010

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

 

 

2.   Accounting policies - continued

 

2.2     Consolidated financial statements - continued

 

Investees

% Ownership interest

Current

Non-current

 

Net

Gross

Net operating

Net financial

Income tax

Net income (loss)

Assets

Liabilities

Assets

Liabilities

Equity

revenue

result

Income (loss)

result

and social contribution

for the year

O Bosque Empr. Imob. Ltda.

60%

9,055

94

288

458

8,791

-

(45)

(26)

-

1

(70)

Grand Park - Parque das Aguas Emp. Imob. Ltda.

50%

49,255

41,061

14,939

2,226

20,907

48,633

14,578

(623)

(1,115)

(1,552)

11,288

Grand Park - Parque das Arvores Emp. Imob. Ltda.

50%

81,205

36,377

7,792

17,032

35,588

74,718

24,270

(256)

(1,004)

(2,307)

20,702

Dubai Residencial Emp. Imob. Ltda.

50%

33,600

19,084

7,286

576

21,227

32,758

12,955

(138)

(838)

(1,032)

10,948

Varandas Grand Park Emp. Imob. Ltda.

50%

3,734

1,754

10,154

9,816

2,319

17,164

4,675

(1,852)

(10)

(495)

2,318

PRIME SPE FRANERE GAFISA 07 EMP

50%

4,246

2,442

2,069

4,124

(250)

2,185

452

(657)

(1)

(45)

(251)

Costa Maggiore Emp. Imob. Ltda.

50%

21,571

3,364

11,932

17,105

13,033

21,116

6,954

(413)

406

(377)

6,389

City Park Brotas Emp. Imob. Ltda.

50%

5,320

1,393

-

3,278

650

619

(777)

(466)

356

(69)

(957)

City Park Acupe Emp. Imob. Ltda.

50%

5,349

1,536

51

2,333

1,531

1,032

(316)

3

335

(105)

(82)

Patamares 1 Emp. Imob. SPE Ltda.

50%

11,598

4,997

603

18

7,187

9,376

2,694

(2,232)

713

(475)

701

Graça Emp. Imob. Ltda.

50%

10,345

2

-

9,588

755

-

(385)

(65)

(1)

-

(451)

Acupe Exclusive Emp. Imob. Ltda.

50%

3,072

1,782

-

929

361

2,178

213

(690)

144

(94)

(427)

Manhattan Square Emp. Imob. Comercial 01 SPE Ltda.

50%

49,065

16,011

1,121

27,023

7,152

20,763

3,491

(1,436)

226

(1,270)

1,011

Manhattan Square Emp. Imob. Comercial 02 SPE Ltda.

50%

7,780

7

-

6,537

1,236

-

-

(4)

(12)

-

(15)

Manhattan Square Emp. Imob. Residencial 02 SPE Ltda.

50%

19,464

2

-

16,857

2,606

-

(2)

-

(21)

-

(23)

Manhattan Square Emp. Imob. Residencial 01 SPE Ltda.

50%

123,162

36,479

1,838

91,898

(3,376)

32,273

3,827

(3,175)

495

(2,581)

(1,435)

FIT 13 SPE Emp. Imob. Ltda.

50%

16,687

5,823

8,643

178

19,328

14,050

6,496

974

1,567

(493)

8,543

API SPE 29 - Planej.e Desenv.de Empreend.Imob.Ltda.

50%

27,365

25,230

1,519

269

3,385

536

269

(1,772)

95

108

(1,300)

API SPE 28 - Planej.e Desenv.de Empreend.Imob.Ltda.

50%

71,776

8,768

35

37,449

25,594

51,393

14,755

(857)

(10)

(2,994)

10,859

Parque do Morumbi Incorporadora LTDA.

80%

17,823

12,920

452

1,239

4,116

11,630

2,850

(415)

(240)

(337)

1,859

Gafisa SPE-48 S/A

80%

120,303

48,637

533

7,968

64,231

58,330

9,088

(558)

1,312

(3,089)

6,753

Gafisa SPE-55 S/A

80%

73,716

17,734

213

14,609

41,586

32,580

10,368

(2,154)

231

(1,120)

7,325

Gafisa SPE-77 Emp. Imob. Ltda.

65%

79,231

23,463

40,049 

54,244

41,573

38,366

9,607

(640)

(397)

(9,552)

(981)

Saí Amarela S/A

50%

6,425

3,478

(725)

119

2,102

365

277

(199)

(166)

71

(16)

Sunshine S/A

60%

12,101

6,109

806

296

6,501

1,496

1,263

(43)

21

(9)

1,231

Cyrela Gafisa SPE Ltda.

50%

4,638

775

-

719

3,144

289

289

(638)

425

7

82

 

18 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies-- continued

 

2.3     Functional and presentation currency

 

The individual and consolidated financial statements are presented in Reais, which is also the functional currency of the Company and its subsidiaries.

 

 

2.4     Recognition of results

 

(i)    Real estate development and sales

 

Revenues, as well as costs and expenses directly related to real estate development units sold and not yet finished, are recognized over the construction period and the following procedures are adopted:

 

(a)    In the sales of finished units, the result is recognized when the sale is completed, with the transfer of significant risks and rights, regardless of the receipt of the contractual amount.

 

(b)    In the sales of unfinished units, the following procedures and rules were observed:

 

     The incurred cost (including the cost of land, and other expenditures directly related to the inventory increase) corresponding to the units sold is fully appropriated to the income statement.

 

     The percentage of incurred cost of units sold (including land) is measured in relation to total estimated cost, and this percentage is applied on the revenues from units sold, adjusted in accordance with the terms established in the sales contracts, thus determining the amount of revenues to be recognized in directly proportion to cost.

 

     Any amount of revenue recognized that exceeds the amount actually received from customers is recorded as either current or non-current asset. Any amount received in connection with the sales of units that exceeds the amount of revenues recognized is recorded as "Payables  for purchase of land and advances from customers".

 

19 


 

 

 

 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.4     Recognition of results--continued 

 

(i)    Real estate development and sales--continued 

 

     Interest and inflation-indexation charges on accounts receivable as from the time the customer takes possession of the property, as well as the adjustment to present value of accounts receivable, are appropriated to the income statement from the development and sale of real estate using the accrual basis of accounting;

 

     The financial charges on accounts payable for acquisition of land and those directly associated with the financing of construction are recorded in inventories of properties for sale, and appropriated to the incurred cost of finished units, following the same criteria for appropriation of real estate development cost of units under construction sold.

 

The taxes on the difference between the revenues from real estate development and the accumulated revenues subject to tax are calculated and recognized when the difference in revenues is recognized.

 

The other advertising and publicity expenses are appropriated to the income statement as they are incurred – represented by media insertion – using the accrual basis of accounting.

 

(ii)   Construction services

 

Revenues from real estate services are recognized as services are rendered and consist primarily of amounts received in connection with construction management activities for third parties, and technical advisory.

 

20


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.4     Recognition of results--continued 

 

(iii)  Barter transactions

 

In barter transactions of land in exchange for units, the value of land acquired by the Company is calculated based on the fair value of real estate units to be delivered. The fair value is recorded in inventories of properties for sale against liabilities for advances from customers, at the time the barter agreement is signed, provided that the real estate development recording register is obtained. Revenues and costs incurred from barter transactions are appropriated to the income statement over the course of construction period of the projects, as described in item (b).

 

(iv)  ICPC 02 – paragraph 20 and 21

      

In compliance with the aforementioned ICPC requirements, the amounts of recognized revenues and incurred costs are presented in the income statement, and the advances received in the balance sheet as payables for purchase of land and advances from customers.

 

2.5     Financial instruments

 

Financial instruments are recognized only from the date the Company becomes a party to the contractual provisions of financial instruments, which include marketable securities, accounts receivable, cash and cash equivalents, loans and financing, suppliers, and other debts. Financial instruments that are not recognized at fair value through profit and loss are added by any directly attributable transactions costs.

 

After the initial recognition, financial instruments are measured as described below:

 

21


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.5     Financial instruments--continued 

 

(i)    Financial instruments at fair value through profit and loss

 

A financial instrument is classified into fair value through profit and loss if held for trading, that is, designated as such when initially recognized. Financial instruments are designated at fair value through profit and loss if the Company manages these investments and makes decisions on purchase and sale based on their fair value according to the strategy of investment and risk management. After initial recognition, attributable transaction costs are recognized in the income statement when incurred. Financial instruments at fair value through profit and loss are measured at fair value, and their fluctuations are recognized in the income statement.

 

In the year ended December 31, 2009, the Company held derivative instruments with the objective of mitigating the risk of its exposure to the volatility of currencies, indices and interest rates, recognized at fair value directly in the income statement for the year, which were settled by the end of 2009. In accordance with its treasury policies, the Company does not have or issue derivative financial instruments for purposes other than for hedging. Derivatives are initially recognized at fair value, and the attributable to transaction costs are recognized in the income statement when incurred. After the initial recognition, derivatives are measured at fair value and the changes are recognized in the income statement.

 

(ii)   Available-for-sale financial instruments

      

For available-for-sale financial instruments, the Company assesses if there is any objective evidence that the investment is recoverable at each balance sheet date. After the initial measurement, the available-for-sale financial assets are measured at fair value, with unrealized gains and losses directly recognized in other comprehensive income, when applicable, except for impairment of interests calculated under the effective interest method, and the foreign exchange gains or losses on monetary assets that are directly recognized in results for the period.

 

22


 

 

 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.5     Financial instruments--continued 

 

(iii)  Loans and receivables

 

After initial recognition, loans and financing accruing interest are subsequently measured at amortized cost, using the effective interest rate method, less impairments, if any.

 

2.6     Cash and cash equivalents, and marketable securities and collaterals

 

Cash and cash equivalents substantially include demand deposits and bank deposit certificates under resale agreements, denominated in reais, with high market liquidity and maturity that does not exceed 90 days or in regard to which there are no penalties or other restrictions for the immediate redemption thereof.

 

Marketable securities and collaterals include available-for-sale securities, bank deposit certificates, investment funds, in which the Company is the sole shareholder, and are fully consolidated, and collaterals.

 

2.7     Trade accounts receivable

 

Trade accounts receivables are stated at cost plus accrued interest and indexation adjustments, net of adjustment to present value. The allowance for doubtful accounts is recorded at an amount considered sufficient by management to cover estimated losses on realization of credits that do not have general guarantee.

 

The installments due are indexed based on the National Civil Construction Index (INCC) during the construction phase, and based on the General Market Prices Index (IGP-M) and interest, after the delivery of the units.

 

23


 

v

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.8     Housing loan certificates (CRI)

 

The Company assigns receivables for the securitization and issuance of mortgage-backed securities (CRI). When this assignment does not involve right of recourse, it is recorded as a reduction of accounts receivable. When the transaction involves recourse against the Company, the accounts receivable from units sold is maintained on the balance sheet. The financial guarantees, when a participation is acquired (subordinated CRI) and maintained to secure assigned receivables, are recorded in the balance sheet as non-current receivables at fair value.

 

2.9     Credit Rights Investment Fund (FIDC) and Housing Loan Certificate (CCI)

 

The Company consolidates Credit Rights Investment Fund (FIDC) in which it holds subordinated shares, subscribed and paid in by the Company in receivables.

 

Pursuant to CVM Rule No. 408, the consolidation by the Company of FIDC arises from the evaluation of the underlying and economic reality of these investments, considering, among others: (a) whether the Company still has control over the assigned receivables, (b) whether it still retains any right in relation to assigned receivables, (c) whether it still bears the risks and responsibilities for the assigned receivables, and (d) whether the Company fundamentally or usually pledges guarantees to FIDC investors in relation to the expected receipts and interests, even informally.

 

When consolidating the FIDC in its financial statements, the Company discloses the receivables in the group of accounts of receivables from customers and the FIDC net worth is reflected in other accounts payable, the balance of subordinated shares held by the Company being eliminated in this consolidation process. The financial costs of these transactions are appropriated on pro rata basis in the adequate heading of financial expenses.

 

The Company carries out the assignment and/or securitization of receivables related to credits of statutory lien on completed real estate ventures. This securitization is carried out upon the issuance of the housing loan certificate (CCI), which is assigned to financial institutions that grant loans. The funds from assignment are classified in the heading other accounts payable, until certificates are settled by customers.

 

24


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.10   Properties for sale

 

Land is stated at cost of acquisition.  Land is recorded only after the deed of property is registered, not being recognized in the financial statements while in progress, regardless of the likelihood of success or stage of development. The Company and its subsidiaries acquire a portion of its land through barter transactions, which, in exchange for the land acquired, it undertakes to deliver (a) real estate units under development or (b) part of the revenues originating from the sale of the real estate units. Land acquired through barter transaction is stated at fair value, and revenue and cost are recognized according to the criteria described in Note 2.4 (i).

 

Properties are stated at construction cost, which does not exceed the net realizable value. In the case of real estate developments in progress, the portion in inventories corresponds to the cost incurred for units that have not yet been sold.  The incurred cost comprises construction (materials, own or outsourced labor, and other related items), plots of land, and expenses for remedial actions on land and ventures, land and financial charges appropriated to the development as incurred during the construction phase.

 

When the cost of construction of properties for sale exceeds the expected cash flow from sales, once completed or still under construction, an impairment charge is recognized in the period when the carrying amount is considered no longer to be recoverable.

 

Properties for sale are annually reviewed, at the closing date of the year, to assess the recoverability of the carrying amount of each real estate development, regardless any events or changes in macroeconomic scenarios indicate that the carrying amount may not be recoverable. If the carrying amount of a real estate development is not recoverable, compared to its realizable value through expected cash flows, a provision is recorded.

 

The Company capitalizes interest on developments during the construction phase, and plots of land, while the activities for preparation of assets for resale are being carried out, since there are loans outstanding, which are recognized in the income statement in the proportion to units sold, the same criterion for other costs.

 

25


 

 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.11   Deferred selling expenses - commissions

 

Brokerage expenditures are recorded in the income statement following the same percentage-of-completion criteria adopted for the recognition of revenues. The charges related to sales commission of the buyer are not recognized as revenue or expense of the Company.

2.12   Provision for warranty

 

The Company and its subsidiaries recognize a provision to cover expenditures for repairing construction defects covered during the warranty period, except for the subsidiaries that operate with outsourced companies, which are the own guarantors of the constructions services provided.  The warranty period is five years from the delivery of the unit.

 

2.13   Prepaid expenses

 

These are recorded in  the income statement in the period to which they relate.

 

2.14   Property, plant and equipment

 

Recorded at cost, less any applicable accumulated depreciation and any accumulated impairment losses.

 

A property, plant  and equipment is derecognized when no future economic benefits are expected from its use or disposal. The gain or loss arising from the derecognition of an asset (calculated as the difference between the net disposal proceeds and the carrying amount of the asset) of property, plant and equipment shall be included in statement of income when the asset is derecognized.

 

In view of the Brazilian accounting practice, for the purpose of fully adhering to the process for convergence into the international practices, in the first-time adoption of technical pronouncements CPC27 (IAS16) and CPC28 (IAS40), there is the option to make adjustments in the opening balances in a way similar those permitted by the international accounting standards, with the use of the concept of attributed cost, as prescribed in the technical pronouncements CPC37 (IFRS1) and CPC 43.

 

26 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.14   Property, plant and equipment--continued 

 

The Company opted for not restating the property, plant and equipment items at fair value on the transition date, taking into account that: (i) the method of cost less allowance for doubtful accounts is the best to state the property, plant and equipment of the Company; (ii) the Company has effective control over property, plant and equipment items that enables the determination of the estimated useful life of assets, and (iii) the depreciation rates used fairly represent the useful life of assets, which allows us to conclude that the property, plant and equipment value is close to the fair value.

 

Depreciation is calculated based on the straight-line method considering the estimated useful life of the assets, as follows:

 

(i)      Vehicles – 5 years;

(ii)     office equipment and other installations - 10 years;

(iii)    sale stands, facilities, display apartments and related furnishings - 1 year.

 

The residual value, useful life, and depreciation methods are reviewed at the end of each year.

 

Expenditures incurred for the construction of sales stands, facilities, display apartments and related furnishings are capitalized as property, plant and equipment of the Company and its subsidiaries. Depreciation of these assets commences upon launch of the development and is recorded over the average term of one year and subject to periodical analysis of asset impairment).

 

2.15   Intangible assets

 

(i)      Expenditures related to the acquisition and development of computer systems and software licenses, recorded at acquisition cost, and are amortized over a period of up to five years, and are subject to periodical assessments about impairment of assets

 

    (ii)      The Company’s investments in subsidiaries include goodwill when the acquisition cost exceeds the carrying amount of net tangible assets of the acquiree.

 

27 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

 

 

 

33 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.15   Intangible assets --continued 

 

Up to December 31, 2008, goodwill was amortized in accordance with the underlying economic basis, the assessment of the respective acquires upon acquisition, which considers factors such as the land bank, the ability to generate results from developments launched and/or to be launched and other inherent factors. AS from January 1, 2009 goodwill is no longer amortized.

 

Goodwill recorded at December 31, 2010 refers to acquisitions before the date of transition to CPC/IFRS, and the Company opted for not retrospectively recognizing the acquisitions before the transition date, to adjust any of the respective goodwill.

 

The impairment test of goodwill is carried out annually (at December 31) or whenever circumstances indicate an impairment loss.

 

Goodwill that is not justified by future profitability is immediately recognized as a loss in income for the year.

 

2.16   Investments in subsidiaries and joint-controlled investees

 

If the Company holds more than half of the voting capital of another company, and/or has governance power over the financial and operating policies of an entity, the latter is considered a subsidiary. In situations in which agreements grant the other company veto rights, significantly affecting business decisions with regards to its investee, the latter is considered to a jointly-controlled investee. Investments in subsidiaries and jointly-controlled investees are recorded in the Company under the equity method. The jointly-controlled investees are accounted for under the proportionate consolidation, based on the ownership interest of the Company.

 

When the Company's interest in the losses of subsidiaries is equal to or higher than the amount invested, the Company recognizes the residual portion of the net capital deficiency since it assumes obligations to make payments on behalf of these companies or for future capital increase.

 

28


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.17   Payables for purchase of land and advances from customers due to barter transactions

 

Payables for purchase of land and advances from customer due to barter transactions are contractual obligations established for purchases of land in inventory (property for sale), which are stated at amortized cost plus interest and charges proportional to the period (pro rata basis), when applicable, net of adjustment to present value.

 

The obligations related to barter transactions of land in exchange for real estate units are stated at fair value.

 

2.18   Income tax and social contribution on net profit

 

(i)  Current income tax and social contribution

 

Taxes on income in Brazil comprise Federal income tax (25%) and social contribution (9%), as recorded in the statutory accounting records, for entities on the taxable profit regime, for which the composite statutory rate is 34%. Deferred taxes are provided on all temporary tax differences at the balance sheet date between the tax bases of assets and liabilities, and their carrying amounts.

 

As permitted by tax legislation, certain subsidiaries opted for the deemed profit regime, method under which the taxable profit is calculated as a percentage of gross sales. For these companies, the income tax basis is calculated at the rate of 8% on gross revenues and for the social contribution basis at 12% on gross revenues.

 

(ii) Deferred income tax and social contribution

 

The deferred tax assets are recognized to the extent that future taxable income is expected to be available to be used to offset temporary.

 

Deferred tax assets arising from net operating losses have no expiration dates, though offset is restricted to 30% of annual taxable income.Entities whose taxable profit is calculated as a percentage of gross sales cannot offset prior year losses carry forwards against tax payable.

 

In the event realization of deferred tax assets is not considered to be probable, no amount is recorded (Note 16).

 

29 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies—continued 

 

2.19 Other current and non-current liabilities

 

These liabilities are stated on an accrual basis at their known or estimated amounts, plus, when applicable, the corresponding charges and inflation-indexed variations through the balance sheet date, which contra-entry is included in income for the year. Where applicable, current and non-current liabilities are recorded at present value based on interest rates that reflect the term, currency and risk of each transaction.

 

2.20   Stock option plans

 

As approved by its Board of Directors, the Company offers to its selected executives share-based compensation plans ("Stock Options”), according to which services are received as consideration of granted options.

 

The fair value of services received from the plan participants, in exchange for options, is determined in relation to the fair value of shares, on the grant date of each plan, and recognized as expense as contra-entry to equity as service is rendered.

 

In an equity-settled transaction, in which the plan is modified, a minimum expense recognized corresponds to the expenses as if the terms have not been changed. An additional expense is recognized for any modification that increases the total fair value of granted options, or that otherwise benefits the employee, measured on the modification date.  In case of cancellation of a stock option plan, this is treated as if it had been granted on the cancellation date, and any unrecognized plan expense is immediately recognized. However, if a new plan replaces the cancelled plan, and a substitute plan is designated on the grant date, the cancelled plan and the new plan are treated as if they were a modification of the original plan, as previously mentioned.

 

30


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting Policies - continued

 

2.21   Other employee benefits

 

The benefits granted to the Company’s employees and management include, as fixed compensation (salaries, social security (INSS) contributions, vacation and 13th monthly salary) and variable compensation such as profit sharing, bonus, and share-based payment. These benefits are recorded in income for the year, under the heading general and administrative expenses, as they are incurred.

 

The bonus system operates with individual corporate targets, structured based on the efficiency of corporate goals, followed by the business ones and, finally, the individual goals.

 

The Company and its subsidiaries do not have private pension or retirement plans or other post-employment benefits.

 

2.22   Present value adjustment – assets and liabilities

 

The assets and liabilities arising from long or short-term transactions, if they had a significant effect, were adjusted to present value.

 

In installment sales of unfinished units, real estate development entities have receivables  prior to delivery of the units which does not accrue interest, were discounted to present value. The reversal of the adjustment to present value, considering that an important part of the Company’s activities is to finance its customers, was made as a contra-entry to the real estate development revenue group itself, consistent with the interest accrued on the portion of accounts receivable related to the “after handover of keys” period.

 

The financial charges of funds used in the construction and finance of real estate ventures are capitalized. As interest from funds used to finance the acquisition of land for development and construction is capitalized, the accretion of the present value adjustment arising from the obligation is recorded in real estate development operating costs or against inventories of properties for sale, as the case may be, until the construction phase of the venture is completed.

 

31


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued

 

2.22   Present value adjustments– of assets and liabilities--continued 

 

Accordingly, certain asset and liability items are adjusted to present value based on discount rates that reflect management's best estimate of the value of the money over time

 

The applied discount rate’s underlying economic basis and assumption is the average rate of the financing and loans obtained by the Company, net of the inflation-index effect (Note 5).

 

2.23   Provision for impairment of non-financial assets

 

Management reviews annually, at each balance sheet date, the carrying amount of assets with the objective of evaluating events or changes in economic and operational circumstances that may indicate impairment. When such evidence is found, the carrying amount exceeds the recoverable amount, so a provision for impairment is recorded, adjusting the carrying to the recoverable amount. The goodwill and intangible assets with indefinite useful lives have the recovery of their amounts tested annually, regardeless if there is any indications of impairment. This test is performed applying a reduction in value discounted at present value, using a discount rate before taxes that reflect the weighted average cost and capital.

 

2.24   Debenture and public offering expenses

 

Transaction costs and premiums on issuance of securities, as well as share issuance expenses, are accounted for as a direct reduction of capital raised.  In addition, transaction costs and premiums on issuance of debt securities are amortized over the terms of the security and the net balance is classified as reduction of the respective transaction (Note 11).

 

32 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.25   Borrowing costs

 

The borrowing costs directly attributable to ventures during the construction phase, and land, when the development of the asset for sale is being performed, shall be capitalized as part of the cost of that asset, since there are borrowings outstanding, which are recognized in income to the extent units are sold, the same criteria for other costs. All other borrowing costs are recorded as expense when incurred. Borrowing costs comprise interest and other related costs incurred.

 

2.26   Provisions

 

Provisions are recognized when the Company has a present obligation as a result of a past event, and it is probable future economic benefits be required to settle the payable, and a reliable estimate can be made of the amount of the obligation.

 

(i)      Provisions for tax, civil and labor risks

 

The Company is party to various lawsuits and administrative proceedings. Provisions are recognized for all contingencies related to lawsuits, in which it is probable that an outflow of resources will be made to settle the contingency, and a reliable estimate can be made. The assessment of the probability of loss includes the evaluation of available evidence, the hierarchy of Laws, the available case law, the most recent court decisions, and their relevance in the legal system, as well as the opinion of external legal counsel. The provisions are reviewed and adjusted to take into account the change in circumstances, such as applicable lapse, findings of tax inspections, or additional identified exposures based on new issues or court decisions.

 

Contingent liabilities which losses are considered possible are only disclosed in a note to financial statements, and those which losses are considered remote are not accrued nor disclosed.

 

33 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued

 

2.26   Provisions--continued 

 

(ii)     Allowance for doubtful accounts

 

The allowance for doubtful accounts is recorded at an amount considered sufficient by Management to cover estimated losses on realization of credits that do not have general guarantee.

 

Contingent assets are recognized only when there are real guarantees or favorable final and unappealable court decisions. Contingent assets with probable favorable decisions are only disclosed in the notes.

 

2.27   Statement of cash flows and value added

 

The statements of cash flows are prepared and presented in accordance with CVM Resolution No. 641, of October 7, 2010, which approved the accounting pronouncement CPC No. 03 (R2) – Statement of Cash Flows, issued by the CPC. The statements of value added are prepared and presented in accordance with CVM Resolution No. 557, of November 12, 2008, which approved the accounting pronouncement CPC No. 09 – Statement of Value Added, issued by CPC.

 

2.28   Treasury shares

 

                 Own equity instruments that are repurchased (treasury shares) are recognized at cost and deducted from equity. No gain or loss is recognized in income statement upon purchase, sale, issue or cancellation of the Company’s own equity instruments. Any difference between the carrying amount and the consideration is recognized in other capital reserves.

 

34 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies--continued 

 

2.29   Earnings per share – basic and diluted

 

Earnings per share are calculated by dividing the net income available to ordinary shareholders by the average number of shares outstanding over the period. Diluted earnings per share are calculated similarly to the basic ones, except for the fact that the numbers of shares outstanding are increased to include the additional shares, which would have been considered in the basic earnings calculation, in case the shares with dilution potential had been converted.

 

2.30   Business combinations

 

                 Business combinations from January 1, 2009

 

                 Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured by the sum of the transferred consideration, stated at fair value on the acquisition date, and the value of any non-controlling interests in the acquiree. For each business combination, the acquirer shall measure the non-controlling interests in the acquiree at fair value or based on its share of the acquiree’s identifying net assets. Costs directly attributed to acquisition shall be accounted for as expenses when incurred.

 

                 When acquiring a business, the Company measures the financial assets and liabilities assumed with the objective of classifying and allocating them according to the contractual terms, economic conditions, and other pertinent conditions as they exist at the acquisition date, which includes the separation by the acquiree of embedded derivatives existing in the host contracts of the acquiree.

 

                 If the business combination is achieved in stages, the fair value at the date of acquisition of the previously held equity interest in the acquiree is remeasured at its acquisition-date fair value, the impacts being recognized in the income statement.

 

                 Any contingent consideration to be transferred by the acquirer shall be recognized at fair value on the acquisition date. Subsequent changes in the fair value of the contingent consideration, classified as an asset or liability, shall be recognized in accordance with CPC 38 in the income statement or in other comprehensive income. If the contingent consideration is classified as equity, it shall not be remeasured until it is completely settled in  equity.

 

35 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

2.   Accounting policies - continued

 

2.30   Business Combinations - continued

 

                 Initially, the goodwill is measured as the excess of the transferred consideration over the acquired net assets (net identifiable assets acquired and liabilities assumed). If the consideration is lower than the fair value of the net assets acquired, the difference shall be recognized as gain in the income statement.

 

                 After the initial recognition,  goodwill is measured at cost, less any accumulated impairment losses. For purposes of impairment test, the goodwill acquired in a business combination is, from the acquisition date, allocated to each cash-generating unit of the Company that is expected to be benefited by the combination synergies, regardless the fact that other assets or liabilities of the acquiree are attributed to these units.

 

                 When the goodwill is allocated to a part of a cash-generating unit, and a portion of such unit is disposed of, the goodwill associated with the disposed of portion shall be included in the cost of the operation when determining the gain or loss on disposal. Goodwill disposed of under such circumstances is calculated based on amount proportional to the disposed portion in relation to the cash-generating unit retained.

 

3.   First-time adoption of the International Financial Reporting Standards

 

Until December 31, 2009 the Company’s individual and consolidated financial statements had been prepared in accordance with the accounting practices adopted in Brazil, the supplementary rules of CVM, the technical pronouncements of CPC issued through December 31, 2008, and the provisions contained in the Brazilian Corporation Law, the basis of the accounting practices adopted in Brazil.

 

36 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards - continued

 

The Company prepared its opening balance sheet on the transition date  January 1, 2009, and, therefore, applied the mandatory exceptions and certain optional exemptions from retrospective application, as established in the technical pronouncements, interpretations and guidelines issued by the CPC, and approved by CVM, to the Company’s individual financial statements.  The consolidated financial statements were prepared in accordance with the accounting practices adopted in Brazil, which comprise the rules of the Securities and Exchange Commission (CVM), and the pronouncements, interpretations and guidelines of the Accounting Pronouncements Committee (CPC), and are in compliance with the International Financial Reporting Standards (IFRS) adopted in Brazil, including the Guideline OCPC 04 - Application of the Technical Interpretation ICPC 02 to the Brazilian Real Estate Development Entities – regarding the revenue recognition, and the respective costs and expenses arising from real estate development operations over the construction progress (complete percentage method). CPC 37 (R1) requires that an entity develops accounting policies based on the standards and interpretations of CPC, and the International Financial Reporting Standards (IFRS) in effect at the closing date of its first individual and consolidated financial statements, and that these policies be applied on the transition date and during all periods presented in the first financial statements prepared in accordance with the Standards issued by CPC and IFRS, as approved in Brazil, the Company having adopted all pronouncements, guidelines and interpretations of the CPC issued until December 31, 2010. Consequently, the consolidated financial statements are in accordance with the IFRS, as approved in Brazil by CPC, CVM and CFC.  The main differences between the current and the previous accounting practices adopted on the transition date, including the reconciliations of  equity and income are described in item 3.2 of this note.

 

The Company’s individual financial statements for the year ended December 31, 2010 are the first presented considering the full application of the standards issued by CPC and in accordance with the International Financial Reporting Standards (IFRS) adopted in Brazil. As permitted by CVM Resolution No. 656/2011, which amends the CVM Resolution No. 603/2009, the Company opted for restating its quarterly information reports for 2010 and 2009, with the full adoption of the 2010 standards through the reporting date of the first quarterly information report of 2011.

37


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards - continued

 

The effects on the individual and consolidated equity and net income of the Company in the quarterly information reports for 2009 are shown below:

  

 

Company

  

 

Equity

Result for the period ended

  

 

09/30/2009

06/30/2009

03/31/2009

09/30/2009

06/30/2009

03/31/2009

Current accounting practice

 

1,791,125

1,759,612

1,732,425

54,067

25,067

2,016

Gain on partial disposal of investment

(iii)

(11,591)

(64,192)

(116,793)

157,803

105,202

52,601

Deferred income tax and social contribution

(iii)

3,942

21,826

39,710

(53,652)

(35,768)

(17,884)

Previous accounting practice (effective through 12.31.2009)

 

1,783,476

1,717,246

1,655,342

158,218

94,501

36,733

  

 

 

 

 

 

 

 

.

 

Consolidated

  

 

Equity

Result for the period ended

  

 

09/30/2009

06/30/2009

03/31/2009

09/30/2009

06/30/2009

03/31/2009

Current accounting practice

 

2,344,016

2,306,706

2,276,883

54,067

25,067

2,016

Gain on partial disposal of investment

(iii)

(11,591)

(64,192)

(116,793)

157,803

105,202

52,601

Deferred income tax and social contribution

(iii)

3,942

21,826

39,710

(53,652)

(35,768)

(17,884)

Non-controlling interest

(ii)

(552,891)

(547,094)

(544,458)

-

-

-

Previous accounting practice (effective through 12.31.2009)

 

1,783,476

1,717,246

1,655,342

158,218

94,501

36,733

               

 

The Company does not have any effects on individual and consolidated  equity and net income in the quarterly information reports for 2010, in view of the first-time adoption of CPC.

 

3.1     Mandatory exceptions and exemptions from retrospective application

 

CPC 37 (R1) allows companies to apply certain optional exemptions.  The Company analyzed all optional exemptions, the result of which is presented below:

 

(i)      Mandatory exceptions for business combinations: The Company applied CPC 15 from the year beginning on January 1, 2010, with retrospective application only for the immediately prior year, beginning on January 1, 2009;

 

(ii)     Exemption for presentation of fair value of property, plan and equipment as deemed cost: The Company opted for not stating its property, plan and equipment at the transition date at fair value, but to maintain the previously estimated cost;

 

(iii)    Exemption for measurement of compound financial instruments: The Company does not have any transactions subject to this standard.

 

38


 

 

 

Gafisa S.A.

Notes to financial statements--continued
December 31, 2010
(Amounts in thousands of Brazilian Reais, except if stated otherwise)

 

 

39


 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards - continued 

 

3.1     Mandatory exceptions and exemptions from retrospective application - continued

 

(iv)  Effects of changes in foreign exchange rates and translation of financial statements: This standard does not apply to the Company’s operations.

 

The following exemptions are not applicable to the Company’s operations and do not impact the financial statements on the first-time adoption date:

 

(i)      Employee benefits CPC 22: The Company does not have any private pension plans or other benefits that are characterized as defined benefit plan;

(ii)     Insurance contracts CPC 11: The standard is not applicable to the Company’s operations;

(iii)    Service concession arrangements ICPC 01: The Company does not have any utilities concession operations.

In addition to optional exemptions, CPC 37 (R1) also expressly prohibits the adjustments of certain transactions in the first adoption, because it would require the management to carry out analysis of past conditions after the actual result of the respective transactions. The mandatory exceptions comprise the following:

 

(i)      Derecognition of financial assets and financial liabilities: The Company did not make any retrospective adjustments to its financial assets and liabilities, for purposes of the first adoption, since there was no difference from the previous accounting practice.

(ii)     Hedge accounting: The hedge transactions existing in 2009 followed the accounting practices according to the standard issued by CPC at the transition date. The Company does not apply hedge accounting for derivatives.

(iii)    Changes in estimates: The estimates adopted on transition to CPC are not consistent with those adopted by the previous accounting criteria.

(iv)   Non-controlling interest: The profit or loss for the period and each component of other comprehensive income (directly recognized in the equity) are attributed to the Company’s owners and to the non-controlling interest. The total comprehensive income is attributed to the Company’s owners and to the non-controlling interests, whether such profit or loss cause the non-controlling interest to be negative.

40

 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards - continued 

 

3.2     Reconciliation of the accounting practices applied in the preparation of the previously presented financial statements.

 

In accordance with CPC 37 (R1), the Company presents the reconciliation of the Company’s individual and consolidated assets, liabilities, income, equity and cash flows, for the previously reporting years in the annual information for the year which began on January 1, 2009, the transition date, and  the year ended December 31, 2009, prepared in accordance with the accounting practices adopted in Brazil and effective through December 31, 2009, considering the CPCs effective in 2010.

 

3.2.1.   Opening balance at 01.01.2009

 

 

 

Company

Consolidated

 

Item

Previous accounting practice

Adjustments

Current accounting practice

Previous accounting practice

Adjust-ments

Current accounting practice

Current assets

 

2,041,545

-

2,041,545

3,776,701

-

3,776,701

Cash and cash equivalents

(i)

165,216

(114,386)

50,830

528,574

(337,131)

191,443

Marketable securities

(i)

6,911

114,386

121,297

76,928

337,131

414,059

Trade accounts receivable

 

785,025

-

785,025

1,254,594

-

1,254,594

Properties for sale

 

778,203

-

778,203

1,695,130

-

1,695,130

Other

 

306,190

-

306,190

221,475

-

221,475

Non-current assets

 

1,935,244

2,518

1,937,762

1,762,157

3,834

1,765,991

Long-term assets

(iv)

534,606

2,518

537,124

1,498,654

3,834

1,502,488

Permanent asset

 

1,400,638

-

1,400,638

263,503

-

263,503

Total assets

 

3,976,789

2,518

3,979,307

5,538,858

3,834

5,542,692

 

 

 

 

 

 

 

 

Current liabilities

 

881,917

-

881,917

1,328,396

-

1,328,396

Minimum mandatory dividends

 

26,104

-

26,104

26,106

-

26,106

Other

 

855,813

-

855,813

1,302,290

-

1,302,290

Non-current liabilities

 

1,482,452

(109,282)

1,373,170

2,126,641

(107,966)

2,018,675

Other

(iv)

1,213,939

2,518

1,216,457

1,718,116

3,834

1,721,950

Deferred income tax and social contribution

(iii)

99,120

57,594

156,714

239,131

57,594

296,725

Gain on partial disposal of investments

(iii)

169,394

(169,394)

-

169,394

(169,394)

-

Non-controlling interests

(ii)

-

-

-

471,402

(471,402)

-

Equity

(ii) (iii)

1,612,419

111,800

1,724,219

1,612,419

583,202

2,195,621

Total liabilities and equity

 

3,976,789

2,518

3,979,307

5,538,858

3,834

5,542,692

 

 

 

 

 

 

 

 

 

41


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards - continued 

 

3.2     Reconciliation of the accounting practices applied in the preparation of the previously presented financial statements.

 

3.2.2.   Closing balance sheet at 12.31.2009

 

 

 

Company

Consolidated

 

Item

Previous accounting practice

Adjustments

Current accounting practice

Previous accounting practice

Adjustments

Current accounting practice

Current assets

 

2,551,038

-

2,551,038

4,892,448

-

4,892,448

Cash and cash equivalents and marketable securities

 

773,479

-

773,479

1,424,053

-

1,424,053

Cash and cash equivalents

(i)

745,515

(701,070)

44,445

1,376,788

(1,083,848)

292,940

Marketable securities

(i)

27,964

701,070

729,034

47,265

1,083,848

1,131,113

Trade accounts receivable

 

911,333

-

911,333

2,008,464

-

2,008,464

Properties for sale

 

604,128

-

604,128

1,332,374

-

1,332,374

Other

 

262,098

-

262,098

127,557

-

127,557

Non-current assets

 

3,124,403

40,732

3,165,135

2,795,875

48,386

2,844,261

Long-term assets

(iv)

992,578

40,732

1,033,310

2,534,713

48,386

2,583,099

Permanent assets

 

2,131,825

-

2,131,825

261,162

-

261,162

Total assets

 

5,675,441

40,732

5,716,173

7,688,323

48,386

7,736,709

 

 

 

 

 

 

 

 

Current liabilities

 

1,219,619

-

1,219,619

2,020,602

(40,259)

1,980,343

Minimum mandatory dividends

 

50,716

-

50,716

54,279

-

54,279

Other

(v)

1,168,903

-

1,168,903

1,966,323

(40,259)

1,926,064

Non-current liabilities

 

2,130,188

40,732

2,170,920

3,283,540

88,645

3,372,185

Other

(iv)

1,943,326

40,732

1,984,058

2,947,249

48,386

2,995,635

Deferred income tax and social contribution

(v)

186,862

-

186,862

336,291

40,259

376,550

Non-controlling interest

(ii)

-

-

-

58,547

(58,547)

-

Equity

(ii)

2,325,634

-

2,325,634

2,325,634

58,547

2,384,181

Total liabilities

 

5,675,441

40,732

5,716,173

7,688,323

48,386

7,736,709

 

 

 

 

 

 

 

 

 

The summary of the adjustments made is presented below:

 

 

 

Company

Consolidated

 

 

Equity

Result for the year

Equity

Result for the year

 

 

12/31/2009

1/1/2009

12/31/2009

12/31/2009

1/1/2009

12/31/2009

Current accounting practice

 

2,325,634

1,724,219

101,740

2,384,181

2,195,621

101,740

Gain on partial disposal of investment

(iii)

-

(169,394)

169,394

-

(169,394)

169,394

Deferred income tax and social contribution

(iii)

-

57,594

(57,594)

-

57,594

(57,594)

Non-controlling interest

(ii)

-

-

-

(58,547)

(471,402)

-

Previous accounting practice (effective through 12.31.2009)

 

2,325,634

1,612,419

213,540

2,325,634

1,612,419

213,540

 

42


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

 

 

43


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards--continued 

 

3.2     Reconciliation of the accounting practices applied in the preparation of the previously presented financial statements--continued 

 

3.2.3    Opening statement of cash flows at 01.01.2009

 

 

 

Company

Consolidated

 

Item

Previous accounting practice

Adjustments

Current accounting practice

Previous accounting practice

Adjustments

Current accounting practice

 

 

 

 

 

 

 

 

Profit before income tax and social contribution

(iii)

155,460

169,394

324,854

176,020

169,394

345,414

Expenses (income) not affecting cash and cash equivalents and marketable securities

(iii)

121,338

(169,394)

(48,056)

259,633

(169,394)

14,546

Increase/decrease in asset and liability accounts

 

(665,812)

-

(665,812)

(1,148,035)

-

(1,148,035)

Cash used in operating activities

 

(389,014)

-

(389,014)

(788,075)

-

(788,075)

Cash used in investing activities

(i)

(615,043)

173,559

(441,484)

(78,300)

(49,186)

(127,486)

Cash from financing activities

 

785,487

-

785,487

887,380

-

887,380

Net increase (decrease) in cash and cash equivalents

(i)

(218,570)

173,559

(45,011)

21,005

(49,186)

(28,181)

Cash and cash equivalents

 

 

 

 

 

 

 

At the beginning of the year

(i)

383,786

(287,945)

95,841

507,569

(287,945)

219,624

At the end of the year

(i)

165,216

(114,386)

50,830

528,574

(337,131)

191,443

Net increase (decrease) in cash and cash equivalents

 

(218,570)

173,559

(45,011)

21,005

(49,186)

(28,181)

 

 

44 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards--continued 

 

3.2     Reconciliation of the accounting practices applied in the preparation of the previously presented financial statements--continued 

 

3.2.4    Closing statement of cash flows at 12.31.2009

 

 

 

Company

Consolidated

 

Item

Previous accounting practice

Adjustments

Current accounting practice

Previous accounting practice

Adjustments

Current accounting practice

 

 

 

 

 

 

 

 

Profit before income tax and social contribution

(iii)

257,668

(169,394)

88,274

350,168

(169,394)

180,774

Expenses (income) not affecting cash and cash equivalents and marketable securities

(iii)

(33,434)

169,394

135,960

154,926

169,394

324,320

Increase/decrease in asset and liability accounts

 

(443,892)

-

(443,892)

(1,197,178)

-

(1,197,178)

Cash used in operating activities

 

(219,658)

-

(219,658)

(692,084)

-

(692,084)

Cash used in investing activities

(i)

(196,939)

(586,684)

(783,623)

(15,447)

(746,717)

(762,164)

Cash from financing activities

 

996,896

-

996,896

1,555,745

-

1,555,745

Net increase (decrease) in cash and cash equivalents and marketable securities

 

580,299

(586,684)

(6,385)

848,214

(746,717)

101,497

Cash and cash equivalents and marketable securities

 

 

 

 

 

 

 

At the beginning of the period

(i)

165,216

(114,386)

50,830

528,574

(337,131)

191,443

At the end of the period

(i)

745,515

(701,070)

44,445

1,376,788

(1,083,848)

292,940

Net increase (decrease) in cash and cash equivalents and marketable securities

 

580,299

(586,684)

(6,385)

848,214

(746,717)

101,497

 

(i)      Cash and cash equivalents: In accordance with CPC 3(R2), an investment qualifies for cash equivalent only if its maturity is in short term, that is, three months or less, counted as from its date of acquisition. Therefore, the Company reclassified balances from the group of cash and cash equivalents and marketable securities to that of marketable securities;

(ii)     Non-controlling interest: According to the accounting practices adopted in Brazil, pursuant to the Brazilian Accounting Standard (NBC) T 08 , non-controlling interest in the  equity of controlled entities shall be separated in the consolidated balance sheet, immediately before the equity accounts, and in the consolidated net income.  Pursuant to CPC 36, the non-controlling interests shall be presented in the group of accounts of equity of consolidated statements, separated from the controlling interest.  Income shall be attributed to controlling and non-controlling interest, even if the share of the latter is a deficit.

45


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

 

46 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards--continued 

 

3.2     Reconciliation of the accounting practices applied in the preparation of the previously presented financial statements--continued 

 

3.2.4    Statement of cash flows ended December 31, 2009--continued 

 

(iii)    Business Combinations: In accordance with CPC 15, the Company amortized in 2008 the totality of negative goodwill arising from the acquisition of interest in Tenda, at the total amount of R$210,402, for advantageous purchase. The balance of the negative goodwill amortized in 2009 amounting to R$ 169,394 (R$ 41,008 in 2008), as well as its tax effect amounting to R$57,594, were retrospectively adjusted in the opening balance sheet.

(iv)    Presentation of judicial deposits: In Brazil, in accordance with NPC 22/05, not rarely does a management of an entity questions the legitimacy of certain liabilities, and due to such questioning, through judicial order or strategy of the management itself, the disputed amounts are judicially deposited, without the liability settlement being characterized.  In this circumstance, if there is not any possibility of withdrawing the deposit, unless there is a favorable outcome is awarded to the Company, the deposit shall be presented with the deduction of the applicable liability amount.  As to disclosure, in cases in which liabilities are settled with the amounts deposited in court, permitted pursuant to the NPC provisions, the amounts that are being settled and the explanation about the possible existing differences shall be included in a note to financial statements. In accordance with CPC 37 (R1), an entity shall not present assets and liabilities, or net revenue and expenses, unless it is required or permitted by the legislation. The understanding of this pronouncement is that in the case of judicial deposits, an entity shall present assets and liabilities separately, once such deposit does not meets the criteria for net presentation. The net presentation, in both balance sheet and income statement, except when such net presentation reflects the substance of the transaction or other event, reduces the capacity of the financial statements users to understand the transactions, other events, and the conditions that occurred, and estimate the future cash flow of the entity.  Therefore, the Company reclassified balances, recording in non-current assets the amounts of the judicial deposits.

(v)     Reclassification of deferred taxes: The previous accounting practice determines that deferred asset and liabilities shall be classified in current and non-current, depending upon the expectation on its realization or settlement.  In accordance with CPC 37 (R1), when an entity presents current and non-current assets, and current and non-current liabilities, classifying them separately in the balance sheet, it shall not classify deferred tax assets or deferred tax liabilities as current. Therefore, the Company reclassified the deferred income tax, which used to be classified in current and non-current assets to non-current deferred income tax asset and liability.

47 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards--continued 

 

3.3     New pronouncements issued by the IASB

 

                 Until the disclosure date of these individual and consolidated financial statements, the following pronouncements and interpretations issued by the IASB were published, however, their application was not mandatory for the year beginning January 1, 2010:

 

New Standards

Mandatory application for years beginning as from

IFRS 9 – Financial Instruments (i)

January 1, 2013

IAS 24 – Revised Related Party: Disclosures (ii)

January 1, 2011

New Interpretations

 

IFRIC 19 – Extinguishing Financial Liabilities with Equity Instruments (iii)

July 1, 2010

Amendment to IFRIC 14 – Prepayments of minimum funding requirements (iv)

January 1, 2011

Amendments to the Existing Standards

 

Amendment to IAS 32 – Financial Instruments: Presentation and Classification of Rights Issues

February 1, 2010

Amendment to IAS 1 – Presentation of Financial Statements

January 1, 2011

Amendment to IFRS 3 – Business Combinations

January 1, 2011

Amendment to IFRS 7 – Financial Instruments: Disclosure, Transfer of Financial Assets

January 1, 2013

 

(i)      IFRS 9 ends the first part of the Project for replacing “IAS 39 Financial Instruments: Recognition and Measurement”. IFRS 9 adopts a simple approach to determine if a financial asset is measured at amortized cost or fair value, based on how an entity manages its financial instruments (its business model) and the characteristic contractual cash flow of financial assets. The standard also requires the adoption of only one method for determining impairment of assets. This standard shall be effective for the fiscal years beginning as from January 1, 2013. The Company does not expect that this change causes impact on its consolidated financial statements.

(ii)     It simplifies the disclosure requirements for government entities and clarifies the definition of related party. The revised standard deals with aspects that, according to the previous disclosure requirements and related party definition, were too complex and hardly applicable, mainly in environments with wide governmental control, offering partial exemption to government companies and a revised definition of the related party concept. This amendment was issued in November 2009, and shall be effective for the fiscal years beginning as from January 1, 2011. This change will not have impact on the Company’s consolidated financial statements.

48 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

3.   First-time adoption of the International Financial Reporting Standards--continued 

 

3.3     New pronouncements issued by IASB--continued 

 

(iii)    IFRIC 19 was issued in November 2009 and is effective as from July 1, 2010, its early adoption being permitted. This interpretation clarifies the requirements of the International Financial Reporting Standards (IFRS) when an entity renegotiates the terms of a financial liability with its creditor and the latter agrees to accept the shares of the entity or other equity instruments to fully or partially settle the financial liability. The Company does not expect that IFRIC 19 has impact on its consolidated financial statements.

(iv)    This amendment applies only to those situations in which an entity is subject to minimum funding requirements and prepays contributions to cover such requirements. This amendment permits that this entity account for the benefit of such prepayment as asset. This amendment shall be effective for the fiscal years beginning as from January 1, 2011. This change will not have impact on the Company’s consolidated financial statements.

 

There are no other Standards or interpretations issued, or adopted that may, in the Management’s opinion, produce significant impact on the income statement or the equity disclosed by the Company.

 

The Company does not expect significant impacts on consolidated financial statements upon the first-time adoption of new pronouncements and interpretations.

 

CPC has not yet issued the respective pronouncements and amendments related to the previously presented new and revised IFRS. Because of the CPC and CVM commitment to keep updated the set of standards issued based on the updates made by the IASB, these pronouncements and amendments are expected to be issued by CPC and approved by CVM until the date of their mandatory application.

 

49


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

4.   Cash and cash equivalents, and marketable securities and collaterals

 

4.1     Cash and cash equivalents

 

 

Company

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

  Cash and cash equivalents

 

(restated)

(restated)

 

(restated)

(restated)

   Cash and cash equivalents and marketable securities

30,524

27,129

15,499

172,336

143,799

73,538

  Cash equivalents

 

 

 

 

 

 

   Securities purchased under agreement to resell

35,568

17,316

31,991

84,046

109,762

116,858

Bank certificates of deposits

-

-

-

-

39,379

-

   Other

-

-

3,340

-

-

1,047

 

 

 

 

 

 

 

Total cash and cash equivalents

66,092

44,445

50,830

256,382

292,940

191,443

 

Securities purchased under agreement to resell include interest earned from 98.25% to 104.00% of Interbank Deposit Certificate (CDI). Both transactions are made in first class financial institutions.

 

4.2     Marketable Securities and collaterals

 

 

Company

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

 

 

(restated)

(restated)

 

(restated)

(restated)

Available for sale

 

 

 

 

 

 

Investment funds

-

-

-

3,016

2,020

-

Government securities

94,878

70,416

65,066

117,001

146,646

151,797

Bank deposit certificates

82,004

27,923

49,320

183,562

152,309

185,334

Restricted cash in guarantee to loans (a)

297,911

630,695

6,911

453,060

732,742

76,928

Restricted credits (b)

-

-

-

171,627

97,396

-

Other (c)

16,500

-

-

16,500

-

-

 

 

 

 

 

 

 

Total marketable securities

  and collaterals

491,295

729,034

121,297

944,766

1,131,113

414,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents and securities and collaterals

557,387

773,479

172,127

1,201,148

1,424,053

605,502

 

(a)  Restricted cash in guarantee of loans related to ventures and cleared according to the progress of works and sales.

(b)  Transfer from customers which the Company expects to receive in up to 90 days.

(c)  Additional Construction Potential Certificates (CEPACs)

 

As of December 31, 2010, the Bank Deposit Certificates (CDBs) include interest earned from 98.00% to 108.5% (December 31, 2009 – 95.00% to 102.00%) of Interbank Deposit Certificate (CDI).

 

50 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

4.   Cash and cash equivalent and marketable securities and collaterals--continued 

 

4.2     Marketable securities and collaterals--continued 

 

     In fiscal 2010, the Company acquired 22,000 Additional Construction Potential Certificates (CEPACs) in the Seventh Session of the Fourth Public Auction conducted by the Municipal Government of São Paulo, related to the consortium of Água Espraiada urban operation, totaling R$16,500. At December 31, 2010, the CEPACs, recorded in the heading other, have liquidity, the estimated fair value approximates cost, and shall not be used in ventures to be launched in the future.

 

Such issue was registered with the CVM under the No. CVM/SRE/TIC/2008/002, and according to CVM Rule No. 401/2003, CEPACs are put up for public auction having as intermediary the institutions that take part in the securities distribution system.

 

As of December 31, 2010 and 2009, the amount related to open-end and exclusive investment funds is recorded at fair value through profit and loss. Pursuant to CVM Rule No. 408/04, financial investment in Investment Funds in which the Company has exclusive interest is consolidated.

 

Exclusive funds are as follows:

 

Fundo de Investimento Vistta is a fixed-income private credit fund under management and administration of Votorantim Asset Management and custody of Itau Unibanco. The objective of this fund is to provide a return higher than 101% of CDI. The assets eligible to the portfolio are the following:  government bonds, derivative contracts, debentures, CDBs and RDBs. The consolidated portfolio can generate exposure to Selic/CDI, fixed rate and price indices. There is no grace period for redemption of shares, which can be redeemed with a return at any time.

 

51 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

4.   Cash and cash equivalents and marketable securities and collaterals--continued 

 

4.2     Marketable securities and collaterals--continued 

 

Fundo de Investimento Arena is a multimarket fund under management and administration of Santander Asset Management and custody of Itau Unibanco. The objective of this fund is to appreciate the value of its shares by investing the funds of its investment portfolio, which may be comprised of financial and/or other operating assets available in the financial and capital markets that yield fixed return. Assets eligible to the portfolio are the following: government bonds, derivative contracts, debentures, CDBs and Bank Receipts of Deposits (RDBs), investment fund shares of classes accepted by CVM and securities purchased under agreement to resell, according to the rules of the National Monetary Council (CMN). There is no grace period for redemption of shares, which can be redeemed with a return at any time.

 

Fundo de Investimento Colina is a fixed-income private credit fund under management and administration of Santander Asset Management and custody of Itau Unibanco. The objective of this fund is to provide a return higher than 101% of CDI. The assets eligible to the portfolio are the following: government bonds, derivative contracts, debentures, CDBs and RDBs. The consolidated portfolio can generate exposure to Selic/CDI, fixed rate and price indices. There is no grace period for redemption of shares, which can be redeemed with a return at any time.

 

Fundo de Investimento Caixa Arsenal Renda Fixa Crédito Privado Longo Prazo is a fixed-income private credit fund under management and administration of  Caixa Econômica Federal. The objective of this fund is to provide a return higher than 101% of CDI. The assets eligible to the portfolio are the following: government bonds, derivative contracts, debentures, and CDBs. The consolidated portfolio can generate exposure to Selic/CDI, fixed rate and price indices. There is no grace period for redemption of shares, which can be redeemed with a return at any time.

 

The breakdown of securities, which comprise the exclusive investment funds at December 31, 2010, is as follows:

 

52 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

4.   Cash and cash equivalents and marketable securities and collaterals--continued 

 

4.2     Marketable securities and collaterals--continued 

 

 

Arena

Vistta

Colina

Arsenal

Total

 

 

 

 

 

 

Cash

6

13

19

2

40

Collateralized transactions

-

12,985

3,873

16,870

33,728

Government securities (LFT)

10,696

36,173

35,078

11,245

93,192

Corporate securities (CDB-DI)

8,297

3,872

-

3,028

15,197

Fixed-rate National Treasury Bills

-

-

13,448

-

13,448

Floating-rate National Treasury Bills

-

-

-

-

-

National Treasury Notes (NTN-B)

-

141

598

-

739

Colina shares

52,997

-

-

-

52,997

Vistta shares

53,081

-

-

-

53,081

 

125,077

53,184

53,016

31,145

262,422

 

The breakdown of the portfolio of exclusive funds is classified in the above tables according to their nature.

 

5.   Trade accounts receivable 

 

 

 

Company

 

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

 

 

(restated)

(restated)

 

(restated)

(restated)

Real estate development and sales

1,698,641

1,514,783

925,878

5,309,664

3,763,902

2,108,346

( - ) Adjustments to present value

(24,200)

(33,191)

(20,811)

(104,666)

(86,925)

(44,776)

Services and construction

57,826

94,094

53,873

59,737

96,005

54,095

Other receivables

6,833

32,600

15,975

6,653

3,664

879

 

1,739,100

1,608,286

974,915

5,271,388

3,776,646

2,118,544

 

 

 

 

 

 

 

Current

1,039,549

911,333

785,025

3,158,074

2,008,464

1,254,594

Non current

699,551

696,953

189,890

2,113,314

1,768,182

863,950

 

The current and non-current portions fall due as follows:

 

 

Company

Consolidated

Maturity

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

Up to 2007

11,905

12,307

33,463

25,037

18,106

57,216

2008

15,083

26,540

85,772

49,226

73,490

118,641

2009

19,540

99,573

665,790

47,362

189,931

1,078,737

2010

82,386

772,913

99,787

183,518

1,726,937

445,832

2011

996,746

435,166

40,848

2,854,316

1,144,940

199,308

2012

299,445

107,371

11,473

967,978

313,171

56,278

2013

254,207

43,086

9,799

727,891

98,783

46,234

2014

39,462

30,132

14,893

168,912

65,954

59,898

2015 onwards

106,437

81,198

13,090

247,148

145,334

56,400

 

1,825,211

1,608,286

974,915

5,271,388

3,776,646

2,118,544

 

53 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

 

 

54 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

5.   Trade accounts receivable --continued 

 

(i)      The balance of accounts receivable from units sold and not yet delivered is not fully reflected in financial statements. Its recovery is limited to the portion of revenues accounted for net of the amounts already received.

 

              The balances of advances from clients (development and services), which exceed the revenues recorded in the period, amount to R$158,145 at December 31, 2010 (R$ 222,284 at 2009), and are classified in payables for purchase of land and advances from customers (Note 14).

 

              Accounts receivable from completed real estate units delivered are in general subject to annual interest of 12% plus IGP-M variation, the financial income being recorded in income as revenue from real estate development; the amounts recognized for the years ended December 31, 2010 and 2009 totaled R$ 26,229 and R$ 52,159, respectively.

 

              The allowance for doubtful accounts is estimated considering the expectation on accounts receivable losses.

 

              The balances of allowance for doubtful accounts recorded amount to R$ 18,916 (consolidated) at December 31, 2010 (December 31, 2009 – R$ 17,841), and is considered sufficient by the Company’s management to cover the estimate of future losses on realization of the accounts receivable balance.

 

In the year ended December 31, 2010, the movements in the allowance for doubtful accounts are summarized as follows:

 

 

Consolidated

 

2010

2009

01/01/2009

Balance at January 1

17,841

18,815

-

Addition from the acquisition of Tenda

-

-

10,174

Additions

1,075

-

8,641

Write-offs

-

(974)

-

Balance at December 31

18,916

17,841

18,815

 

               The reversal of the adjustment to present value recognized in revenue from real estate development for the year ended December  31 2010 totaled R$ 8,991 (Company) and  R$ (17,741) (consolidated), respectively.

 

55 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

5.   Trade accounts receivable --continued 

 

              Receivables from real estate units not yet finished were measured at present value considering the discount rate determined according to the criterion described in Note 2.22. The rate applied by the Company and its subsidiaries stood at 5.02% in 2010 (5.22% in 2009), net of INCC.

 

(ii)     On March 31, 2009, the Company entered into a FIDC transaction, which consists of an assignment of a portfolio comprising select residential and commercial real estate receivables arising from Gafisa and its subsidiaries. This portfolio was assigned and transferred to “Gafisa FIDC” which issued Senior and Subordinated shares. This first issuance of senior shares was made through an offering restricted to qualified investors. Subordinated shares were subscribed for exclusively by Gafisa. Gafisa FDIC acquired the portfolio of receivables at a discount rate equivalent to the interest rate of finance contracts.

 

Gafisa was hired by Gafisa FDIC and will be remunerated for performing, among other duties, the reconciliation of the receipt of receivables owned by the fund and the collection of past due receivables. The transaction structure provides for the substitution of the Company as collection agent in case of non-fulfillment of the responsibilities described in the collection service contract.

 

The Company assigned its receivables portfolio amounting to R$ 119,622 to Gafisa FIDC in exchange for cash, at the transfer date, discounted to present value, for R$ 88,664. The subordinated shares represented approximately 21% of the amount issued, totaling R$ 18,958 (present value); at December 31, 2010 it totaled R$ 16,894 (Note 8). Senior and Subordinated shares receivable are indexed by IGP-M and incur interest at 12% per year.

 

The Company consolidated Gafisa FIDC in its financial statements, accordingly, it discloses at December 31, 2010, receivables amounting to R$ 34,965 in the group of accounts of trade accounts receivable, and R$ 18,070, is reflected in other accounts payable, the balance of subordinated shares held by the Company being eliminated in this consolidation process.

 

56 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

5.   Trade accounts receivable --continued 

 

(iii)    On June 26, 2009, the Company entered into a CCI transaction, which consists of an assignment of a portfolio comprising select residential real estate credits from Gafisa and its subsidiaries. The Company assigned its receivables portfolio amounting to R$ 89,102 in exchange for cash, at the transfer date, discounted to present value, of R$ 69,315, classified into the heading other accounts payable - credit assignments. At December 31, 2010, it amounts to R$37,714 (R$ 2009 – R$ 104,176) in the Company, and R$ 88,442 (R$ 122,360) in the consolidated balance.

 

Eight book-entry CCIs were issued, amounting to R$ 69,315 at the date of the issuance.  These 8 CCIs are backed by receivables, which installments fall due on and up to June 26, 2014 (“CCI-Investor”).

 

A CCI-Investor, pursuant to Article 125 of the Brazilian Civil Code, has general guarantees represented by statutory lien on real estate units, as soon as the following occurs: (i) the suspensive condition included in the registration takes place, in the record of the respective real estate units; (ii) the assignment of receivables from the assignors to SPEs, as provided for in Article 167, item II, (21) of Law No. 6,015, of December 31, 1973; and (iii) the issue of CCI – Investor by SPEs, as provided for in Article 18, paragraph 5 of Law No. 10,931/04.

 

Gafisa was hired and will be remunerated for performing, among other duties, the reconciliation of the receipt of receivables, guarantee the CCIs, and the collection of past due receivables. The transaction structure provides for the substitution of Gafisa as collection agent in case of non-fulfillment of the responsibilities described in the collection service contract.

 

57 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

6.   Properties for sale

 

 

 

Company

 

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

 

 

(restated)

(restated)

 

(restated)

(restated)

Land

390,922

363,638

373,357

854,652

744,200

758,155

(-) Adjustment to present value

(14,839)

(4,319)

(2,200)

(20,343)

(11,962)

(7,600)

Property under construction

339,909

336,425

560,577

959,934

895,085

1,181,930

Completed units

165,898

42,657

29,388

272,923

121,134

96,491

 

 

 

 

 

 

 

 

881,890

738,401

961,122

2,067,166

1,748,457

2,028,976

 

 

 

 

 

 

 

Current portion

653,996

604,128

778,203

1,568,986

1,332,374

1,695,130

Non-current portion

227,894

134,273

182,919

498,180

416,083

333,846

 

The Company has undertaken commitments to build units bartered for land, accounted for based on the fair value of the bartered units. At December 31, 2010, the balance of land acquired through barter transactions totaled R$ 41,018 (2009 - R$ 27,070) (Company) and R$ 86,228 (2009 – R$ 40,054) (consolidated).

 

As disclosed in Note 10, the balance of financial charges at December 31, 2010 amounts to R$ 116,286 (2009 – R$ 69,559) (Company) and R$ 146,542 (R$ 91,568) (consolidated).

 

The adjustment to present value in the property for sale balance refers to the portion of the contra-entry to the adjustment to present value of payables for purchase of land without effect on results (Note 14).

 

In 2010, the amount recognized as costs of development, sales and barter transactions was R$ 917,163 (2009 - R$ 877,966) in the Company and R$ 2,634,556 (2009 – R$ 2,143,762) in the consolidated balance.

 

58 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

7.   Other accounts receivable

 

 

 

Company

 

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

 

 

(restated)

(restated)

 

(restated)

(restated)

Current accounts related to real estate ventures (a) (Note 18)

115,629

90,866

167,522

75,196

7,222

60,511

Dividends receivable

45,496

 

 

 

 

 

Advances to suppliers

13,902

4,118

32,359

16,965

65,016

83,084

Credit assignment receivable

4,093

4,093

7,990

7,896

4,087

7,990

Customer financing to be released

436

4,392

4,392

1,309

5,266

4,392

Deferred PIS and COFINS

200

-

6,416

749

3,082

10,187

Recoverable taxes

35,174

14,440

8,262

62,797

36,650

18,905

Future capital contributions (b)

366,674

115,712

49,575

-

-

49,113

Loan with related parties(c)

41,853

17,344

13,922

71,163

17,344

13,922

Judicial deposit

78,755

40,732

2,518

89,271

48,386

3,834

Other

4,090

17,577

48,724

34,680

39,284

45,277

 

 

 

 

 

 

 

 

706,302

309,274

341,680

360,026

226,337

297,215

 

 

 

 

 

 

 

Current portion

576,236

245,246

278,110

178,305

108,791

182,775

Non-current portion

130,066

64,028

63,570

181,721

117,546

114,440

 

(a)  The Company participates in the development of real estate ventures with other partners, directly or through related parties, based on the constitution of condominiums and/or consortia. The management structure of these enterprises and the cash management are centralized in the lead partner of the enterprise, which manages the construction schedule and budgets. Thus, the lead partner ensures that the investments of the necessary funds are made and allocated as planned. The sources and use of resources of the venture are reflected in these balances, observing the respective interest of each investor, which are not subject to indexation or financial charges and do not have a fixed maturity date. Such transactions aim at simplifying business relations that demand the joint management of amounts reciprocally owed by the involved parties and, consequently, the control over the movements of amounts reciprocally granted which offset against each other at the time the current account is closed. The average term for the development and completion of the projects in which the resources are invested is between 24 and 30 months. The Company receives a compensation for the management of these ventures.

 

      As mentioned in Note 1, on June 29, 2009, Gafisa and Tenda entered into a Private Instrument for Assignment and Transfer of Units of Interest and Other Covenants, in which Gafisa assigns and transfers to Tenda 41,341,895 units of interest of Cotia1 Empreendimento Imobiliário for the net book value of R$ 41,342 (recognized in the heading “Current accounts related to real estate venture”), payable in 36 monthly installments from March 2010 to March 2013. The value of each installment will be added by interests at 0.6821% per month, and monetary adjustment equivalent to the positive variation of IGPM.

 

      As of December 31, 2010, the balance amounted to R$45,127.

 

(b)   As of December 31, 2010, the balance of future capital contributions made by Gafisa in its subsidiary Tenda amounted to R$210,304, capitalized in the subsequent period (Note 25). The remaining balance refers to future capital contributions to various SPEs that are annually paid in.

 

59 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

7.   Other accounts receivable and other--continued 

 

(c)  The loans of the Company and its subsidiaries, shown below, are made because these subsidiaries need cash for carrying out their respective activities, being subject to the respective financial charges. It shall be noted that the Company’s operations and businesses with related parties follow the market practices (arm’s length). The businesses and operations with related parties are carried out based on conditions that are strictly on arm’s length transaction basis and appropriate, in order to protect the interests of the both parties involved in the business. The composition and nature of the loan receivable by the Company is shown below.

 

 

Company

Nature

Interest rate

 

2010

2009

01/01/2009

   
   

(restated)

(restated)

   

Espacio Laguna - Tembok Planej. E Desenv. Imob. Ltda.

144

1,380

2,607

Construction

12% p.a. fixed rate + IGPM

Laguna Di Mare - Tembok Planej. E Desenv. Imob. Ltda.

7,340

1,786

116

Construction

12% p.a. fixed rate + IGPM

Vistta Laguna - Tembok Planej. E Desenv. Imob. Ltda.

677

-

-

Construction

12% p.a. fixed rate + IGPM

Gafisa SPE 65 Empreendimentos Imobiliários Ltda.

1,478

1,252

991

Construction

3% p.a. fixed rate + CDI

Gafisa SPE-50 Empreendimentos Imobiliários Ltda.

-

3,774

1,339

Construction

4% p.a. fixed rate + CDI

Gafisa SPE-32 Empreendimentos Imobiliários Ltda.

-

1,582

896

Construction

4% p.a. fixed rate + CDI

Gafisa SPE-46  Empreendimentos Imobiliários Ltda.

-

447

683

Construction

12% p.a. fixed rate + IGPM

Gafisa SPE-72 Empreendimentos Imobiliários Ltda.

-

364

301

Construction

3% p.a. fixed rate + CDI

Gafisa SPE-51 Empreendimentos Imobiliários Ltda.

567

715

873

Construction

3% p.a. fixed rate + CDI

Gafisa SPE-73 Empreendimentos Imobiliários Ltda.

2,503

1,462

1,540

Construction

3% p.a. fixed rate + CDI

Gafisa SPE-71 Empreendimentos Imobiliários Ltda.

939

817

514

Construction

3% p.a. fixed rate + CDI

Paranamirim - Planc Engenharia e Incorporações Ltda.

1,557

3,756

3,088

Construction

3% p.a. fixed rate + CDI

RN Incorporações Ltda.

-

-

974

Construction

12% p.a. fixed rate + IGPM

Gafisa SPE- 76 Empreendimentos Imobiliários Ltda.

10

9

 

Construction

4% p.a. fixed rate + CDI

Acquarelle - Civilcorp Incorporações Ltda.

791

-

-

Construction

12% p.a. fixed rate + IGPM

Manhattan Residencial I

23,342

-

-

Construction

10% p.a. fixed rate + TR

Manhattan Comercial I

2,356

-

-

Construction

10% p.a. fixed rate + TR

Manhattan Residencial II

101

-

-

Construction

10% p.a. fixed rate + TR

Manhattan Comercial II

48

-

-

Construction

10% p.a. fixed rate + TR

 

41,853

17,344

13,922

   

 

 

In 2010, the recognized financial income from interest on loans amounted to R$2,007 in the Company (2009 – R$732).

 

60

 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries

 

In January 2007, upon the acquisition of 60% of AUSA, arising from the acquisition of Catalufa Participações Ltda., a capital increase of R$ 134,029 was approved upon the issuance for public subscription of 6,358,116 common shares. This transaction generated goodwill of R$ 170,941 recorded based on expected future profitability, which was amortized exponentially and progressively up to December 31, 2008 to match the estimated profit before taxes of AUSA on accrual basis of accounting.

 

As mentioned in Note 1, in May 2010 the Company approved the acquisition of the total amount of shares issued by Shertis Empreendimentos e Participações S.A., which main asset comprises 20% of the capital stock of AUSA. The acquisition of shares had the purpose of making viable the implementation of the Second Phase of the schedule for investment planned in the Investment Agreement and other Covenants, signed between the Company and Alphaville Participações S.A. (Alphapar) on October 2, 2006, thus increasing the interest of Gafisa in the capital stock of AUSA to 80%. As a result of the acquisition of shares, Shertis was converted into a wholly-owned subsidiary of Gafisa, with the issue of 9,797,792 new common shares to Alphapar, former shareholder of Shertis for the total issue price of R$ 20,282 at carrying amount.

 

The Company has a commitment to purchase the remaining 20% of AUSA's capital stock based on the fair value of AUSA, evaluated on the future acquisition dates, the purchase consideration for which cannot yet be calculated and, consequently, is not recognized. The contract for acquisition provides that the Company undertakes to purchase the remaining 20% of AUSA in 2012, in cash or shares, at the Company’s sole discretion.

 

On October 26, 2007, Gafisa acquired 70% of Cipesa. Gafisa and Cipesa incorporated a new company, Cipesa Empreendimentos Imobiliários Ltda. ("Nova Cipesa"), in which the Company holds a 70% interest and Cipesa has 30%. Gafisa S.A. made a contribution in Nova Cipesa of R$ 50,000 in cash and acquired the shares which Cipesa held in Nova Cipesa amounting to R$ 15,000, paid on October 26, 2008. The non-controlling interest holders of Cipesa are entitled to receive from the Company a variable portion corresponding to 2% of the Total Sales Value (VGV), as defined, of the projects launched by Nova Cipesa through 2014, not to exceed R$ 25,000. Accordingly, the Company’s purchase consideration totaled R$ 90,000 and goodwill amounting to R$ 40,686 was recorded, based on expected future profitability.

61 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investment in subsidiaries--continued 

 

On October 21, 2008, as part of the acquisition of interest in Tenda, Gafisa contributed the net assets of Fit Residencial amounting to R$ 411,241, acquiring 60% of the Tenda’s equity, at the carrying amount of R$ 1,036,072, representing an investment of R$ 621,643 for Gafisa. Such transaction generated a negative goodwill of R$ 210,402, due to an advantageous purchase. According to CPC 15, on the transaction date in 2008 the total gain was amortized in the amount of R$ 210,402.

 

On December 30, 2009, the shareholders of Gafisa and Tenda approved the acquisition by Gafisa of total shares outstanding issued by Tenda, through acquisition of 40%, resulting in an interest of 100% of Tenda. The non-controlling interest holders received shares of Gafisa in exchange for their shares of Tenda in the proportion of 0.205 shares of Gafisa to one share of Tenda. In view of the exchange ratio, 32,889,563 common shares were issued for the total issue price of R$ 448,844 at carrying amount.

 

62 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries--continued 

 

(i)  Ownership interest

 

(a)    Information on subsidiaries and jointly-controlled investees

 

 

Ownership interest - %

Equity

Net income/(loss)

for the year

Direct investees

2010

 

2009

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

Construtora Tenda S.A.

100

 

100

 

1,710,208

 

1,130,759

 

123,774

 

64,450

Alphaville Urbanismo S.A.

60

 

60

 

201,758

 

99,842

 

86,727

 

39,610

Shertis Emp. Part. S.A.

100

 

-

 

35,158

 

-

 

13,485

 

-

Gafisa FIDC

100

 

100

 

16,895

 

14,977

 

16,895

 

-

Cipesa Empreendimentos Imobiliários S.A.

100

 

100

 

49,046

 

42,294

 

6,300

 

(1,216)

Península SPE1 S.A.

50

 

50

 

(2,242)

 

(4,120)

 

1,877

 

(2,431)

Península SPE2 S.A.

50

 

50

 

24

 

600

 

254

 

502

Res. das Palmeiras SPE Ltda.

100

 

100

 

2,333

 

2,316

 

(3)

 

26

Villaggio Panamby Trust S.A.

50

 

50

 

4,200

 

4,279

 

(80)

 

(576)

Dolce Vita Bella Vita SPE S.A.

50

 

50

 

4,056

 

432

 

3,804

 

871

DV SPE S.A.

50

 

50

 

1,958

 

1,868

 

190

 

936

Gafisa SPE 22 Emp. Im. Ltda.

100

 

100

 

6,528

 

6,001

 

526

 

554

Gafisa/Tiner Campo Belo I – Emp. Imob. SPE Ltda.

45

 

45

 

6,146

 

11,573

 

574

 

(750)

Jardim I Plan., Prom.Vd. Ltda.

100

 

100

 

7,820

 

14,114

 

(340)

 

(778)

Jardim II Plan., Prom.Vd Ltda.

100

 

100

 

801

 

(3,293)

 

1,633

 

(1,588)

Saíra Verde Emp. Imob. Ltda.

70

 

70

 

626

 

589

 

142

 

547

Gafisa SPE 30 Emp. Im. Ltda.

100

 

100

 

17,663

 

18,229

 

508

 

(334)

Verdes Praças Inc. Im. SPE Ltda.

100

 

100

 

26,730

 

26,901

 

227

 

(532)

Gafisa SPE 32 Emp. Im. Ltda.

100

 

80

 

10,573

 

5,834

 

4,738

 

1,515

Gafisa SPE 35 Emp. Im. Ltda.

100

 

100

 

4,978

 

5,393

 

529

 

(1,274)

Gafisa SPE 36 Emp. Im. Ltda.

100

 

100

 

6,995

 

5,362

 

1,517

 

68

Gafisa SPE 37 Emp. Im. Ltda.

100

 

100

 

4,561

 

4,020

 

437

 

(140)

Gafisa SPE 38 Emp. Im. Ltda.

100

 

100

 

9,382

 

8,273

 

625

 

1,447

Gafisa SPE 39 Emp. Im. Ltda.

100

 

100

 

4,729

 

8,813

 

109

 

2,469

Gafisa SPE 40 Emp. Im. Ltda.

50

 

50

 

7,944

 

6,976

 

758

 

1,424

Gafisa SPE 41 Emp. Im. Ltda.

100

 

100

 

32,186

 

31,883

 

704

 

(2,593)

Gafisa SPE 42 Emp. Im. Ltda.

100

 

100

 

5,915

 

12,128

 

(5,105)

 

949

Gafisa SPE 44 Emp. Im. Ltda.

40

 

40

 

3,713

 

3,586

 

(6)

 

(153)

               

63 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries--continued 

 

(i)  Ownership interest--continued 

 

(a)   Information on subsidiaries and jointly-controlled investees--continued

 

 

Ownership interest - %

Equity

Net income/(loss) for the year

Direct investees

2010

 

2009

 

2010

 

2009

 

2010

 

2009

Gafisa Vendas Int. Imob. Ltda

100

 

100

 

(1,523)

 

1,812

 

(3,335)

 

(212)

Gafisa SPE 46 Emp. Im. Ltda.

60

 

60

 

2,443

 

4,223

 

(1,780)

 

(3,436)

Gafisa SPE 47 Emp. Im. Ltda.

80

 

80

 

16,268

 

16,571

 

(760)

 

(357)

Gafisa SPE 48 S.A.

-

 

-

 

-

 

-

 

-

 

1,674

Gafisa SPE 49 Emp. Im. Ltda.

100

 

100

 

295

 

205

 

(9)

 

(3)

Gafisa SPE 50 Emp. Im. Ltda.

100

 

80

 

13,008

 

12,098

 

538

 

5,093

Gafisa SPE 51 Emp. Im. Ltda.

-

 

-

 

-

 

-

 

-

 

8,096

Gafisa SPE 53 Emp. Im. Ltda.

100

 

80

 

7,152

 

5,924

 

1,228

 

2,933

Gafisa SPE 55 S.A.

-

 

-

 

-

 

-

 

-

 

2,776

Gafisa SPE 59 Emp. Im. Ltda.

100

 

100

 

(8)

 

(5)

 

(3)

 

(4)

Gafisa SPE 61 Emp. Im. Ltda.

100

 

100

 

(21)

 

(19)

 

(2)

 

(4)

Gafisa SPE 65 Emp. Im. Ltda.

80

 

80

 

12,242

 

3,725

 

4,991

 

877

Gafisa SPE 68 Emp. Im. Ltda.

100

 

100

 

(1)

 

(555)

 

-

 

(1)

Gafisa SPE 69 Emp. Im. Ltda.

100

 

100

 

1,491

 

1,893

 

(597)

 

(247)

Gafisa SPE 70 Emp. Im. Ltda.

55

 

55

 

12,929

 

12,685

 

(14)

 

(63)

Gafisa SPE 71 Emp. Im. Ltda.

80

 

80

 

11,649

 

4,109

 

7,540

 

3,120

Gafisa SPE 72 Emp. Im. Ltda.

100

 

80

 

4,845

 

347

 

3,687

 

(1,080)

Gafisa SPE 73 Emp. Im. Ltda.

80

 

80

 

7,403

 

3,551

 

(2,342)

 

(57)

Gafisa SPE 74 Emp. Im. Ltda.

100

 

100

 

(335)

 

(339)

 

3

 

(9)

Gafisa SPE 75 Emp. Im. Ltda.

100

 

100

 

(76)

 

(74)

 

(3)

 

(47)

Gafisa SPE 76 Emp. Im. Ltda.

50

 

50

 

83

 

84

 

(1)

 

(1)

Gafisa SPE 77 Emp. Im. Ltda.

-

 

-

 

-

 

-

 

-

 

2,319

Gafisa SPE 78 Emp. Im. Ltda.

100

 

100

 

-

 

-

 

-

 

-

Gafisa SPE 79 Emp. Im. Ltda.

100

 

100

 

(16)

 

(3)

 

(14)

 

(2)

Gafisa SPE 80 S.A.

100

 

100

 

(9)

 

(2)

 

(7)

 

(3)

Gafisa SPE 81 Emp. Im. Ltda.

100

 

100

 

1,679

 

1

 

1,678

 

-

Gafisa SPE 82 Emp. Im. Ltda.

100

 

100

 

-

 

1

 

(1)

 

-

Gafisa SPE 83 Emp. Im. Ltda.

100

 

100

 

(368)

 

(5)

 

(364)

 

(6)

Gafisa SPE 84 Emp. Im. Ltda.

100

 

100

 

14,653

 

10,632

 

1,188

 

3,026

Gafisa SPE 85 Emp. Im. Ltda.

80

 

80

 

31,911

 

7,182

 

20,324

 

4,878

Berverly HillsSPE Emp Im.Ltda.

-

 

-

 

-

 

-

 

-

 

(228)

Gafisa SPE 87 Emp. Im. Ltda.

100

 

100

 

(353)

 

61

 

(414)

 

(140)

Gafisa SPE 88 Emp. Im. Ltda.

100

 

100

 

16,404

 

6,862

 

3,864

 

5,068

Gafisa SPE 89 Emp. Im. Ltda.

100

 

100

 

50,636

 

36,049

 

13,741

 

8,213

Gafisa SPE 90 Emp. Im. Ltda.

100

 

100

 

1,941

 

(93)

 

2,703

 

(94)

Gafisa SPE 91 Emp. Im. Ltda.

100

 

100

 

1,593

 

1

 

1,592

 

-

Gafisa SPE 92 Emp. Im. Ltda.

100

 

80

 

4,998

 

(553)

 

2,295

 

(554)

Gafisa SPE 93 Emp. Im. Ltda.

100

 

100

 

895

 

212

 

683

 

211

Gafisa SPE 94 Emp. Im. Ltda.

100

 

100

 

4

 

4

 

-

 

3

Gafisa SPE 95 Emp. Im. Ltda.

100

 

100

 

(15)

 

(15)

 

-

 

(16)

Gafisa SPE 96 Emp. Im. Ltda.

100

 

100

 

(58)

 

(58)

 

-

 

(59)

Gafisa SPE 97 Emp. Im. Ltda.

100

 

100

 

6

 

6

 

-

 

5

 

64 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries--continued 

 

(i)  Ownership interest--continued 

 

(a)   Information on subsidiaries and jointly-controlled investees--continued

 

 

Ownership interest - %

Equity

Net income/(loss) for the year

Direct investees

2010

 

2009

 

2010

 

2009

 

2010

 

2009

Gafisa SPE 98 Emp. Im. Ltda.

100

 

100

 

(37)

 

(37)

 

-

 

(38)

Gafisa SPE 99 Emp. Im. Ltda.

100

 

100

 

(24)

 

(24)

 

-

 

(25)

Gafisa SPE 100 Emp. Im. Ltda.

70

 

100

 

-

 

1

 

-

 

(1)

Gafisa SPE 101 Emp. Im. Ltda.

100

 

100

 

(4)

 

1

 

(5)

 

-

Gafisa SPE 102 Emp. Im. Ltda.

80

 

100

 

25

 

1

 

24

 

-

Gafisa SPE 103 Emp. Im. Ltda.

100

 

100

 

(40)

 

(40)

 

-

 

(41)

Gafisa SPE 104 Emp. Im. Ltda.

50

 

100

 

1

 

1

 

-

 

-

Gafisa SPE 105 Emp. Im. Ltda.

100

 

100

 

1

 

1

 

-

 

-

Gafisa SPE 106 Emp. Im. Ltda.

100

 

100

 

5,558

 

1

 

6,003

 

-

Gafisa SPE 107 Emp. Im. Ltda.

100

 

100

 

5,299

 

1

 

6,655

 

-

Gafisa SPE 108 Emp. Im. Ltda.

-

 

100

 

-

 

1

 

-

 

-

Gafisa SPE 109 Emp. Im. Ltda.

100

 

100

 

371

 

1

 

(1,427)

 

-

Gafisa SPE 110 Emp. Im. Ltda.

100

 

100

 

(916)

 

1

 

(917)

 

-

Gafisa SPE 111 Emp. Im. Ltda.

100

 

100

 

(41)

 

1

 

(42)

 

-

Gafisa SPE 112 Emp. Im. Ltda.

100

 

100

 

3,201

 

1

 

3,200

 

-

Gafisa SPE 113 Emp. Im. Ltda.

100

 

100

 

1

 

1

 

-

 

-

Gafisa SPE 114 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 115 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 116 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 117 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 118 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 119 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 120 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 121 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 122 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 123 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 124 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 125 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 126 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 127 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 128 Emp. Im. Ltda.

80

 

-

 

1

 

-

 

-

 

-

O Bosque Empr. Imob. Ltda.

60

 

60

 

8,791

 

8,862

 

(70)

 

(710)

Alto da Barra de São Miguel Emp.Imob. SPE Ltda.

50

 

50

 

(2,435)

 

(3,279)

 

844

 

(6,707)

Dep. José Lajes Emp. Im. SPE Ltda.

50

 

50

 

(459)

 

544

 

(1,003)

 

660

Sítio Jatiuca Emp Im.SPE Ltda.

50

 

50

 

16,998

 

12,161

 

4,837

 

10,902

Reserva & Residencial Spazio Natura Emp. Im. SPE Ltda.

50

 

50

 

1,379

 

1,393

 

(14)

 

(8)

Grand Park - Parque das Aguas Emp Im Ltda

50

 

50

 

20,907

 

8,033

 

11,288

 

6,635

Grand Park - Parque das Arvores Emp. Im. Ltda 

50

 

50

 

35,588

 

14,780

 

20,702

 

12,454

Dubai Residencial Emp Im. Ltda.

50

 

50

 

21,227

 

10,613

 

10,948

 

4,286

Costa Maggiore Emp. Im. Ltda.

50

 

50

 

13,033

 

4,065

 

6,389

 

2,137

City Park Brotas Emp. Imob. Ltda.

50

 

50

 

650

 

3,094

 

(957)

 

1,244

 

65 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries--continued 

 

(i)  Ownership interest--continued 

 

(a)   Information on direct and jointly-controlled investees--continued

 

 

Ownership interest - %

Equity

Net income/(loss) for the year

Direct investees

2010

 

2009

 

2010

 

2009

 

2010

 

2009

City Park Acupe Emp. Imob. Ltda.

50

 

50

 

1,531

 

1,704

 

(82)

 

1,204

Patamares 1 Emp. Imob. Ltda.

50

 

50

 

7,187

 

5,495

 

701

 

(69)

Acupe Exclusive Emp. Imob. Ltda.

50

 

50

 

361

 

(188)

 

(427)

 

(189)

Manhattan Square Emp. Imob. Coml. 1 SPE Ltda.

50

 

50

 

7,152

 

6,285

 

1,011

 

863

Manhattan Square Emp. Imob. Coml. 2 SPE Ltda.

50

 

50

 

1,236

 

1,338

 

(15)

 

-

Manhattan Square Emp. Imob. Res. 1 SPE Ltda.

50

 

50

 

(3,376)

 

5,723

 

(1,435)

 

1,927

Manhattan Square Emp. Imob. Res. 2 SPE Ltda.

50

 

50

 

2,606

 

2,813

 

(23)

 

-

SPE Reserva Ecoville/Office - Emp Im. S.A.

50

 

-

 

25,594

 

-

 

10,859

 

-

Graça Emp. Imob. SPE Ltda.

50

 

-

 

755

 

-

 

(451)

 

-

Varandas Grand Park Emp. Im. Ltda.

50

 

-

 

2,319

 

14,977

 

2,318

 

-

FIT 13 SPE Emp. Imob. Ltda.

50

 

-

 

19,328

 

-

 

8,543

 

-

SPE Pq Ecoville Emp Im S.A.

50

 

-

 

3,385

 

-

 

(1,300)

 

-

Apoena SPE Emp Im S.A.

50

 

-

 

8,683

 

-

 

3,231

 

-

Parque do Morumbi Incorporadora Ltda.

80

 

-

 

4,116

 

-

 

1,859

 

-

Prime Grand Park Emp. Im. Ltda.

50

 

-

 

(250)

 

-

 

(251)

 

-

 

 

66 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries--continued 

 

(i)  Ownership interest--continued 

 

(b)   Breakdown of investments

 

 

Ownership interest - %

Investments

Equity accounts

Direct investees

2010

 

2009

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

Construtora Tenda S.A.

100

 

100

 

1,710,208

 

1,130,759

 

123,774

 

38,670

SPE Cotia

-

 

-

 

 

 

-

 

-

 

136

Alphaville Urbanismo S.A.

60

 

60

 

121,055

 

59,905

 

52,036

 

18,378

Shertis Emp. Part. S.A.

100

 

-

 

35,372

 

-

 

13,486

 

-

Gafisa FIDC

100

 

100

 

16,895

 

14,977

 

-

 

-

Cipesa Empreendimentos Imobiliários S.A.

100

 

100

 

49,046

 

42,746

 

6,300

 

(1,216)

 

 

 

 

 

1,932,576

 

1,248,387

 

195,596

 

55,968

 

 

 

 

 

 

 

 

 

 

 

 

Península SPE1 S.A.

50

 

50

 

(1,121)

 

(2,060)

 

939

 

(1,216)

Península SPE2 S.A.

50

 

50

 

12

 

300

 

127

 

251

Res. das Palmeiras SPE Ltda.

100

 

100

 

2,333

 

2,316

 

(4)

 

26

Villaggio Panamby Trust S.A.

50

 

50

 

2,100

 

2,140

 

(40)

 

(288)

Dolce Vita Bella Vita SPE S.A.

50

 

50

 

2,028

 

216

 

1,902

 

435

DV SPE S.A.

50

 

50

 

979

 

934

 

95

 

468

Gafisa SPE 22 Emp. Im. Ltda.

100

 

100

 

6,528

 

6,001

 

526

 

555

Gafisa/Tiner Campo Belo I – Emp. Imob.  

  SPE Ltda.

45

 

45

 

2,766

 

5,208

 

258

 

(337)

Jardim I Plan., Prom.Vd Ltda.

100

 

100

 

7,820

 

14,114

 

(340)

 

(778)

Jardim II Plan., Prom.Vd Ltda.

100

 

100

 

801

 

(3,293)

 

1,633

 

(1,588)

Saíra Verde Emp. Imob. Ltda.

70

 

70

 

438

 

412

 

99

 

383

Gafisa SPE 30 Emp. Im. Ltda.

100

 

100

 

17,663

 

18,229

 

508

 

(334)

Verdes Praças Inc.Im.SPE Ltda

100

 

100

 

26,730

 

26,901

 

227

 

(532)

Gafisa SPE 32 Emp. Im. Ltda.

100

 

80

 

10,573

 

4,667

 

3,928

 

1,212

Gafisa SPE 35 Emp. Im. Ltda.

100

 

100

 

4,978

 

5,393

 

529

 

(1,274)

Gafisa SPE 36 Emp. Im. Ltda.

100

 

100

 

6,995

 

5,362

 

1,517

 

68

Gafisa SPE 37 Emp. Im. Ltda.

100

 

100

 

4,561

 

4,020

 

437

 

(140)

Gafisa SPE 38 Emp. Im. Ltda.

100

 

100

 

9,382

 

8,273

 

625

 

1,447

Gafisa SPE 39 Emp. Im. Ltda.

100

 

100

 

4,729

 

8,812

 

109

 

2,469

Gafisa SPE 40 Emp. Im. Ltda.

50

 

50

 

3,972

 

3,488

 

379

 

567

Gafisa SPE 41 Emp. Im. Ltda.

100

 

100

 

32,186

 

32,050

 

704

 

(2,593)

Gafisa SPE 42 Emp. Im. Ltda.

100

 

100

 

5,915

 

12,128

 

(5,105)

 

4,274

Gafisa SPE 44 Emp. Im. Ltda.

40

 

40

 

1,485

 

1,434

 

(2)

 

1,585

Gafisa Vendas Int. Imob. Ltda

100

 

100

 

(1,522)

 

1,812

 

(3,335)

 

(211)

Gafisa SPE 46 Emp. Im. Ltda.

60

 

60

 

1,466

 

2,534

 

(1,068)

 

(765)

Gafisa SPE 47 Emp. Im. Ltda.

80

 

80

 

13,014

 

13,256

 

(608)

 

6,630

Gafisa SPE 48 S.A.

-

 

-

 

-

 

-

 

-

 

993

Gafisa SPE 49 Emp. Im. Ltda.

100

 

100

 

295

 

205

 

(9)

 

(3)

Gafisa SPE 50 Emp. Im. Ltda.

100

 

80

 

13,008

 

9,679

 

646

 

4,075

Gafisa SPE 51 Emp. Im. Ltda.

-

 

-

 

-

 

-

 

-

 

7,691

Gafisa SPE 53 Emp. Im. Ltda.

100

 

80

 

7,152

 

4,739

 

1,473

 

2,346

Gafisa SPE 55 S.A.

-

 

-

 

-

 

-

 

-

 

2,776

Gafisa SPE 59 Emp. Im. Ltda.

100

 

100

 

(8)

 

(5)

 

(3)

 

(4)

Gafisa SPE 61 Emp. Im. Ltda.

100

 

100

 

(21)

 

(19)

 

(2)

 

(4)

Gafisa SPE 65 Emp. Im. Ltda.

80

 

80

 

9,794

 

2,980

 

3,993

 

702

Gafisa SPE 68 Emp. Im. Ltda.

100

 

100

 

(1)

 

(1)

 

-

 

-

Gafisa SPE 69 Emp. Im. Ltda.

100

 

100

 

1,491

 

1,893

 

(597)

 

2,496

Gafisa SPE 70 Emp. Im. Ltda.

55

 

55

 

7,111

 

6,976

 

(8)

 

(35)

 

67 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries--continued 

 

(i)  Ownership interest--continued 

 

(b)   Breakdown of investments--continued

 

 

Ownership interest - %

Investments

Equity accounts

Direct investees

2010

 

2009

 

2010

 

2009

 

2010

 

2009

Gafisa SPE 71 Emp. Im. Ltda.

80

 

80

 

9,319

 

3,286

 

6,032

 

1,508

Gafisa SPE 72 Emp. Im. Ltda.

100

 

80

 

4,845

 

278

 

4,424

 

(864)

Gafisa SPE 73 Emp. Im. Ltda.

80

 

80

 

5,923

 

2,841

 

(1,874)

 

(46)

Gafisa SPE 74 Emp. Im. Ltda.

100

 

100

 

(335)

 

(339)

 

3

 

(9)

Gafisa SPE 75 Emp. Im. Ltda.

100

 

100

 

(76)

 

(74)

 

(3)

 

(47)

Gafisa SPE 76 Emp. Im. Ltda.

50

 

50

 

42

 

42

 

-

 

-

Gafisa SPE 77 Emp. Im. Ltda.

-

 

-

 

-

 

-

 

-

 

1,507

Gafisa SPE 78 Emp. Im. Ltda.

100

 

100

 

-

 

-

 

-

 

-

Gafisa SPE 79 Emp. Im. Ltda.

100

 

100

 

(16)

 

(3)

 

(14)

 

(2)

Gafisa SPE 80 S.A.

100

 

100

 

(9)

 

(2)

 

(7)

 

(3)

Gafisa SPE 81 Emp. Im. Ltda.

100

 

100

 

1,679

 

1

 

1,679

 

-

Gafisa SPE 82 Emp. Im. Ltda.

100

 

100

 

-

 

1

 

-

 

-

Gafisa SPE 83 Emp. Im. Ltda.

100

 

100

 

(368)

 

(5)

 

(363)

 

(6)

Gafisa SPE 84 Emp. Im. Ltda.

100

 

100

 

14,653

 

10,632

 

1,188

 

3,026

Gafisa SPE 85 Emp. Im. Ltda.

80

 

80

 

25,529

 

5,746

 

16,259

 

3,902

Berverly HillsSPE Emp Im.Ltda.

-

 

-

 

-

 

-

 

-

 

(228)

Gafisa SPE 87 Emp. Im. Ltda.

100

 

100

 

(353)

 

61

 

(414)

 

(140)

Gafisa SPE 88 Emp. Im. Ltda.

100

 

100

 

16,404

 

6,862

 

3,864

 

5,068

Gafisa SPE 89 Emp. Im. Ltda.

100

 

100

 

50,636

 

36,049

 

13,741

 

8,213

Gafisa SPE 90 Emp. Im. Ltda.

100

 

100

 

1,941

 

(93)

 

2,703

 

(94)

Gafisa SPE 91 Emp. Im. Ltda.

100

 

100

 

1,593

 

1

 

1,592

 

-

Gafisa SPE 92 Emp. Im. Ltda.

100

 

80

 

4,998

 

(442)

 

2,754

 

(443)

Gafisa SPE 93 Emp. Im. Ltda.

100

 

100

 

895

 

212

 

683

 

211

Gafisa SPE 94 Emp. Im. Ltda.

100

 

100

 

4

 

4

 

-

 

3

Gafisa SPE 95 Emp. Im. Ltda.

100

 

100

 

(15)

 

(15)

 

-

 

(16)

Gafisa SPE 96 Emp. Im. Ltda.

100

 

100

 

(58)

 

(58)

 

-

 

(59)

Gafisa SPE 97 Emp. Im. Ltda.

100

 

100

 

5

 

6

 

-

 

5

Gafisa SPE 98 Emp. Im. Ltda.

100

 

100

 

(37)

 

(37)

 

-

 

(38)

Gafisa SPE 99 Emp. Im. Ltda.

100

 

100

 

(24)

 

(24)

 

-

 

(25)

Gafisa SPE 100 Emp. Im. Ltda.

70

 

100

 

-

 

1

 

-

 

(1)

Gafisa SPE 101 Emp. Im. Ltda.

100

 

100

 

(4)

 

1

 

(5)

 

-

Gafisa SPE 102 Emp. Im. Ltda.

80

 

100

 

20

 

1

 

20

 

-

Gafisa SPE 103 Emp. Im. Ltda.

100

 

100

 

(40)

 

(40)

 

-

 

(42)

Gafisa SPE 104 Emp. Im. Ltda.

50

 

100

 

1

 

1

 

-

 

-

Gafisa SPE 105 Emp. Im. Ltda.

100

 

100

 

1

 

1

 

-

 

-

Gafisa SPE 106 Emp. Im. Ltda.

100

 

100

 

5,558

 

1

 

6,002

 

-

Gafisa SPE 107 Emp. Im. Ltda.

100

 

100

 

5,299

 

1

 

6,655

 

-

Gafisa SPE 108 Emp. Im. Ltda.

-

 

100

 

-

 

1

 

-

 

-

Gafisa SPE 109 Emp. Im. Ltda.

100

 

100

 

371

 

1

 

(1,427)

 

-

Gafisa SPE 110 Emp. Im. Ltda.

100

 

100

 

(916)

 

1

 

(917)

 

-

Gafisa SPE 111 Emp. Im. Ltda.

100

 

100

 

(41)

 

1

 

(42)

 

-

Gafisa SPE 112 Emp. Im. Ltda.

100

 

100

 

3,201

 

1

 

3,200

 

-

Gafisa SPE 113 Emp. Im. Ltda.

100

 

100

 

1

 

1

 

-

 

-

Gafisa SPE 114 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 115 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 116 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 117 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 118 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

 

68


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries--continued 

 

(i)  Ownership interest--continued 

 

(b)                    Breakdown of investments--continued

 

 

Ownership interest - %

Investments

Equity accounts

Direct investees

2010

 

2009

 

2010

 

2009

 

2010

 

2009

Gafisa SPE 119 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 120 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 121 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 122 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 123 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 124 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 125 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 126 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 127 Emp. Im. Ltda.

100

 

-

 

1

 

-

 

-

 

-

Gafisa SPE 128 Emp. Im. Ltda.

80

 

-

 

1

 

-

 

-

 

-

O Bosque Empr. Imob. Ltda.

60

 

60

 

5,275

 

5,317

 

(42)

 

(426)

Alto da Barra de São Miguel Emp.Imob. SPE Ltda.

50

 

50

 

(1,217)

 

(1,639)

 

422

 

(3,354)

Dep. José Lajes Emp. Im. SPE Ltda.

50

 

50

 

(229)

 

272

 

(502)

 

330

Sítio Jatiuca Emp Im. SPE Ltda.

50

 

50

 

8,499

 

6,080

 

2,418

 

5,451

Reserva & Residencial Spazio Natura Emp. Im. SPE Ltda.

50

 

50

 

690

 

696

 

(7)

 

(4)

Grand Park - Parque das Aguas Emp Im Ltda

50

 

50

 

10,453

 

4,016

 

4,851

 

3,318

Grand Park - Parque das Arvores Emp. Im. Ltda 

50

 

50

 

17,794

 

7,390

 

10,299

 

6,227

Dubai Residencial Emp Im. Ltda.

50

 

50

 

10,614

 

5,307

 

5,641

 

2,143

Costa Maggiore Emp. Im. Ltda.

50

 

50

 

6,517

 

2,032

 

3,194

 

1,068

City Park Brotas Emp. Imob. Ltda.

50

 

50

 

325

 

1,547

 

281

 

622

City Park Acupe Emp. Imob. Ltda.

50

 

50

 

765

 

852

 

161

 

602

Patamares 1 Emp. Imob. Ltda

50

 

50

 

3,593

 

2,747

 

409

 

(35)

Acupe Exclusive Emp. Imob. Ltda.

50

 

50

 

181

 

(94)

 

(168)

 

(94)

Manhattan Square Emp. Imob. Coml. 1 SPE Ltda.

50

 

50

 

3,576

 

3,142

 

506

 

432

Manhattan Square Emp. Imob. Coml. 2 SPE Ltda.

50

 

50

 

618

 

669

 

36

 

-

Manhattan Square Emp. Imob. Res. 1 SPE Ltda.

50

 

50

 

(1,688)

 

2,862

 

(717)

 

964

Manhattan Square Emp. Imob. Res. 2 SPE Ltda.

50

 

50

 

1,303

 

1,406

 

80

 

-

SPE Reserva Ecoville/Office - Emp Im. S.A.

50

 

-

 

12,772

 

-

 

5,777

 

-

Graça Emp. Imob. SPE Ltda

50

 

-

 

377

 

-

 

(85)

 

-

Varandas Grand Park Emp. Im. Ltda.

50

 

-

 

1,159

 

-

 

1,159

 

-

FIT 13 SPE Emp. Imob. Ltda

50

 

-

 

9,664

 

-

 

4,081

 

-

SPE Pq Ecoville Emp Im S.A.

50

 

-

 

1,693

 

-

 

(1,092)

 

-

Apoena SPE Emp Im S.A.

50

 

-

 

4,341

 

-

 

1,503

 

-

Parque do Morumbi Incorporadora Ltda.

80

 

-

 

3,293

 

-

 

1,485

 

-

Prime Grand Park Emp. Im. Ltda.

50

 

-

 

(125)

 

-

 

(124)

 

-

 

 

 

 

 

456,516

 

308,599

 

114,832

 

69,971

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loss on investments

 

 

 

 

8,227

 

8,242

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,397,319

 

1,565,228

 

310,428

 

125,939

 

 

 

 

 

 

 

 

 

 

 

 

Other investments (a)

 

 

 

 

327,797

 

339,069

 

 

 

 

Goodwill on acquisition of subsidiaries

 

 

 

 

193,542

 

195,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investments

 

 

 

 

2,918,658

 

2,099,385

 

 

 

 

 

69


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

8.   Investments in subsidiaries--continued 

 

(i)  Ownership interest--continued 

 

(b)                    Breakdown of investments--continued

 

(a) As a result of the setting up in January 2008 of a special partnership (SCP), the Company started holding units of interest in such partnership that totals R$ 327,797 at December 31, 2010 (December 31, 2009 - R$ 339,069), as described in Note 12.

 

 

9.   Intangible assets

 

Goodwill on acquisition of subsidiaries  

 

 

 

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

Goodwill

 

(restated)

(restated)

  AUSA

152,856

152,856

152,856

  Cipesa

40,686

40,686

40,686

  Other

-

1,546

1,546

 

 

 

 

 

193,542

195,088

195,088

Other intangible assets (a)

16,412

9,598

18,067

 

 

 

 

 

209,954

204,686

213,155

 

(a)   Refers to expenditures on acquisition and implementation of information systems and software licenses, amortized in five years.

 

The goodwill arises from the difference between the consideration and the  equity of acquirees, calculated on acquisition date, and is based on expected future economic benefits. These amounts are annually tested for impairment.

 

70 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

9.   Intangible assets—continued 

 

The Company evaluated the recovery of the carrying amount of goodwill using the “value in use” concept, through discounted cash flow models of the cash-generating units. The process for determining the value in use involves the use of assumptions, judgments and estimates on cash flows, such as growth rate of revenues, costs and expenses, estimates of investment and future working capital, and discount rates. The assumptions on projections of growth, cash flow and future cash flows are based on the Company’s business plan, approved by the management, as well as on comparable market data, and represent the management’s best estimate of the economic conditions that will prevail during the economic life of the different cash-generating units, group of assets that provides the generation of cash flows. The future cash flows were discounted based on the rate representative of the cost of capital. Consistently with the economic valuation techniques, the evaluation of the value in use is made for a five-year period, and after such period, considering the perpetuity of assumptions in view of the capacity of business continuity over an indefinite time. The main assumptions used in the estimate of value in use are the following: revenue – revenues were projected between 2011 and 2015 considering the growth in sales and client base of the different cash-generating units. Operating costs and expenses – costs and expenses were projected in line with the Company’s historical performance, as well as the historical growth of revenues. The key assumptions were based on the Company’s historical performance and on reasonable macroeconomic assumptions, and supported by the financial market projections, documented and approved by the Company’s management. The recovery test of the Company’s intangible assets did not result in the need of a recognition of loss for the year ended December 31, 2010, as the estimated market value is in excess of the net book value on the assessment date.

 

71 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

10. Loans and financing

 

 

 

 

Company

 

Consolidated

Type of operation

Annual interest rate

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

 

 

 

(restated)

(restated)

 

(restated)

(restated)

Working capital:

 

 

 

 

 

 

 

Denominated in US$ (i)

7%

-

-

146,739

-

-

146,739

Denominated in Yen(i)

1.4%

-

-

166,818

-

-

166,818

Swaps - US$/CDI (ii)

US$ + 7%/104% CDI

-

-

(32,962)

-

-

(32,962)

Swaps - Yen/CDI (ii)

Yen + 1.4%/105% CDI

-

-

(53,790)

-

-

(53,790)

CDB and Other

1.30% to 3.20% + CDI

531,905

516,397

211,096

664,471

736,736

435,730

 

 

 

 

 

 

 

 

 

 

531,905

516,397

437,901

664,471

736,736

662,535

National Housing System – SFH (a)

TR + 10% to 12%

365,098

322,981

191,614

745,707

467,019

372,255

Assumption of debts from downstream acquisition

TR + 10% to 12.0%

-

-

8,107

-

-

8,810

Other

TR + 6.2%

-

-

4,167

-

-

4,576

 

 

897,003

839,378

641,789

1,410,178

1,203,755

1,048,176

 

 

 

 

 

 

 

 

Current portion

 

471,909

514,831

317,236

797,903

678,312

447,503

Non-current portion

 

425,094

324,547

324,553

612,275

525,443

600,673

 

(i)   Loans and financing classified at fair value through income (Note 17(i) (b));

(ii)  Derivatives classified as financial assets at fair value through income (Note 17(i) (b)).

 

Rates

 

     CDI – Interbank Deposit Certificate

     TR – Referential Rate.

 

(a)     Funding for developments – SFH and for working capital correspond to credit lines from financial institutions used the funding necessary to the development of the Company's ventures

 

As of December 31, 2010, the Company and its subsidiaries had resources approved to be released for approximately 85 ventures amounting to R$ 418,333 (Company – unaudited) and R$ 1,294,996 (consolidated – unaudited) that will be used in future periods, at the extent these developments progress physically and financially, according to the Company’s project schedule.

 

72 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

10. Loans and financing --continued 

 

Current and non-current installments are due as follows

 

 

 

Company

 

Consolidated

Maturity

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

2009

-

-

317,236

-

-

447,503

2010

-

514,831

208,394

-

678,312

345,021

2011

471,909

303,678

116,159

797,903

413,583

181,549

2012

145,047

19,431

-

245,166

71,854

40,548

2013

58,519

1,438

-

119,912

40,006

33,555

2014 onwards

221,528

-

-

247,197

-

-

 

897,003

839,378

641,789

1,410,178

1,203,755

1,048,176

 

Loans and financing are guaranteed by sureties of the Company, mortgage of the units, as well as collaterals of receivables, and the inflow of contracts already signed on future delivery of units (amount of R$ 3,007,914).

 

Additionally, the consolidated balance of collateralized investments and restricted credit totals R$624,687 at December 31, 2010 (R$ 830,138 at December 31, 2009) (Note 4).

 

Financial expenses of loans, financing and debentures are capitalized at cost of each venture, according to the use of funds, and appropriated to results based on the criterion adopted for recognizing revenue, as shown below. The capitalization rate used in the determination of costs of loans eligible to capitalization was 11.58% at December 31, 2010.

 

 

Company

Consolidated

 

12/31/2010

12/31/2009

12/31/2010

12/31/2009

 

 

(restated)

 

(restated)

Gross financial charges

250,722

216,371

404,173

338,644

Capitalized financial charges

(144,162)

(58,045)

(193,970)

(98,072)

 

 

 

 

 

Net financial charges

106,560

158,326

210,203

240,572

 

 

 

 

 

Financial charges included in Properties for sale

 

 

 

 

 

 

 

 

 

Opening balance

69,559

70,191

91,568

88,200

Capitalized financial charges

144,162

58,045

193,970

98,072

Charges appropriated to income

(97,435)

(58,677)

(138,996)

(94,704)

 

 

 

 

 

Closing balance

116,286

69,559

146,542

91,568

 

73 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

11. Debentures

 

In September 2006, the Company obtained approval for its Second Debenture Placement Program, which allows it to place up to R$ 500,000 in non-convertible simple subordinated debentures secured by a general guarantee.

 

In June 2008, the Company obtained approval for its Third Debenture Placement Program, which allows it to place R$ 1,000,000 in simple debentures with a general guarantee maturing in five years.

 

Under the Second and Third Programs of Gafisa, the Company placed 24,000 and 25,000 series debentures, respectively, corresponding to R$ 240,000 and R$ 250,000, with the below features.

 

In August 2009, the Company obtained approval for its sixth placement of non-convertible simple debentures in two series, which have general guarantee, maturing in two years and unit face value at the issuance date of R$ 10,000, totaling R$ 250,000. In May 2010, the Company amended this indenture, changing the maturity from four to ten months.

 

In December 2009, the Company obtained approval for its seventh placement of nonconvertible simple debentures in a single and undivided lot, sole series, secured by a floating and additional guarantee, in the total amount of R$ 600,000, maturing in five years.

 

In April 2009, the subsidiary Tenda obtained approval for its First Debenture Placement Program, which allows it to place up to R$ 600,000 in non-convertible simple subordinated debentures, in a single and undivided lot, secured by a floating and additional guarantee, with semi-annual maturities between October 1, 2012 and April 1, 2014. The funds raised through the placement will be exclusively used in the finance of real estate ventures focused only in the popular segment.

 

In September 2010, the Company prepaid the fourth placement of simple debentures of the Second Program. The repurchase of the debentures was made upon the payment of R$154,217, taking into consideration that such payment amount was determined based on the unit face value of debentures plus the interest payable.

 

74 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

11. Debentures--continued 

 

In October 2010, the Company prepaid the first series of the sixth placement of simple debentures. The repurchase of the first series debentures was made upon the payment of R$162,858, taking into consideration that such payment amount was determined based on the unit face value of debentures plus the interest payable, calculated on pro rata basis, plus premium, pursuant to Clause 4.12.5 of its Indenture. The first series debentures will be cancelled by the Company.

 

In November 2010, the Company obtained approval for its eighth placement of nonconvertible simple debentures, in the amount of R$ 300,000, in two series, the first maturing on October 15, 2015, and the second on October 15, 2016.

 

 

 

 

 

 

Company

Consolidated

 

Program/placement

Principal

Annual remuneration

Maturity

2010

2009

01/01/2009

2010

2009

01/01/2009

 

 

 

 

 

(restated)

(restated)

 

(restated)

(restated)

Second program/first placement / first placement - Fourth placement

240,000

CDI + 2% a 3.25%

September 2011 (called away in September 2010)

-

198,254

248,679

-

198,254

248,679

Third program/first placement – Fifth placement

250,000

107.20% CDI

June 2013

253,355

252,462

255,266

253,355

252,462

255,266

Sixth placement

250,000

CDI + 2% to 3.25%

June 2014

109,713

260,680

-

109,713

260,680

-

Seventh placement

600,000

TR + 8.25%

December 2014

598,869

595,725

-

598,869

595,725

-

Eighth placement / First placement

288,427

CDI + 1.95%

October 2015

293,661

-

-

293,661

-

-

Eighth placement / Second placement

11,573

IPCA + 7.96%

October 2016

11,898

-

-

11,898

-

-

First placement (Tenda)

600,000

TR + 8%

April 2014

-

-

-

612,435

611,256

-

 

 

 

 

1,267,496

1,307,121

503,945

1,879,931

1,918,377

503,945

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

 

14,097

111,121

61,945

26.532

122.377

61.945

Non-current portion

1,253,399

1,196,000

442,000

1,853,399

1,796,000

442,000

                     

 

Current and non-current installments are due as follows

 

 

 

Company

 

Consolidated

Maturity

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

2009

-

-

61,945

-

-

61,945

2010

-

111,121

96,000

-

122,377

96,000

2011

14,097

346,000

96,000

26,532

346,000

96,000

2012

122,557

125,000

125,000

272,557

275,000

125,000

2013

422,557

425,000

125,000

722,557

725,000

125,000

2014

408,707

300,000

-

558,707

450,000

-

2015 onwards

299,578

-

-

299,578

-

-

 

1,267,496

1,307,121

503,945

1,879,931

1,918,377

503,945

 

75


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

11. Debentures--continued 

 

The Company has restrictive debenture covenants which limit its ability to perform certain actions, such as the issuance of debt, and that could require the early redemption or refinancing of loans if the Company does not fulfill these. The first placement of the Second Program and the first placement of the Third Program have cross-restrictive covenants in which an event of default or early maturity of any debt above R$ 5,000 and R$ 10,000, respectively, requires the Company to early amortize the first placement of the Second Program.

 

On July 21, 2009, the Company renegotiated with the debenture holders the restrictive debenture covenants of the Second Program, and obtained the approval for remove the covenant that limited the Company’s net debt to R$ 1,000,000, and increasing the financial flexibility, changing the calculation of the ratio between net debt and equity. As a result of these changes, interest repaid by the Company increased to CDI + 1.3% per year to CDI + 2% to 3.25% per year.

 

The actual ratios and minimum and maximum amounts stipulated by these restrictive covenants at December 31 are as follows:

 

76 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

11. Debentures--continued 

 

 

12/31/2010

12/31/2009

01/01/2009

Second program – first placement

 

 

 

Total debt, less debt of projects, less cash and cash equivalents and marketable securities(1) cannot exceed 75% of equity plus non-controlling interest

-

1%

N/A

Total debt, less SFH debt, less cash and cash equivalents and marketable securities(1) cannot exceed 75% of equity

-

N/A

35%

Total trade accounts receivable, plus inventory of finished units, required to be 2.0 times over total debt

-

2.3 times

3.3 times

 

-

 

 

Total debt, less cash and cash equivalents and marketable securities(1), required to be under R$ 1.0 billion

-

N/A

R$ 946.6 million

 

 

 

 

Third program – first placement

 

 

 

Total debt, less SFH debt, less cash and cash equivalents and marketable securities(1) cannot exceed 75% of equity

36%

53%

35%

Total accounts receivable plus inventory of finished units required to be 2.2 times over net debt

4.6 times

4.1 times

5.5 times

 

 

 

 

Seventh placement

 

 

 

EBIT balance shall be 1.3 times under the net financial expense

-10.7 times

-5.9 times

N/A

Total accounts receivable plus inventory of finished units required to be 2.0 times over net debt and debt of projects (3)

73.2 times

292.3 times

N/A

Total debt less debt of project, less cash and cash equivalents and marketable securities(1) cannot exceed 75% of  equity plus non-controlling interest (1)

3.5%

1%

N/A

 

 

 

 

Eighth placement – first and second placement

 

 

 

Total accounts receivable plus inventory of finished units required to be 2.0 times over net debt and debt of projects(3)

73.2 times

N/A

N/A

Total debt less debt of project, less cash and cash equivalents and marketable securities(1) cannot exceed 75% of equity plus non-controlling interest

3.5%

N/A

N/A

 

 

 

 

First placement – Tenda

 

 

 

The EBIT(2) balance shall be 1.3 times over the net financial expense

5.7 times

24.8 times

N/A

The debt ratio shall be > 2 or < 0 and TR + TE > 0

-11.8 times

-4.7 times

N/A

The maximum leverage ratio shall be < or = at 50%

-21%

-31%

N/A

 

 

 

 

(1)      Cash and cash equivalents and marketable securities refers to cash and cash equivalents, marketable securities, restricted cash in guarantee to loans, and restricted credits.

(2)      EBIT refers to earnings less selling, general and administrative expenses plus other net operating income.

(3)      Project debt refers to SFH debts, defined as the sum of all disbursed borrowing contracts which funds were provided by SFH, as well as the debt related to the seventh placement.

 

At December 31, 2010, the Company is in compliance with the aforementioned clauses and other non-restrictive clauses.

 

77 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

11. Debentures--continued 

 

Expenses for placement of debentures and their effective interest rates are shown below:

 

Placement

Transaction cost

Effective interest rate

Cost of transaction to be appropriated

       

Fifth placement

1,179

11.66%

874

Sixth placement

2,077

Series 1: 12.60%

1,263

Series 2: 10.88%

Seventh placement

7,040

11.00%

5,515

Eight placement

2,328

Series 1: 14.87%

2,251

Series 2: 13.54%

First placement (Tenda)

924

9.79%

632

       
 

13,548

 

10,535

       

Current portion

   

2,326

Non-current portion

   

8,209

 

 

12. Payables to venture partners and other

 

 

 

Company

 

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

 

 

(restated)

(restated)

 

(restated)

(restated)

Payable to venture partners (a)

300,000

300,000

300,000

380,000

300,000

300,000

Credit assignments  (b)

37,714

104,176

32,177

88,442

122,360

67,552

Acquisition of investments

3,094

3,922

25,296

23,062

21,090

30,875

Other accounts payable

42,388

21,894

44,858

72,722

73,958

45,697

rescission reimbursement payable and provisions

-

-

-

31,272

28,573

28,191

SCP dividends

-

-

-

24,264

11,004

16,398

FIDC obligations (b)

-

-

-

18,070

41,308

-

Provision for warranty

22,391

17,782

11,900

39,025

25,082

17,499

Deferred Pis and Cofins

-

-

-

29,328

-

-

Provision for capital deficiency

8,227

8,242

6,026

-

-

-

 

 

 

 

 

 

 

 

413,814

456,016

420,257

706,185

623,375

506,212

 

 

 

 

 

 

 

Current portion

105,340

113,578

82,429

149,952

205,657

97,931

Non-current portion

308,474

342,438

337,828

556,233

417,718

408,281

 

78 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

12. Payables to venture partners and other--continued 

 

(a)  In relation to the individual financial statments, in January 2008, the Company formed an unincorporated venture (SCP), the main objective of which is to hold interest in other real estate development companies. As of December 31, 2010, the SCP received contributions of R$ 313,084 (represented by 13,084,000 Class A units of interest fully paid-in by the Company and 300,000,000 Class B units of interest from the other venture partners). The SCP will preferably use these funds to acquire equity investments and increase the capital of its investees. As a result of this operation, due to the prudence and considering that the decision to invest or not is made jointly by all members, thus independent from the Company’s management decision, as of December 31, 2010, payables to venture partners was recognized in the amount of R$ 300,000 maturing on January 31, 2014. The venture partners receive an annual minimum dividend substantially equivalent to the variation in the Interbank Deposit Certificate (CDI) rate, as of December 31, 2010, the amount accrued totaled R$ 13,068. The SCP's charter provides for the compliance with certain covenants by the Company, in its capacity as lead partner, which include the maintenance of minimum indices of net debt and receivables. As of December 31, 2009, the SCP and the Company were in compliance with these clauses.

 

In relation to the the consolidated financial statements, in April 2010 the subsidiary Alphaville Urbanismo S.A. paid-in the capital of an entity, the main objective of which is the holding of interest in other companies, which shall have as main objective the development and carry out of real estate ventures. As of December 31, 2010, this entity  has subscribed capital and paid-in capital reserve amounting to R$ 161,720 (comprising 81,719,641 common shares held by the Company and 80,000,000 preferred shares held by other shareholders). As a result of this transaction, due to the prudence and taking into consideration the rights to which the holders of preferred shares are entitled, such as payment of fixed dividends and redemption, as of December 31, 2010,  payables to investors/venture partners is recognized at R$ 80,000, with final maturity on March 31, 2014. The preferred shares shall pay cumulative fixed dividends, substantially equivalent to the variation of the General Market Prices Index (IGP-M) plus 7.25% p.a., taking into consideration that the amount provisioned at December 31, 2010 totaled R$ 11,196. The Company’s articles of incorporation sets out that certain matters shall be submitted for the approval from preferred shareholders through vote, such as the rights conferred by such shares, increase or reduction in capital, use of profits, set up and use of any profit reserve, and disposal of assets. As of December 31, 2010, the Company is in compliance with the above-described clauses.

 

(b)  Refers to the operation on assignment of receivables portfolio (see Note 5(ii) and (iii)).

 

 

13. Provisions for legal claims and commitments

 

The Company and its subsidiaries are party to lawsuits and administrative claims at various courts and government agencies that arise from the ordinary course of business, involving tax, labor, civil lawsuits and other matters. Management, based on information provided by its legal counsel and analysis of the pending claims and, with respect to the labor claims, based on past experience regarding the amounts claimed, recognized a provision in an amount considered sufficient to cover  probable losses.  

 

79 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

13. Provisions for legal claims and commitments--continued 

 

In the year ended December 31, 2010 and 2009, the changes in the provision are summarized as follows:

 

Company

Civil claims

Tax claims

Labor claims

Total - Company

Balance at December 31, 2009 (restated)

78,081

6

2,646

80,733

Additional provision

4,212

1,019

10,240

15,471

Payment and reversal of provision not used

(1,140)

(385)

(7,718)

(9,243)

Balance at December 31, 2010

81,153

640

5,168

86,961

 

 

 

 

 

Current portion

8,347

640

5,168

14,155

Non-current portion

72,806

-

-

72,806

                 

Consolidated

Civil claims

Tax claims

Labor claims

Total consolidated

Balance at December 31, 2009 (restated)

92,821

10,894

17,624

121,339

Additional provision

18,432

1,869

16,354

36,655

Payment and reversal of provision not used

(8,425)

(655)

(10,222)

(19,302)

Balance at December 31, 2010

102,828

12,108

23,756

138,692

 

 

 

 

 

Current portion

8,347

640

5,168

14,155

Non-current portion

94,481

11,468

18,588

124,537

 

(i)      Civil, tax and labor claims

 

 

 

 

Company

 

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

 

 

(restated)

(restated)

 

(restated)

(restated)

Civil claims (a)

81,153

78,081

9,325

102,171

92,193

27,779

Tax claims (b)

640

6

-

12,108

10,894

10,878

Labor claims (c)

5,168

2,646

2,317

24,413

18,252

18,707

 

86,961

80,733

11,642

138,692

121,339

57,364

 

(a)     As of December 31, 2010, the provisions related to civil claims include R$ 72,806 related to lawsuits in which the Company is included as successor in enforcement  actions, in which the original debtor is a former shareholder of Gafisa, Cimob Companhia Imobiliária (“Cimob”), among other companies. The plaintiff understands that the Company should be liable for the debts of Cimob. Some lawsuits, amounting to R$ 6,613, are backed by a guarantee insurance, in addition there are judicial deposits amounting to R$ 63,587, in connection with the restriction of the usage of the Gafisa’s bank accounts; and there is also the restriction of the usage of the Gafisa’s treasury stock to guarantee the enforcement.

 

80


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

13. Provision for legal claims and commitments--continued 

 

(i)      Civil, tax and labor claims--continued 

 

The Company is filing appeals against all decisions, as it considers that the inclusion of Gafisa in the claims is legally unreasonable; these appeals aim at releasing amounts and obtaining the recognition that it cannot be held liable for the debt of a company that does not have any relationship with Gafisa. The final decision on the Company’s appeal, however, cannot be predicted at present.

 

(b)     The subsidiary AUSA is a party to legal and administrative claims related to Federal VAT (IPI) and State VAT (ICMS) on two imports of aircraft in 2001 and 2005, respectively, under leasing agreements without purchase option. The likelihood of loss in the ICMS case is rated by legal counsel as (i) probable in regard to the principal and interest, and (ii) remote in regard to the fine for noncompliance with accessory liabilities. The amount of the contingency rated by legal counsel as a probable loss reaches R$11,029 and is provisioned at December 31, 2010.

 

(c)     As of December 31, 2010, the Company was subject to labor lawsuits, which had the most varied characteristics and at various court levels and is awaiting judgment. These claims corresponded to a total maximum risk of R$80,671. Based on the opinion of the Company’s legal counsel and the expected favorable outcome, and the negotiation that shall be made, the provisioned amount is considered sufficient by the management to cover expected losses.

 

The Company and its subsidiaries have judicially deposited the amount of R$ 69,111 (Company) and R$ 77,163 (consolidated) in connection with the aforementioned legal claims.

 

In addition, the Company and its subsidiaries are aware of other claims and civil, labor and tax risks at December 31, 2010, based on the assessment of the legal counsel, in which loss is possible, but not probable, in the approximate amount of R$209,634, based on the historical average of processes, for which the Company understands that it is not necessary to record a provision for possible losses.

 

(d)     Environmental risk

 

There are various environmental laws at the federal, state and municipal levels. These environmental laws may result in delays for the Company in connection of adjustments for compliance and other costs, and impede or restrict ventures. Before acquiring a land, the Company assesses all necessary and applicable environmental issues, including the possible existence of hazardous or toxic materials, residual substance, trees, vegetation and the proximity of the land to permanent preservation areas. Therefore, before acquiring a land, the Company obtains all governmental approvals, including environmental licenses and construction permits.

81 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

13. Provision for legal claims and commitments--continued 

 

(i)      Civil, tax and labor claims--continued 

 

In addition, the environmental legislation establishes criminal, civil and administrative sanctions to individuals and legal entities for activities considered as environmental infringements or offense. The penalties include the stop of development activities, loss of tax benefits, confinement and fine.

 

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

 

The Company and its subsidiaries are committed to deliver real estate units that will be built in exchange for the acquired land, and to guarantee the release of financing, in addition to guarantee the installments of the financing to clients over the construction period.

 

The Company is also committed to complete units sold and to comply with the Laws regulating the civil construction sector, including the obtainment of licenses from the proper authorities, and compliance with the terms for starting and delivering the ventures, being subject to legal and contractual penalties.

 

As described in Note 4, at December 31 2010, the Company and its subsidiaries have resources approved and recorded as financial investments guaranteed which will be released as ventures progress in the total amount of R$ 297,911 (Company) and R$ 453,060 (consolidated) to meet these commitments.

 

14. Obligations for purchase of land and advances from clients

 

 

 

Company

 

Consolidated

 

12/31/2010

12/31/2009

01/01/2009

12/31/2010

12/31/2009

01/01/2009

 

 

(restated)

(restated)

 

(restated)

(restated)

Obligations for purchase of land, net of adjustment to present value

126,093

199,314

292,431

370,482

373,435

467,949

Adjustment to present value

(15,905)

(12,811)

(9,849)

(16,796)

(13,963)

(10,438)

Advances from clients

 

 

 

 

 

 

Development and sales

18,086

78,197

27,739

158,145

222,284

90,363

Barter transaction – land

41,018

27,070

50,179

86,228

40,054

104,909

 

 

 

 

 

 

 

 

169,292

291,770

360,500

598,059

621,810

652,783

 

 

 

 

 

 

 

Current portion

126,294

240,164

250,942

420,199

475,409

421,584

Non-current portion

42,998

51,606

109,558

177,860

146,401

231,199

 

82 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

14. Payables for purchase of land and advances from customers--continued 

 

The present value adjustment accreted to real estate development operating costs mentioned in Note 5(i), recognized in costs of properties for sale in the year ended December 31, 2010, amount to R$ (3,094) (Company) and R$ (2,923) (consolidated).

 

 

15. Equity

 

15.1   Capital

 

As of December 31 2010, the Company's authorized and paid-in capital totaled R$ 2,729,198, 275 represented by 431,515,375 registered common shares without par value, of which 599,486 were held in treasury.

 

In 2010, there was no movement of common shares held in treasury.

 

Treasury shares – 12/31/2010

 

Symbol

GFSA3

     

 

Class

-

     

 

Type

Common

R$

%

R$ thousand

R$ thousand

Acquisition date

Number

Weighted average price

% on shares outstanding

Market value

Carrying amount

11/20/2001

599,486

2.8880

0.14%

7,218

1,731

 

          (*) market value calculated based on the closing share price at December 31, 2010 of R$ 12.04.

 

The Company holds shares in treasury in order to guarantee the performance of claims (see Note 13).

 

According to the Company’s articles of incorporation, capital may be increased without need of making amendment to it, upon resolution of the Board of Directors, which shall set the conditions for issuance until the limit of 600,000,000 (six hundred million) preferred shares.

 

On February 22, 2010, the split of common shares was approved in the ratio of one existing share to two newly-issued shares, thus increasing the number of shares from 167,077,137 to 334,154,274.

83 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

15. Equity--continued 

 

15.1   Capital--continued 

 

In March 2010, the Company completed an initial public offering of common shares, resulting in a capital increase of R$ 1,063,750 with the issuance of 85,100,000 shares, comprising 46,634,420 shares in Brazil and 38,465,580 ADSs.

 

On April 27, 2010, the distribution of minimum mandatory dividends for 2009 was approved in the amount of R$ 50,716.

 

On May 27, 2010, the increase in capital was approved in the amount of R$20,282 with the issuance of 9,797,792 shares, arising from the acquisition of Shertis’ shares (Note 1).

 

During 2010, the increase in capital by R$17,891 was approved, related to the stock option plan and the exercise of 2,463,309 common shares.

 

The change in the number of shares outstanding was as follows

 

 

Common shares – in thousands

January 1, 2009

129,963

  Exercise of stock option

1,100

  Disposal of treasury shares

2,825

  Acquisition of Tenda shares

32,889

 

 

December 31, 2009

166,777

  Split of shares

166,777

  Initial public offering

85,100

Subscription of Shertis shares

9,798

  Exercise of stock options

2,463

 

 

December 31, 2010

430,915

Treasury shares

600

Authorized shares at December, 31 2010

431,515

 

84 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

15. Equity--continued 

 

15.2   Allocation of net income for the year

 

Pursuant to the Company’s articles of incorporation,  net income for the year was allocated as follows: (i) 5% to legal reserve, reaching up to 20% of capital stock or when the legal reserve balance plus that of capital reserves is in excess of 30% of capital stock, and (ii) 25% of the remaining balance to pay mandatory dividends.

 

The Company’s Board of Directors, by referendum of the Annual Shareholders’ Meeting which shall appreciate the accounts and financial statements for 2010, approved the following allocation of net income for 2009:

 

 

2010

2009(*)

Net income for the year

416,050

213,540

Legal reserve

(20,803)

(10,677)

 

395,247

202,863

 

 

 

Minimum mandatory dividends - 25%

(98,812)

(50,716)

(*) Proposed dividends based on the previous accounting practice.

 

Pursuant to Article 36 of the Company’s articles of incorporation, amended on March 21, 2007, the setting up of a statutory reserve was required. Accordingly, the setting up of such reserve shall be carried out at an amount not in excess of 71.25% of net income, with the purpose of financing the expansion of the Company and its subsidiaries operations, including through subscription of capital increases or creation of new ventures, in consortia or other types of partnership in order to fulfill the corporate objective.

 

As of  December 31, 2010, the statutory reserve for retained earnings was set up under the terms of Article 196 of Law No. 6404/76, with the objective of allocating to future investments the amount of R$296,435.  The retention for 2010 is based on a business plan approved by the Company’s Board of Directors.

85 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

15. Equity--continued 

 

15.3   Stock option plans

 

(i)    Gafisa 

 

A total of six stock option plans are offered by the Company. The first plan was launched in 2000 and is managed by a committee that periodically creates new stock option plans, determining their terms, which, among other things, (i) define the length of service that is required for employees to be eligible to the benefits of the plans, (ii) select the employees that will be entitled to participate, and (iii) establish the purchase prices of the shares to be exercised under the plans.

 

To be eligible for the plans (plans from 2000 to 2002), participant employees are required to contribute 10% of the value of total benefited options on the date the option is granted and, additionally, for each of the following five years, 18% of the price of the grant per year.

 

To be eligible for the 2006 and 2007 plans, employees are required to contribute at least 70% of the annual bonus received to exercise the options, under penalty of losing the right to exercise all options of subsequent lots.

 

The stock option may be exercised in one to five years subsequent to the initial date of the work period established in each of the plans. The shares are usually available to employees over a period of ten years after their contribution.

 

The Company and its subsidiaries record the amounts received from employees in an account of advances in liabilities. No advances were received in the year ended December 31, 2010.

 

86 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

15. Equity--continued 

 

15.3   Sock option plans --continued 

 

(i)    Gafisa--continued 

 

The Company and its subsidiaries may decide to issue new shares or transfer the treasury shares to the employees in accordance with the clauses established in the plans. The Company and its subsidiaries have the right of first refusal on shares issued under the plans in the event of dismissals and retirement. In such cases, the amounts advanced are returned to the employees, in certain circumstances, at amounts that correspond to the greater of the market value of the shares (as established in the rules of the plans) and the amount inflation-indexed (IGP-M) plus annual interest at 3%.

 

In 2008, the Company and its subsidiaries issued a new stock option plan. In order to become eligible for the grant, employees are required to contribute from 25% to 80% of their annual net bonus to exercise the options within 30 days from the program date.

 

On June 26, 2009, the Company issued a new stock option plan for granting 1,300,000 options. In addition, the exchange of the 2,740,000 options of the 2007 and 2008 plans for 1,900,000 options granted under this new stock option plan was approved. The incremental fair value granted as result of such modification is R$ 3,529, recognized at the extent services are provided by employees and management members.

 

The assumptions adopted for calculating the fair value to be used in the recognition of the stock option plan for 2009 were the following: expected volatility of 40% p.a., expected dividends on shares of 1.91%, and risk-free interest rate at 8.99% p.a. The volatility was set based on the regression analysis of the relation between return on Gafisa’s shares and that of Ibovespa.

87 


 
 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

 

15. Equity--continued 

 

15.3   Stock option plans--continued   

 

(i)    Gafisa--continued 

 

From July 1, 2009, the Company’s management opted for using the Binomial and Monte Carlo models for pricing the options granted in replacement for the Black-Scholes model, because on its understanding these models are capable of including and calculating with a wider range of variables and assumptions comprising the plans of the Company. The effect of this model replacement was brought about prospectively on July 1, 2009, with the recording of income amounting to R$ 6,599 for the year ended December 31, 2010.

 

On December 17, 2009, the Company issued a new stock option plan for granting 140,000 options. In addition, the exchange of the 512,280 options of the 2007 plan was approved for 402,500 options granted under this new stock option plan. The incremental fair value granted as result of these modifications is R$ 6,824. The assumptions made in the calculation of incremental value were as follows: expected volatility at 40%, expected dividends on shares at 1.91%, and risk-free interest rate at 8.99%.

 

On August 4, 2010, a new stock option plan was issued by the Company for granting a total of 626,061 options.

 

The assumptions adopted in the recognition of the stock option plan for 2010 were the following: expected volatility at 40%, expected dividends at 1.08%, and risk-free interest rate at 10.64%. The volatility was determined based on the regression analysis of the relation between the estimated volatility of Gafisa and that of Ibovespa.

 

88 


 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

15. Equity--continued 

 

15.3   Stock option plans--continued   

 

(i)    Gafisa--continued 

 

The changes in the number of stock options and corresponding weighted average exercise prices are as follows:

 

 

 

2010

2009

 

Number of options (ii)

Weighted average exercise price

Number of options (ii)

Weighted average exercise price

Options outstanding at the beginning of the year

10,245,394

12.18

11,860,550

13.12

Transfer of options of Tenda plans

2,338,380

4.39

-

-

  Options granted

626,061

12.10

7,485,000

7.88

  Options exercised (i)

(2,463,309)

8.30

(2,200,112)

7.82

  Options exchanged

-

-

(6,504,560)

15.65

  Options expired

-

-

-

 

  Options forfeited

(1,959,195)

4.54

(395,484)

16.5

 

 

 

 

 

Options outstanding at the end of the year

8,787,331

11.97

10,245,394

12.18

 

 

 

 

 

Options exercisable at the end of the year

1,364,232

12.18

3,312,924

13.37

 

(i)      In the years ended December 31, 2010 and 2009, the amount received through exercised options was R$17,891 and R$9,736, respectively.

(ii)     The number of options considers the split of shares approved on February 22, 2010.

 

The analysis of prices is as follows, considering the split of shares on February 22, 2010:

 

 

Reais

 

 

2010

2009

 

 

 

Exercise price per option at the end of the year

4.57-22.79

4.05 - 20.81

 

 

 

Weighted average exercise price at the option grant date

10.36

8.62

 

 

 

Weighted average market price per share at the grant date

10.10

8.10

 

 

 

Market price per share at the end of the year

12.04

14.12

 
89

 

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

15. Equity--continued

 

15.3   Stock option plans--continued   

 

(i)    Gafisa--continued 

 

The options granted will confer their holders the right to subscribe the Company's shares, after completing one to five years of employment with the Company (strict conditions on exercise of options), and will expire after ten years from the grant date.

 

The dilution percentage at December 31, 2010 stood at 0.74% corresponding to earnings after dilution of R$ 0.9571 (R$ 0.9642 before dilution).

 

In the year ended December 31, 2010 the Company recognized the amounts of R$ 8,135 (Company), and R$ 12,924 (consolidated), as operating expenses. The amounts recognized in the Company are recorded in capital reserve in equity.

 

(ii)   Tenda 

 

The subsidiary Tenda has a total of three stock option plans, the first two were approved in June 2008, and the other one in April 2009. These plans, limited to the maximum of 5% of total capital shares and approved by the Board of Directors, stipulate the general terms, which, among other things, (i) define the length of service that is required for employees to be eligible to the benefits of the plans, (ii) select the employees that will be entitled to participate, and (iii) establish the purchase prices of the preferred shares to be exercised under the plans  

 

In June 2008, a stock option plan was issued by the Company for granting 1,090,000 options. The assumptions used in estimating the fair value that will base the recognition of the stock option plan for 2008 were as follows:expected volatility at 81.5% per year, without dividends expected on the shares, and risk-free interest rate at 8.65%.

 

 

90


 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

15. Equity--continued 

 

15.3   Stock option plans—continued 

 

(ii)   Tenda--continued 

 

In April 2009, two stock option plans were issued by the Company for granting 3,500,000 options under plan 1, and 1,350,712 options under plan 2. The assumptions used in estimating the fair value that will base the recognition of stock option plan 1 for 2009 were as follows: expected volatility at 81.5% per year, without dividends expected on the shares, and risk-free interest rate at 8.82%. The assumptions used in estimating the fair value that will base the recognition of the stock option plan 2 for 2009 were as follows: expected volatility at 81.5% p.a., expected dividends on shares at 1.91%, and risk-free interest rate at 8.60%.

 

In the option granted in 2008, when exercising the option the base price will be adjusted according to the market value of shares, based on the average price in the 20 trading sessions prior to the commencement of each annual exercise period. The exercise price is adjusted according to a fixed table of values, according to the share value in the market, at the time of the two exercise periods for each annual lot. The stock option may be exercised by beneficiaries, who shall partially use their annual bonuses, as awarded, in up to 10 years subsequent to the initial date of the work period established in each of the plans. The shares are usually available to employees over a period of two to five years after their contribution.

 

91


 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

15. Equity--continued 

 

15.3       Stock option plans—continued 

 

(ii)   Tenda--continued 

 

In the year ended December 31, 2010, Tenda recorded stock option plan expenses amounting to R$ 3,820 (R$4,234 in 2009).

 

Due to the acquisition, by Gafisa, of the total shares outstanding issued by Tenda (Note 8), the stock option plans related to Tenda shares were transferred to the Company Gafisa, responsible for share issue. At December 31, 2010, the amount of R$11,989, related to the reserve for granting options of Tenda is recognized in current accounts related to real estate ventures and in the equity of Gafisa.

 

(iii)  AUSA 

 

The subsidiary AUSA has three stock option plans, the first launched in 2007 which was approved on June 26, 2007 at the Annual Shareholders' Meeting and of the Board of Directors’ Meetings.

 

On June 1, 2010, two new stock option plans were issued by the Company for granting of a total of 738 options. The assumptions adopted in the recognition of the stock option plan for 2010 were the following: expected volatility at 40% and risk-free interest rate at 9.39%. The volatility was determined based on the regression analysis of the relation between the estimated volatility of Gafisa and that of Ibovespa.

 

92


 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

15. Equity--continued 

 

15.3   Stock option plans—continued 

 

(iii)   AUSA--continued   

 

The changes in the number of stock options and their corresponding weighted average exercise prices for the year are as follows:

 

2010

2009

 

Number of options

Weighted average exercise price - Reais

Number of options

Weighted average exercise price - Reais

Options outstanding at the beginning of the year

1,557

6,469,28

2,138

6,843,52

  Options granted

738

10,477,60

-

-

    Options exercised

(46)

7,612,44

(402)

7,610,23

     Options forfeited /sold

(317)

7,612,44

(179)

8,376,94

Options outstanding at the end of the year

1,932

8,012,12

1,557

6,469,28

 

The dilution percentage at December 31, 2010 stood at 0.0003%, corresponding to earnings per share after dilution of R$750.8956 (R$750.8978 before dilution).

 

The market value of each option granted was estimated at the grant date using the Binomial option pricing model.

 

AUSA recorded expenses for the stock option plan amounting to R$ 969 in the year ended December 31, 2010 (R$ 428 in 2009).

 

93


 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

16. Income tax and social contribution

 

(i)      Current income tax and social contribution

 

The reconciliation of the effective tax rate for the year ended December 31, 2010 and that of December 31, 2009 is as follows:

 

 

Consolidated

 

12/31/2010

12/31/2009

   

(restated)

Profit before income tax and social contribution, and statutory interests

508,310

210,952

Income tax calculated at the applicable rate – 34%

(172,825)

(71,724)

Net effect of subsidiaries whose taxable profit is calculated as a percentage of gross sales

110,604

48,703

Tax losses carryforwards (utilized)

1,344

183

Stock option plan

(4,394)

(4,905)

Other permanent differences

1,569

(10,069)

     

Unrecorded tax assets

24,803

-

Total current and deferred tax expenses

(38,899)

(37,812)

 

(ii)     Deferred income tax and social contribution

 

Deferred income tax and social contribution are recorded to reflect the future tax effects attributable to temporary differences between the tax bases of assets and liabilities and their respective carrying amounts.

 

The Company recognized tax assets on losses on income tax and social contribution carryforwards for prior years, which do not have maturity term, and which offset is limited to 30% of annual taxable profit, as it is probable that the taxable profit is available for offsetting temporary differences.

 

The carrying amount of a deferred tax asset is periodically reviewed, and the projections are annually reviewed, in case there are significant factors that may modify the projections, the latter having been reviewed during the year by the Company and approved by the Fiscal Council.

94


 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

16. Deferred income tax and social contribution--continued 

 

(ii)   Deferred income tax and social contribution--continued 

 

       Deferred income tax and social contribution are from the following sources:

 

 

Company

Consolidated

 

2010

2009

01/01/2009

2010

2009

01/01/2009

Assets

 

(restated)

(restated)

 

(restated)

(restated)

Provisions for contingencies and other temporary differences

113,827

125,369

83,834

168,251

153,797

92,001

Income tax and social contribution loss carryforwards

27,210

9,573

10,684

162,081

113,847

76,640

Tax credits from downstream acquisition

-

3,114

6,227

7,472

13,644

21,611

 

141,037

138,056

100,745

337,804

281,288

190,252

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Negative goodwill

90,101

85,896

75,860

90,101

85,896

75,860

Temporary differences

10,458

23,628

18,122

20,104

26,601

18,122

Differences between income taxed on cash basis and recorded on an accrual basis

 

65,453

77,338

62,732

314,204

264,053

202,743

 

166,012

186,862

156,714

424,409

376,550

296,725

 

The Company calculates its taxes based on the recognition of results proportionally to the receipt of the contracted sales, in accordance with the tax rules determined by the Brazilian IRS (SRF) Revenue Procedure No. 84/79, which differs from the calculation of the accounting revenues based on the costs incurred versus total estimated cost. The tax basis will crystallize over an average period of four years as cash inflows arise and the conclusion of the corresponding projects.

 

Gafisa has not recorded a deferred income tax asset on the tax losses and social contribution tax loss carryforwards in the amount of R$9,804, which are under the taxable profit regime, and do not have a history of taxable profit over the last three years, except in the subsidiary Tenda.

 

Management considers that deferred tax assets arising from temporary differences will be realized as the contingencies and events are settled.

 

95


 
 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

16. Deferred income tax and social contribution--continued

 

(ii)   Deferred income tax and social contribution--continued 

 

Based on estimated future taxable profit of Gafisa, the expected recovery of the deferred income tax and social contribution loss carryforwards of the Company and it subsidiary, Tenda, is:

 

 

Company

Consolidated

2011

-

6,597

2012

-

16,785

2013

-

23,011

2014

7,937

31,282

2015

10,394

40,965

Other

8,879

43,441

Total

27,210

162,081

 

 

17. Financial instruments

 

The Company and its subsidiaries participate in operations involving financial instruments. These instruments are managed through operational strategies and internal controls aimed at liquidity, return and safety. The use of financial instruments with objective of hedge is made through a periodical analysis of exposure to the risk that the management intends to cover (exchange, interest rate, etc) which is approved by the Board of Directors for authorization and performance of the proposed strategy. The policy on control consists of permanently following up the contracted conditions in relation to the conditions prevailing in the market. The Company and its subsidiaries do not invest for speculation in derivatives or any other risky assets. The result from these operations is consistent with the policies and strategies devised by the Company’s management. The Company’s and its subsidiaries operations are subject to the risk factors described below:

 

(i) Risk considerations

 

a)    Credit risk

 

The Company and its subsidiaries restrict their exposure to credit risks associated with cash and cash equivalents, investing in financial institutions considered highly rated and in short-term securities.

 

96


 
 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

17. Financial instruments --Continued 

 

(i)  Risk considerations--continued 

 

a)    Credit risk--continued 

 

With regards to accounts receivable, the Company restricts its exposure to credit risks through sales to a broad base of customers and ongoing credit analysis. Additionally, there is no history of losses due to the existence of liens for the recovery of its products in the cases of default during the construction period. As of December 31, 2010, there was no significant credit risk concentration associated with clients.

 

b)    Derivative financial instruments

 

The Company adopts the policy of participating in operations involving derivative financial instruments with the objective of mitigating or eliminating currency risks, as described below.

 

In 2009, the Company had derivative financial instruments, settled in that same year, with the objective of hedging against fluctuations in foreign exchange rates.

 

In the year ended December 31, 2009, the amount of R$ 1,234 related to the net positive result from the swap operations of currency and interest rates was recognized in financial income (expenses), matching the results of these operations with the fluctuation in foreign currencies in the Company's balance sheet. The swap transactions described below were settled in the year ended December 31, 2009:

 

 

Reais

Percentage

 

Rate swap contracts -

(US Dollar and Yen for CDI)

Nominal Value

Original Index

Swap

Banco ABN Amro Real S.A.

100,000

Yen + 1.4

105 CDI

Banco Votorantim S.A.

100,000

Dollar + 7

104 CDI

 

200,000

 

 

 

The estimated fair value of derivative financial instruments contracted by the Company was determined based on information available in the market and specific evaluation methodologies. However, considerable judgment was necessary for interpreting market data to produce the estimated fair value of each transaction. Accordingly, the estimates above do not necessarily indicate the actual amounts to be realized upon the financial settlement of transactions in 2009.

97

 
 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

17. Financial instruments--continued 

 

(i)  Risk considerations--continued 

 

c)    Interest rate risk

 

It arises from the possibility that the Company and its subsidiaries earn gains or incur losses because of fluctuations in the interest rates of its financial assets and liabilities. Aiming to mitigate this kind of risk, the Company and its subsidiaries seek to diversify funding in terms of fixed and floating rates. The interest rates on loans, financing and debentures are disclosed in Notes 10 and 11. The interest rates contracted on financial investments are disclosed in Note 4. Accounts receivable from real estate units delivered, as disclosed in Note 5, are subject to annual interest rate of 12%, appropriated on pro rata basis.

 

d)    Liquidity risk

 

The liquidity risk consists of the possibility that the Company and its subsidiaries do not have sufficient funds to meet their commitments in view of settlement terms of their rights and obligations.

 

To mitigate the liquidity risks, and the optimization of the weighted average cost of capital, the Company and its subsidiaries permanently monitor the indebtedness levels according to the market standards and the fulfillment of covenants provided for in loan, financing and debenture agreements, in order to guarantee that the operating-cash generation and the advance funding, when necessary, are sufficient to maintain the schedule of commitments, not posing liquidity risk to the Company or its subsidiaries.

 

The maturities of financial instruments, loans, financing, suppliers and debentures are as follows:

 

Year ended December 31, 2010

Less than

 1 year

1 to 3 years

3 to 5 years

More than

5 years

Total

Loans and financing

797,903

365,078

247,197

-

1,410,178

Debentures

26,532

995,114

858,285

-

1,879,931

Suppliers

190,461

-

-

-

190,461

 

1,014,896

1,360,192

1,105,482

 

3,480,570

 
98

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

17. Financial instruments - continued

 

(i)  Considerations on risks--continued 

 

d)    Liquidity risk--continued 

 

Fair value classification

 

The Company uses the following classification to determine and disclose the fair value of financial instruments by the valuation technique:

 

Level 1: quoted prices (without adjustments) in active markets for identical assets or liabilities;

Level 2: other techniques for which all data that may have a significant effect on the recognized fair value are observable, direct or indirectly.

Level 3: techniques that use data which has significant effect on the recognized fair value, not based on observable market data.

 

The classification level of fair value for financial instruments measured at fair value through profit or loss of the Company, presented in the financial statements for the year ended December 31, 2010, is as follows:

 

 

Company

Consolidated

 

Fair value classification

 

Level 1

Level 2

Level 3

Level 1

Level 2

Level 3

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

Cash equivalents

-

35,568

-

-

84,046

-

Securities

-

491,295

-

-

944,766

-

 

In the year ended December 31, 2010, there were not any transfers between the levels 1 and 2 fair value valuation, nor transfers between levels 3 and 2 fair value valuation. As permitted by IFRS1/CPC 37, the Company did not disclose any comparative information on fair value classification or liquidity disclosures.

 

99


 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

17. Financial instruments - continued

 

(ii) Fair value of financial instruments

 

a)    Fair value measurement

 

The following estimate fair values were determined using available market information and proper measurement methodologies. However, a considerable judgment is necessary to interpret market information and estimate fair value. Accordingly, the estimates presented in this document are not necessarily indicative of amounts that the Company could realize in the current market. The use of different market assumptions and/or estimates methodology may have a significant effect on estimated fair values.

 

b)    Fair value measurement--continued 

 

The following methods and assumptions were used in order to estimate the fair value for each financial instrument type for which the estimate of values is practicable.

 

The amounts of cash and cash equivalents, marketable securities, accounts receivable and other receivables and suppliers, and other current liabilities approximate their fair values, recorded in the financial statements.

 

See below the carrying amounts and fair values of financial assets and liabilities at December 31, 2010.

 

 

Consolidated

 

 

 

2010

 

 

 

2009

 

 

 

01/01/2009

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

 

Carrying amount

 

Fair value

 

 

 

 

 

(restated)

 

 

 

(restated)

 

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

   Cash and cash equivalents

256,382

 

256,382

 

292,940

 

292,940

 

191,443

 

191,443

Marketable securities

944,766

 

944,766

 

1,131,113

 

1,131,113

 

414,059

 

414,059

   Trade accounts teceivable, net

     current portion

3,159,459

 

3,159,459

 

2,008,464

 

2,008,464

 

1,254,594

 

1,254,594

   Trade accounts receivable, net

     non-current portion

2,111,929

 

2,111,929

 

1,768,182

 

1,768,182

 

863,950

 

863,950

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

   Loans and financing

1,410,178

 

1,412,053

 

1,203,755

 

1,204,157

 

1,048,176

 

1,048,176

   Debentures

1,879,931

 

1,890,299

 

1,918,377

 

1,932,646

 

503,945

 

503,945

   Materials and service suppliers

190,461

 

190,461

 

194,331

 

194,331

 

112,900

 

112,900

 
100

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

17. Financial instruments - continued

 

(iii)  Capital stock management

 

The objective of the Company’s capital stock management is to guarantee that a strong credit rating is maintained in institutions and an optimum capital ratio, in order to support the Company’s businesses and maximize the value to shareholders.

 

The Company controls its capital structure making adjustments to the current economic conditions. In order to maintain its structure adjusted, the Company may pay dividends, return on capital of shareholders, raise new loans, issue debentures.

 

There were no changes in objectives, policies or procedures during the years ended December 31, 2010 and 2009.

 

The Company included in its net debt structure: loans and financing, debentures and obligations to venture partners less cash and cash equivalents and marketable securities (cash and cash equivalents, marketable securities and restricted cash in guarantee to loans):

 

 

Company

Consolidated

 

2010

2009

01/01/2009

2010

2009

01/01/2009

 

 

(restated)

(restated)

 

(restated)

(restated)

Loans and financing (Note 10)

897,003

839,378

641,789

1,410,177

1,203,755

1,048,176

Debentures (Note 11)

1,267,496

1,307,121

503,945

1,879,931

1,918,377

503,945

Payables to venture partners (Note 12)

300,000

300,000

300,000

380,000

300,000

300,000

(-) Cash and cash equivalents and marketable securities

(557,387)

(773,479)

(172,127)

(1,201,148)

(1,424,053)

(605,502)

Net debt

1,907,112

1,673,020

1,273,607

2,468,960

1,998,079

1,246,619

Equity

3,722,235

2,325,634

1,724,219

3,783,669

2,384,181

2,195,621

Equity and net debt

5,629,347

3,998,654

2,997,826

6,252,629

4,382,260

3,442,240

 

(iv) Sensitivity analysis

 

The chart below shows the sensitivity analysis of financial instruments describing the risks that may incur material losses to the Company, considering the most probable scenario (scenario I), according to the assessment made by the Company. In addition, two other scenarios are described as provided for by CVM, through Rule No. 475/08, in order to show a deterioration of 25% and 50% in the risk variable considered, respectively (scenarios II and III).

 

101


 
 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

17. Financial instruments --continued 

 

(iv) Sensitivity analysis--continued 

 

At December 31, 2010, the Company has the following financial instruments:

 

a)  Financial investments, loans and financing, and debentures linked to the Interbank Deposit Certificate (CDI)

b)  Loans and financing and debentures linked to the Referential Rate (TR)

c)  Trade accounts receivable and properties for sale, linked to the National Civil Construction Index (INCC)

 

 

The scenarios considered were as follows:

 

Scenario I: Probable – management considered a 50% increase in the variables used for pricing

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

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

 

The chart below shows the sensitivity analysis of financial instruments describing the risks that may incur material losses to the Company, considering the most probable scenario (scenario I), according to the assessment made by the Management. In addition, two other scenarios are described as provided for by CVM, through Rule No. 475/08, in order to show a deterioration of 25% and 50% in the risk variable considered, respectively (scenarios II and III).

 

102


 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

17. Financial instruments--continued 

 

(iv)  Sensitivity analysis--continued 

 

As of December 31, 2010:

 

   

Scenario

   

I

 

II

 

III

Instrument

Risk

Expected

 

Drop

High

 

Drop

 

 

           

Financial investments

High/drop of CDI

41,219

 

(20,609)

20,609

 

(41,219)

Loans and financing

High/drop of CDI

(31,913)

 

15,956

(15,956)

 

31,913

Debentures

High/drop of CDI

(31,785)

 

15,892

(15,892)

 

31,785

               

Net effect of CDI variation

 

(22,479)

 

11,239

(11,239)

 

22,479

               

Loans and financing

High/drop of TR

(6,151)

 

3,076

(3,076)

 

6,151

Debentures

High/drop of TR

(10,177)

 

5,089

(5,089)

 

10,177

               

Net effect of TR variation

 

(16,328)

 

8,165

(8,165)

 

16,328

               
               

Loans and financing

High/drop of IPCA

(334)

 

167

(167)

 

334

Net effect of IPCA variation

 

(334)

 

167

(167)

 

334

               

Customers

High/drop of INCC

113,759

 

(56,880)

56,880

 

(113,759)

Inventory

High/drop of INCC

56,323

 

(28,161)

28,161

 

(56,323)

               

Net effect of INCC variation

 

170,082

 

(85,041)

85,041

 

(170,082)

 

As of December 31, 2009:

 

   

Scenario

   

I

 

II

 

III

Instrument

Risk

Expected

 

Drop

High

 

Drop

 

 

           

Financial investments

High/drop of CDI

46,885

 

(23,443)

23,443

 

(46,885)

Loans and financing

High/drop of CDI

(29,407)

 

14,703

(14,703)

 

29,407

Debentures

High/drop of CDI

(28,308)

 

14,154

(14,154)

 

28,308

               

Net effect of CDI variation

 

(10,830)

 

5,414

(5,414)

 

10,830

               

Loans and financing

High/drop of TR

(1,469)

 

734

(734)

 

1,469

Debentures

High/drop of TR

(3,871)

 

1,936

(1,936)

 

3,871

               

Net effect of TR variation

 

(5,340)

 

2,670

(2,670)

 

5,340

               

Customers

High/drop of INCC

31,516

 

(15,758)

15,758

 

(31,516)

Inventory

High/drop of INCC

20,907

 

(10,454)

10,454

 

(20,907)

               

Net effect of INCC variation

 

52,423

 

(26,212)

26,212

 

(52,423)

 

103


 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

18. Related parties

 

18.1   Balances with related parties

 

The balances between the parent and controlled companies are realized under conditions and prices established between the parties.

 

Current account

Company

Consolidated

Condominium and Consortia

2010

2009

2010

2009

Alpha 4

(2,306)

(2,260)

(2,306)

(2,260)

Consórcio Ezetec & Gafisa

12,159

24,289

12,159

24,289

Consórcio Ezetec Gafisa

3,919

(8,217)

3,919

(8,217)

Cond Constr Empr Pinheiros

2,693

3,064

2,693

3,064

Condomínio Parque da Tijuca

(1,130)

(347)

(1,130)

(347)

Condomínio em Const. Barra Fir

934

(46)

934

(46)

Civilcorp

(245)

4,602

(245)

4,602

Condomínio do Ed. Barra Premiu

1,438

105

1,438

105

Consórcio Gafisa Rizzo

(2,407)

(794)

(2,407)

(794)

Evolucao  Chacara das Flores

9

7

9

7

Condomínio Passo da Patria II          

563

569

563

569

Cond Constr Palazzo Farnese            

(17)

(17)

(17)

(17)

Alpha 3

302

(2,611)

302

(2,611)

Condomínio Iguatemi

3

3

3

3

Consórcio Quintas Nova Cidade          

36

36

36

36

Consórcio Ponta Negra

7,978

2,488

7,978

2,488

 

104


 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

18. Related parties--continued

 

18.2   Transactions with related parties

 

Current account

Company

Consolidated

Condominium and Consortia

2010

2009

2010

2009

Consórcio SISPAR & Gafisa            

8,251

8,075

8,251

8,075

Cd. Advanced Ofs Gafisa-Metro          

(1,903)

(1,027)

(1,903)

(1,027)

Condomínio ACQUA                       

(2,180)

(3,894)

(2,180)

(3,894)

Cond.Constr.Living

(1,889)

(1,790)

(1,889)

(1,790)

Consórcio Bem Viver                   

2,648

(361)

2,648

(361)

Cond. Urbaniz. Lot Quintas Rio           

(8,708)

(4,836)

(8,708)

(4,836)

Cond.Constr. Homem de Melo             

85

83

85

83

Consórcio OAS Gafisa - Garden          

(4,188)

(2,375)

(4,188)

(2,375)

Cond. de const. La Traviata

(1,395)

(540)

(1,395)

(540)

Cond. Em Constr LACEDEMONIA

34

57

34

57

Evolucao  New Place                    

(436)

(673)

(436)

(673)

Consórcio Gafisa Algo                  

678

722

678

722

Columbia   Outeiro dos Nobres          

(103)

(153)

(103)

(153)

Evolucao - Reserva do Bosque           

14

12

14

12

Evolucao  Reserva do Parque            

49

53

49

53

Consórcio Gafisa&Bricks                

44

656

44

656

Cond.Constr. Fernando Torres           

136

136

136

136

Cond  de Const  Sunrise Reside         

252

354

252

354

Evolucao Ventos do Leste             

146

117

146

117

Consórcio Quatro Estações              

(279)

(1,328)

(279)

(1,328)

Cond  em Const  Sampaio Viana          

972

951

972

951

Cond. Constr Monte Alegre               

1,430

1,456

1,430

1,456

Cond. Constr.Afonso de Freitas          

1,654

1,675

1,654

1,675

Consórcio New Point                    

4,599

1,182

4,599

1,182

Evolução - Campo Grande                

566

612

566

612

Condomínio do Ed Oontal Beach         

(1,683)

(817)

(1,683)

(817)

Consórcio OAS Gafisa - Garden          

3,484

2,110

3,484

2,110

Cond Constr  Infra  Panamby            

(1,429)

(145)

(1,429)

(145)

Condomínio Strelitzia                  

(1,899)

(1,035)

(1,899)

(1,035)

Cond Constr Anthuriun                

1,433

2,194

1,433

2,194

Condomínio Hibiscus                    

629

2,675

629

2,675

Cond em Constr Splendor               

(1,856)

1,813

(1,856)

1,813

Condomínio Palazzo                     

(4,015)

(1,504)

(4,015)

(1,504)

Cond Constr Doble View              

(7,765)

(3,937)

(7,765)

(3,937)

Panamby - Torre K1                     

(538)

318

(538)

318

Condomínio Cypris                      

(3,122)

(1,793)

(3,122)

(1,793)

Cond em Constr  Doppio Spazio          

(4,447)

(2,592)

(4,447)

(2,592)

Consórcio  Res. Sta Cecília                       

11,492

9,441

11,492

9,441

Consórcio Planc e Gafisa               

-

798

-

798

Consórcio Gafisa&Rizzo (susp)          

491

1,649

491

1,649

Consórcio Gafisa OAS - Abaeté          

(14,318)

34,121

(14,318)

34,121

Cond do Clube Quintas do Rio          

1

1

1

1

Cons OAS-Gafisa Horto Panamby          

(20,322)

(14,864)

(20,322)

(14,864)

Consórcio OAS e Gafisa – Horto Panamby

25,610

5,845

25,610

5,845

Consórcio Ponta Negra – Ed Marseille

(11,007)

(6,142)

(11,007)

(6,142)

Consórcio Ponta Negra – Ed Nice

(5,909)

(3,505)

(5,909)

(3,505)

Manhattan Square

4,063

2,841

4,063

2,841

Cons. Eztec Gafisa Pedro Luis          

10,055

(11,925)

10,055

(11,925)

Consórcio Planc Boa Esperança          

(498)

1,342

(498)

1,342

Consórcio OAS e Gafisa – Tribeca

(20,853)

(15,042)

(20,853)

(15,042)

Consórcio OAS e Gafisa – Soho

25,803

16,701

25,803

16,701

Consórcio Gafisa

(77)

(77)

(77)

(77)

Consórcio Ventos do Leste              

-

(1)

-

(1)

 
105

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

18. Related parties--continued

 

18.2   Transactions with related parties--continued 

 

 

Company

Consolidated

 

2010

2009

2010

2009

 

 

 

 

 

Allegro

2,800

-

2,800

-

Bairro Novo Cotia

4,738

9,506

4,738

9,506

Bairro Novo Camaçari

1,500

1,259

1,500

1,259

Total condominium and consortia (d)

16,767

49,270

16,767

49,270

 

 

 

 

 

 

 

 

 

 

Purchase/sale of interest

 

 

 

 

SPE Cotia – Construtora Tenda (a)

45,127

45,127

-

-

Gafisa SPE 10 S.A.

(891)

7,508

(891)

7,508

Gafisa Vendas I.Imob Ltda.

(427)

2,384

(427)

2,384

Cipesa (b)

(25,000)

(25,000)

(25,000)

(25,000)

Other

-

(351)

-

(351)

 

18,809

29,668

(26,318)

(15,459)

 

 

 

 

 

Current account – SPEs

 

 

 

 

Alphaville Urbanismo S.A.

-

-

8,111

-

Construtora Tenda

11,989

(3,897)

15,709

-

Bairro Novo Emp Imob S.A.

773

1,968

-

-

Cipesa Empreendimentos Imobil.

(384)

252

(384)

(650)

The House

84

80

84

-

Gafisa SPE 46 Empreend. Imob. Ltda.

(1,663)

8,008

3,894

225

Gafisa SPE 40 Empreend. Imob. Ltda.

1,042

1,028

184

290

Vistta Ibirapuera

(165)

1,073

(165)

-

Blue II  Plan. Prom e Venda Lt

4,317

(8,048)

-

(6,295)

Saí Amarela S/A

(534)

(1,079)

(267)

199

Gafisa SPE-49 Empreend. Imob. Ltda.

2,788

2,785

-

(2,787)

London Green

9

9

-

-

Gafisa SPE-35 Empreend. Imob. Ltda.

36

8

-

(1,387)

Gafisa SPE 38 Empreend. Imob. Ltda.

(6,892)

4,816

109

-

LT Incorporadora SPE Ltda.

(1,357)

1,081

-

(513)

Res. das Palmeiras Inc. SPE Ltda.

434

745

(378)

501

Gafisa SPE 41 Empr.Imob. Ltda.

(19,739)

(3,198)

226

-

Dolce VitaBella Vita SPE S.A.

176

165

67

(133)

Saíra Verde Empreend. Imob. Ltda.

166

166

743

577

Gafisa SPE 22 Ltda.

(3,486)

872

-

(272)

 CSF Prímula

-

(79,410)

-

-

Gafisa SPE 39 Empreend. Imob. Ltda.

(534)

(1,970)

478

1,722

CSF Santtorino

149

147

149

-

DV SPE S.A.

(578)

(578)

(571)

7

Gafisa SPE 48 Empreend. Imob. Ltda.

2,299

(233)

460

1,260

Gafisa SPE-53 Empreend. Imob. Ltda.

(724)

(65)

(440)

35

Jardim II Planej. Prom. Vda. Ltda. 

4,413

6,156

-

(9,152)

Gafisa SPE 37 Empreend. Imob. Ltda.

(3,447)

4,951

(48)

(5,555)

Gafisa SPE-51 Empreend. Imob. Ltda.

488

(9)

154

829

Gafisa SPE 36 Empreend. Imob. Ltda.

10,826

38,157

-

-

 
106

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

18. Related parties--continued

 

18.2   Transactions with related parties--continued 

 

 

Company

Consolidated

 

2010

2009

2010

2009

Gafisa SPE 47 Empreend. Imob. Ltda.

65

333

79

(2)

Sunplace SPE Ltda.

(2,223)

(191)

-

606

Sunplaza Personal Office

(21)

10,316

-

-

Sunshine SPE Ltda.

(244)

1,474

(316)

(562)

Gafisa SPE 30 Empreend. Imob. Ltda.

(13,254)

5,080

219

(5,721)

Gafisa SPE-50 Empr. Imob. Ltda.

(588)

(724)

(121)

736

Tiner Campo Belo Empreend. Imob. Ltda. 

572

(30,944)

315

(174)

Gafisa SPE-33 Empreend. Imob. Ltda.

(2,314)

3,105

-

(685)

Jardim I Planej. Prom. Vda. Ltda. 

(1,508)

5,338

-

889

Verdes Praças Inc.Imob. SPE Ltda.

(24,632)

(22,656)

(49)

-

Gafisa SPE 42 Empreend. Imob. Ltda.

6,939

3,206

(109)

(168)

Península I SPE SA

(2,483)

(1,548)

(109)

457

Península 2 SPE SA

4,670

4,778

809

(3,914)

Blue I SPE Empreend. Imob. Ltda.

725

5,434

86

(2,846)

 Blue II Plan Prom e Venda Lt

(6)

(6)

(6)

-

 Blue II Plan Prom e Venda Lt

206

120

206

-

Gafisa SPE-55 Empr. Imob. Ltda.

2,925

381

473

(349)

Gafisa SPE 32 Empreend. Imob. Ltda.

21

(1,667)

5

(119)

Cyrela Gafisa SPE Empreend. Imob. Ltda. 

(118)

2,984

-

-

Unigafisa Part SCP

68,773

34,175

9,573

490

Villagio Panamby Trust SA

(1,400)

(547)

37

205

Diodon Participações Ltda.             

(13,197)

(5,670)

-

-

 Diodon Participações Ltda.             

112

131

112

-

Gafisa SPE 44 Empreend. Imob. Ltda.

404

1,536

453

50

 Spazio Natura Emp. Imob. Ltd

7

-

7

-

 Dep Jose Lages Emp Imob S

177

-

177

-

Gafisa SPE 65 Empreend. Imob. Ltda.

845

32

56

(74)

Gafisa SPE 77 Empreend. Imob. Ltda.

-

(2,967)

-

-

Gafisa SPE-72 Empreend. Imob. Ltda.

1,457

-

412

-

 Gafisa SPE-52 E. Imob. Ltda.

-

1,462

(19)

(3)

Grand Park Árvores - FASE 1

-

1,412

(37)

(7)

Gafisa SPE-32 Empreend. Imob. Ltda.

2,220

2,220

-

-

Terreno Ribeirão / Curupira

1,359

1,352

-

-

Edif Nice

(184)

(183)

(89)

-

Gafisa SPE-71 Empreend. Imob. Ltda.

(52)

67

(359)

(258)

Zildete

616

1,382

-

-

Clube Baiano de Tênis

(351)

314

(351)

-

Gafisa SPE-73 Empreend. Imob. Ltda.

2

1

(44)

-

Gafisa SPE 69 Empreend. Imob. Ltda.

4,267

3,813

-

-

Gafisa SPE 43 Empreend. Imob. Ltda.

5

5

5

-

Gafisa SPE-74 Empreend. Imob. Ltda.

2,390

1,770

1,370

(2,277)

Gafisa SPE 59 Empreend. Imob. Ltda.

3

3

(12)

(5)

Gafisa SPE 68 Empreend. Imob. Ltda.

26

204

1

(21)

Gafisa SPE-76 Emp Imob Ltda.

22

22

6

(33)

Gafisa SPE-77 Emp Imob Ltda.

47

3,335

-

(47)

Gafisa SPE-78 Emp Imob Ltda.

292

152

1

(144)

 
107

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

18. Related parties--continued 

 

18.2   Transactions with related parties--continued 

 

 

Company

Consolidated

 

2010

2009

2010

2009

Gafisa SPE-79 Emp Imob Ltda.

24

4

1

(3)

Gafisa SPE 70 Empreend. Imob. Ltda.

800

5

54

(746)

Gafisa SPE 61 Empreend. Imob. Ltda.

(150)

(150)

(168)

(18)

Soc.em Cta de Particip. Gafisa 

-

(878)

-

-

Gafisa SPE-75 Emp Imob Ltda.

357

356

-

(355)

Gafisa SPE-80 Emp Imob Ltda.

8

2

-

(2)

Gafisa SPE-85 Emp Imob Ltda.

642

(246)

128

(265)

Gafisa SPE-86 Emp Imob Ltda.

-

17

-

(14)

Gafisa SPE-81 Emp Imob Ltda.

(9,946)

-

-

-

Gafisa SPE-82 Emp Imob Ltda.

2

-

-

-

Gafisa SPE-83 Emp Imob Ltda.

2,749

492

-

(400)

Gafisa SPE-87 Emp Imob Ltda.

877

1,456

-

(52)

Gafisa SPE-88 Emp Imob Ltda.

(4,014)

(66)

(112)

66

Gafisa SPE-89 Emp Imob Ltda.

(19,439)

(3,884)

(2)

-

Gafisa SPE-90 Emp Imob Ltda.

2,816

328

(129)

(280)

Gafisa SPE-84 Emp Imob Ltda.

(11,181)

(5,216)

318

-

Gafisa SPE-91 Emp Imob Ltda.

13,422

247

13,422

(188)

Angelo Agostini

979

151

181

1

Gafisa SPE-92 Emp Imob Ltda.

281

110

162

(109)

Gafisa SPE-93 Emp Imob Ltda.

2,679

8

-

-

Gafisa SPE-94 Emp Imob Ltda.

3,096

8

-

-

Gafisa SPE-95 Emp Imob Ltda.

1,095

8

-

-

Gafisa SPE-96 Emp Imob Ltda.

1,657

8

-

-

Gafisa SPE-97 Emp Imob Ltda.

2,353

9

-

-

Gafisa SPE-98 Emp Imob Ltda.

2,246

8

-

-

Gafisa SPE-99 Emp Imob Ltda.

2,347

8

-

-

Gafisa SPE-103 Emp Imob Ltda.

2,453

8

-

-

Sítio Jatiúca SPE Empreend. Imob. Ltda. 

3,346

3,360

8,579

-

Deput.  José Lajes Empreend. Imob. Ltda. 

37

36

37

-

Alta Vistta Empreend. Imob. Ltda.

234

372

1,636

-

OAS City Park Brotas Empreend. Imob. Ltda.

231

268

(319)

-

Reserva Spazio Natura

3

3

3

(210)

City Park Acupe Empreend. Imob. Ltda.

-

429

-

-

Gafisa SPE-106 Empr Imob Ltda.

7,317

-

-

-

Gafisa SPE-107 Empr Imob Ltda.

(1,439)

-

-

-

Gafisa SPE-109 Empr Imob Ltda.

634

-

45

-

Gafisa SPE-110 Empr Imob Ltda.

2,517

-

1

-

Gafisa SPE-112 Empr Imob Ltda.

7,282

-

1

-

Gafisa SPE-111 Empr Imob Ltda.

767

-

166

-

API SPE28 - Plan e Desenv.

325

-

11

-

API SPE29 - Plan e Desenv.

105

-

-

-

Jardins da Barra Des. Imob.

4,891

-

-

-

Gafisa SPE-114 Empr Imob Ltda.

(343)

-

1

-

Gafisa SPE-115 Empr Imob Ltda.

(355)

-

1

-

Apoena SPE Empr Imob.

1,466

-

-

-

Alphaville Barra da Tijuca

1,143

(338)

1,209

(27)

City Park Exclusive

-

534

-

-

Mario Covas SPE Empreend. Imob. Ltda. 

40

40

-

-

Imbui I SPE Empreend. Imob. Ltda. 

1

1

-

-

Acédio SPE Empreend. Imob. Ltda.

1

1

-

-

Maria Ines SPE Empreend. Imob. Ltda. 

1

1

-

-

Gafisa SPE 64 Empreend. Imob. Ltda.

1

1

-

-

 FIT Jd Botanico SPE Empreend. Imob. Ltda.

1

1

-

-

Cipesa Empreend. Imob. Ltda.

12

12

-

(12)

Total SPEs (e)

61,429

328

66,122

(37,689)

 
108

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

18. Related parties--continued 

 

18.2   Transactions with related parties--continued 

 

Third party’s works

 

 

 

 

Camargo Corrêa Des.Imob SA             

895

917

895

917

Genesis Desenvol Imob S/A              

(264)

(216)

(264)

(216)

Empr. Icorp. Boulevard SPE LT         

46

56

46

56

Cond. Const. Barra First Class         

-

31

-

31

Klabin Segall S.A.                     

582

532

582

532

Edge Incorp.e Part.LTDA                

146

146

146

146

Multiplan Plan. Particip. e Ad         

100

100

100

100

Administ Shopping Nova America         

-

90

-

90

Ypuã Empreendimentos Imob         

453

200

453

200

Cond.Constr. Jd Des Tuiliere         

(82)

(124)

(82)

(124)

Rossi AEM Incorporação Ltda            

3

3

3

3

Patrimônio Constr.e Empr.Ltda          

355

307

355

307

Camargo Corrêa Des.Imob SA             

329

(46)

329

(46)

Cond Park Village                

(107)

(88)

(107)

(88)

Boulevard0 Jardins Empr Incorp          

(6,397)

(89)

(6,397)

(89)

 Rezende Imóveis e Construções         

(54)

809

(54)

809

São José Constr e Com Ltda             

775

543

775

543

Condomínio Civil Eldorado              

335

276

335

276

Tati Construtora Incorp Ltda           

293

286

293

286

Columbia Engenharia Ltda               

431

431

431

431

Civilcorp Incorporações Ltda           

8

4

8

4

Waldomiro Zarzur Eng. Const.Lt         

1,818

1,801

1,818

1,801

Rossi Residencial S/A                  

431

431

431

431

RDV 11 SPE LTDA.                       

(781)

(749)

(781)

(749)

Jorges Imóveis e Administrações        

(433)

1

(433)

1

Camargo Corrêa Des.Imob SA             

(261)

(661)

(261)

(661)

Camargo Corrêa Des.Imob SA             

(215)

(323)

(215)

(323)

Patrimônio Const Empreend Ltda.

155

155

155

155

Alta Vistta Maceio (Controle)          

1

1

1

1

Forest Ville (OAS)                     

753

814

753

814

Garden Ville (OAS)                     

244

278

244

278

JTR - Jatiuca Trade Residence          

(1)

4,796

(1)

4,796

Acquarelle (Controle)                  

637

81

637

81

Riv Ponta Negra - Ed Nice                

2,253

1,834

2,253

1,834

Palm Ville (OAS)                       

1,751

343

1,751

343

Art Ville (OAS)                        

406

322

406

322

Oscar Freire Open View

(190)

(464)

(190)

(464)

Open View Galeno de Almeida

(61)

(207)

(61)

(207)

Conj Comercial New Age

8,713

4,646

8,713

4,646

Carlyle RB2 AS

(1,446)

(4,041)

(1,446)

(4,041)

Partifib P. I. Fiorata Lt

29

(430)

29

(430)

Spazio Vita

6,692

-

6,692

-

Other

282

(1,196)

283

(1,196)

Total third-party’s works (c)

18,624

11,600

18,625

11,600

 

 

 

 

 

Grand total (e)

115,629

90,866

75,196

7,722

 

(a)     Refers to the transfer of units of interest from the subsidiary Cotia to Tenda (see Note 7).

(b)     Refers to the purchase of 70% interest in the subsidiary Cipesa (see Note 8).

(c)     Refers to operations in third-party’s works.

(d)     Refers to transactions between the consortium leader and partners and condominiums.

(e)     The nature of the operations with related parties is described in Note 7.

According to Note 7, in 2010 the recognized financial income from interest on loans amounted to R$2,007 in the Company (2009 – R$732).

 

109

 
 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

18. Related parties--continued 

 

18.2   Transactions with related parties--continued 

 

The information regarding with management’s  transactions and compensation are described in Note 20.

 

18.3   Endorsements, guaranties and sureties

 

The financial transactions of the wholly-owned subsidiaries or special purpose entities of the Company have the endorsement or surety in proportion to the interest of the Company in the capital stock of such companies, except certain specific cases in which the Company provide guaranties for its partners in the amount of R$1,443,637 at December 31, 2010.

 

 

19. Net operating revenue

 

 

Company

Consolidated

 

2010

2009

2010

2009

   

(restated)

 

(restated)

Gross operating revenue

       

Real estate development, sale and barter transactions

1,337,110

1,183,058

4,005,545

3,096,881

Construction services

30,007

44,891

24,289

47,999

Taxes on services and revenues

(134,241)

(42,553)

(308,974)

(122,534)

Net operating revenue

1,232,876

1,185,396

3,720,860

3,022,346

 

 

20. Financial income

 

 

Company

Consolidated

 

2010

2009

2010

2009

 

 

(restated)

 

(restated)

Income from financial investments

84,231

24,956

107,225

64,322

Financial income on loan

2,007

732

3,074

1,144

Other interest income

2,921

1,768

7,009

2,688

Other financial income

1,026

-

10,777

16,411

Derivative transactions

-

45,001

-

45,001

Financial income

90,185

72,457

128,085

129,566

 

 

 

 

 

Interest on funding, net of capitalization

(87,320)

(99,831)

(149,056)

(153,352)

Amortization of debenture cost

(2,947)

(1,144)

(6,560)

(1,144)

Payables to venture partners

-

-

(29,432)

(30,178)

Banking expenses

(3,564)

(4,317)

(10,441)

(5,407)

Other financial expenses

(12,729)

(6,324)

(14,714)

(3,781)

Derivative transactions

-

(46,710)

-

(46,710)

Financial expenses

(106,560)

(158,326)

(210,203)

(240,572)

 
110

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

21. Transactions with the management and employees

 

(i)    Management’s compensation

 

       In 2010, the amounts recorded in general and administrative expenses related to the compensation of the Company’s key management personnel are as follows:

 

 

Board of Directors

Fiscal Council

Statutory Board

Total

 

     

 

Number of members

6

3

5

14

Annual fixed compensation (in R$)

955

137

2,820

3,912

Salary / Fees

955

137

2,630

3,722

Direct and indirect benefits

-

-

190

190

Other

-

-

-

-

Variable compensation (in R$)

-

-

5,250

5,250

Bonus

-

-

5,250

5,250

Profit sharing

-

-

-

-

Post-employment benefits

-

-

-

-

Share-based payment

-

-

3,787

3,787

Monthly compensation (in R$)

80

11

988

1,079

Total compensation

955

137

11,857

12,949

 

The annual aggregate amount to be distributed among the Company’s key management personnel for 2010 as fixed and variable compensation is R$ 9,782 according to the Annual Shareholders’ Meeting held on October 14, 2010.

 

(ii)   Sales 

 

As of December 31, 2010 the total sales per unit sold to the management is R$9,589 (R$4,888 in 2009) and total receivables is R$9,842 (R$4,543 in 2009).

 

(iii)   Profit sharing

 

The Company has a profit sharing plan that entitles its employees and those of its subsidiaries to participate in the distribution of profits of the Company that is tied to a stock option plan, the payment of dividends to shareholders and the achievement of specific targets, established and agreed-upon at the beginning of each year. As of December 31, 2010, the Company recorded a provision for profit sharing amounting to R$ 15,234 in the Company balance (R$ 21,495 in 2009) and R$ 36,612 in consolidated balance (R$ 28,237 in 2009) under the heading general and administrative expenses.

 

111


 
 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

22. Insurance

 

Gafisa S.A. and its subsidiaries maintain insurance policies against engineering risk, barter guarantee, guarantee for the completion of the work and civil liability related to unintentional personal damages caused to third parties and material damages to tangible assets, as well as against fire hazards, lightning strikes, electrical damages, natural disasters and gas explosion. The contracted coverage is considered sufficient by management to cover possible risks involving its assets and/or responsibilities. The risk assumptions made are not included in the scope of the review of quarterly information. Accordingly, they were not audited by our independent public accountants.

 

The chart below shows coverage by insurance policy and respective amounts at December 31, 2010:

 

Insurance type

Coverage in thousands of R$

Engineering risks and completion guarantee

2,873,500

Policy outstanding

240,000

Directors & Officers liability insurance

115,000

 

3,228,500

 

 

23. Earnings per share

 

In accordance with CPC 41, the Company shall present basic and diluted earnings per share. The comparison data of basic and diluted earnings per share shall be based on the weighted average number of shares outstanding for the year, and all dilutive potential shares outstanding for each year presented, respectively.

 

As mentioned in Note 1, on February 22, 2010, the split of our common shares was approved at the ratio of one share to two new shares issued, increasing the number of shares  to 334,154,274 from 167,077,137. All information related to the number of shares was retrospectively adjusted in order to reflect the split of shares of February 22, 2010.

 

When the exercise price for the purchase of shares is higher than the market price of shares, the diluted earnings per share are not affected by the stock option. According to CPC 41, dilutive potential shares are not considered when there is a loss, because that would have antidilutive effect. For the year ended December 31, 2010, 0.77% of dilutive potential shares was not considered.

 

112


 
 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

23. Earnings per share – continued

 

The following table shows the calculation of basic and diluted earnings per share.

 

 

2010

 

2009

 

 

 

 

Basic numerator

 

 

 

   Proposed dividends

98,812

 

50,716

   Undistributed earnings

317,238

 

51,024

Undistributed earnings, available for the holders of common shares

416,050

 

101,740

 

 

 

 

Basic denominator (in thousands of shares)

 

 

 

   Weighted average number of shares (i)

412,434

 

267,174

 

 

 

 

   Basic earnings per share – R$

1.0088

 

0.3808

 

 

 

 

Diluted numerator

 

 

 

   Proposed dividends

98,812

 

50,716

   Undistributed earnings

317,238

 

51,024

 

 

 

 

   Undistributed earnings, available for the holders of common shares

 

416,050

 

101,740

 

 

 

 

Diluted denominator (in thousands of shares)

 

 

 

      Weighted average number of shares (i)

412,434

 

267,174

Stock options

3,198

 

-

 

 

 

 

   Weighted average number of shares (i)

415,632

 

267,174

 

 

 

 

   Diluted earnings per share – R$

1.0010

 

0.3780

 

(i)      All amounts were retrospectively adjusted to reflect the split of shares approved at the shareholders’ meeting of February 22, 2010.

 

 

24. Segment information

 

 

Starting in 2007, following the respective acquisition, formation and merger of AUSA, FIT Residencial, Bairro Novo and Tenda, the Company's management assesses segment information on the basis of different business segments and economic data rather than based on the geographical regions of operations.

 

The Company operates in the following segments: Gafisa for ventures targeted at high and medium income; Alphaville for land subdivision; and Tenda for ventures targeted at low income.

 

113


 
 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

24. Segment information --continued 

 

The Company's chief executive officer, who is responsible for allocating resources to businesses and monitoring their progresses, uses economic present value data, which is derived from a combination of historical and forecasted operating results. The Company provides below a measure of historical profit or loss, segment assets and other related information for each reporting segment.

 

This information is gathered internally in the Company and used by management to develop economic present value estimates, provided to the chief executive officer for making operating decisions, including the allocation of resources to operating segments. The information is derived from the statutory accounting records which are maintained in accordance with the accounting practices adopted in Brazil. The reporting segments do not separate operating expenses, total assets and depreciation. No revenues from an individual client represented more than 10% of net sales and/or services.

 

 

Gafisa S.A. (i)

Tenda

AUSA

Total 2010

Net operating revenue

1,988,236

1,287,219

445,405

3,720,860

Operating costs

(1,477,751)

(905,629)

(251,176)

(2,634,556)

 

 

 

 

 

Gross profit

510,485

381,590

194,229

1,086,304

 

 

 

 

 

Gross margin - %

25.7

29.6

43.6

29.2

 

 

 

 

 

Depreciation and amortization

(19,224)

(13,588)

(1,004)

(33,816)

Financial expenses

(146,540)

(40,159)

(23,504)

(210,203)

Financial income

106,869

12,542

8,674

128,085

Tax expenses

(18,717)

(5,156)

(15,026)

(38,899)

 

 

 

 

 

Net income for the year

227,030

123,774

65,246

416,050

 

 

 

 

 

Customers (short and long term)

2,876,926

2,030,618

363,844

5,271,388

Inventories (short and long term)

1,323,170

556,757

187,239

2,067,166

Other assets

1,412,824

681,335

116,841

2,211,000

 

 

 

 

 

Total assets

5,612,920

3,268,710

667,924

9,549,554

 
114

 

 

 

Gafisa S.A.

 

Notes to financial statements--continued

December 31, 2010

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

 

24. Segment information—continued

 

 

Gafisa S.A. (i)

Tenda

AUSA

Total 2009

 

(restated)

(restated)

(restated)

(restated)

Net operating revenue

1,757,195

988,444

276,707

3,022,346

Operating cost

(1,297,036)

(671,629)

(175,097)

(2,143,762)

 

 

 

 

 

Net operating profit

460,159

316,815

101,610

878,584

 

 

 

 

 

Gross margin - %

26.2

32.1

36.7

29.1

 

 

 

 

 

Depreciation and amortization

(19,455)

(13,874)

(841)

(34,170)

Financial expenses

(191,926)

(35,679)

(12,967)

(240,572)

Financial income

92,946

32,042

4,578

129,566

Tax expenses

(7,915)

(21,929)

(7,968)

(37,812)

 

 

 

 

 

Net income for the year

39,304

38,670

23,766

101,740

 

 

 

 

 

Customers (short and long term)

2,338,464

1,203,001

235,181

3,776,646

Inventories (short and long term)

1,114,339

478,520

155,598

1,748,457

Other assets

1,415,385

695,357

100,864

2,211,606

 

 

 

 

 

Total assets

4,868,188

2,376,878

491,643

7,736,709

(i)   Includes all subsidiaries, except Tenda and Alphaville Urbanismo S.A.

 

25. Subsequent events

 

On March 10, 2011, in the subsidiary Tenda, the capital contribution was approved by using credits of R$210,304, related to the Future Capital Contributions carried out by the Company until December 31, 2010. The issue of 74,260 new book-entry common shares, with no par value, was fully subscribed for by the Company.

 

115


 

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: May 03, 2011
 
Gafisa S.A.
 
By:
/s/ Alceu Duílio Calciolari

 
Name:   Alceu Duílio Calciolari
Title:     Chief Financial Officer and Investor Relations Officer