Académique Documents
Professionnel Documents
Culture Documents
São Paulo, 8 de agosto de 2019 - A Cyrela Brazil Realty S.A. Empreendimentos e Participações (“CBR” ou “Companhia”
ou “Cyrela”) (B3: CYRE3; OTCQPink: CYRBY), uma das maiores empresas do mercado imobiliário brasileiro na
incorporação de empreendimentos residenciais, apresenta seus resultados referentes ao segundo trimestre de 2019
(2T19). As informações financeiras e operacionais a seguir, exceto onde indicado o contrário, estão apresentadas
em Reais (R$), seguem as normas contábeis internacionais (IFRS) que consideram as orientações técnicas OCPC 04 e
interpretação técnica ICPC 02 e os princípios brasileiros de contabilidade e normas para preparação de relatório
financeiro aplicáveis às entidades de incorporação imobiliárias brasileiras e regulamentações pertinentes. As
comparações referem-se aos mesmos períodos de 2018 e, eventualmente, ao primeiro trimestre de 2019.
2
Release de Resultados – 2T19 | 2019
MENSAGEM DA ADMINISTRAÇÃO
3
Release de Resultados – 2T19 | 2019
PRINCIPAIS INDICADORES
2T19 2T18 2T19 x 2T18 1T19 2T19 x 1T19 6M19 6M18 6M19 x 6M18
(1)
Lançamentos
Número de Lançamentos 21 12 75,0% 9 133,3% 30 18 66,7%
VGV Lançado - R$ milhões (100%) 2.087 981 112,6% 547 281,7% 2.633 1.416 86,0%
VGV Lançado - R$ milhões (%CBR) 1.741 641 171,5% 424 310,7% 2.165 900 140,6%
Participação CBR 83,5% 65,3% 18,1 p.p. 77,6% 5,9 p.p. 82,2% 63,6% 18,7 p.p.
VGV Permutado - R$ milhões (100%) 135 49 174,1% 18 661,9% 153 62 147,7%
Preço Médio por m² (R$) (ex-loteamentos) 6.825 6.285 8,6% 5.126 33,1% 6.473 5.761 12,3%
Área útil lançada (m²) 305.718 156.145 95,8% 106.620 186,7% 412.338 245.719 67,8%
Unidades Lançadas 5.137 3.138 63,7% 2.158 138,0% 7.295 5.249 39,0%
(2)
Vendas
Vendas Totais Contratadas - R$ milhões (100%) 1.917 1.061 80,7% 1.044 83,6% 2.961 1.674 76,9%
Vendas Totais Contratadas - R$ milhões (%CBR) 1.442 699 106,4% 757 90,6% 2.199 1.084 102,9%
Participação CBR 75,2% 65,9% 9,4 p.p. 72,5% 2,8 p.p. 74,3% 64,7% 9,5 p.p.
Preço Médio por m² (R$) (ex-loteamentos) 8.439 6.237 35,3% 7.043 19,8% 7.870 6.060 29,9%
Unidades Vendidas 5.238 3.257 60,8% 3.307 58,4% 8.545 5.554 53,9%
Entregas
VGV Entregue - R$ milhões (100%) 832 2.145 -61,2% 357 132,8% 1.189 3.150 -62,3%
Unidades Entregues 3.015 5.075 -40,6% 1.445 108,7% 4.460 8.282 -46,1%
Banco de Terrenos
VGV potencial com permuta - R$ milhões (100%) 39.324 43.372 -9,3% 41.068 -4,2% 39.324 43.372 -9,3%
VGV potencial sem permuta - R$ milhões (100%) 33.275 36.586 -9,1% 34.814 -4,4% 33.275 36.586 -9,1%
Estoque de Terreno (mil m²) 9.359 11.588 -19,2% 9.989 -6,3% 9.359 11.588 -19,2%
% Permuta sobre valor do terreno 74,6% 75,0% -0,4 p.p. 74,6% 0,0 p.p. 75% 75% -0,4 p.p.
% CBR 90% 89% 0,9 p.p. 90% -0,2 p.p. 90% 89% 0,9 p.p.
Indicadores Financeiros
Receita Líquida (R$ milhões) 937 640 46,5% 826 13,4% 1.763 1.090 61,7%
Lucro Bruto (R$ milhões) 293 171 71,0% 249 17,7% 542 296 83,0%
Lucro Líquido (R$ milhões) 114 (28) n.a 48 135,2% 162,2 (79,7) n.a
Margem Bruta 31,3% 26,8% 4,5 p.p. 30,1% 1,2 p.p. 30,7% 27,2% 13,2%
Margem Líquida 12,2% -4,4% n.a 5,9% 6,3 p.p. 9,2% -7,3% n.a
Lucro por Ação (R$) (³) 0,30 -0,07 n.a 0,13 135,1% 0,42 -0,21 n.a
3.176 -2.622 -3.448
Backlog 30/06/2019 31/03/2019 Var. 30/06/2019 31/12/2017 Var.
Receitas Líquida a Apropriar (R$ milhões) 2.341 1.901 23,1% 2.341 1.524 53,56%
Resultado Bruto a Apropriar (R$ milhões) 903 744 21,3% 903 610 48,1%
Margem a Apropriar 38,6% 39,2% -0,6 p.p. 38,6% 40,0% -1,4 p.p.
4
Release de Resultados – 2T19 | 2019
DESEMPENHO OPERACIONAL
Nota: informações detalhadas referentes a lançamentos estão ao final do relatório, em tabelas anexas.
LANÇAMENTOS1
VGV Lançado
(em R$ milhões – 100%)
+86,0%
2.633
+112,6%
2.087
1.261 Alto Padrão
1.119 1.416
432
981 657 Médio
318 198
532
198
785 716 MCMV 2 e 3
465 436
5
Release de Resultados – 2T19 | 2019
Excluindo o valor das permutas, e tomando como base apenas o %CBR, o volume
lançado no 2T19 foi de R$ 1.5701 milhões, 160,0% superior ao mesmo período do ano
anterior (R$ 604 milhões no 2T18). No semestre, os lançamentos foram de R$ 1.979 milhões
comparados aos R$ 856 milhões do primeiro semestre de 2018.
VGV Lançado
Ex-Permuta
(em R$ milhões – %CBR)
+131,2%
+160,0%
1.979
1.570
856
604
6
Release de Resultados – 2T19 | 2019
A distribuição dos lançamentos no ano por geografia e segmento pode ser vista
abaixo:
Lançamentos por região – 2019 Lançamentos por produto – 2019
Outros
Sul
5,2% MCMV 2 e 3
Rio de Janeiro 4,9% 27,2%
12,1%
São Paulo - Interior 2,4% 47,9% Alto Padrão
75,5% 25,0%
São Paulo
Médio
Do VGV lançado no trimestre, 80% serão reconhecidos via consolidação e 20% via
equivalência patrimonial.
7
Release de Resultados – 2T19 | 2019
VENDAS 1
Nota: informações detalhadas referentes a vendas contratadas estão ao final do relatório, em tabelas anexas.
Vendas Contratadas
(em R$ milhões – 100%)
+76,9%
2.961
+80,7%
1.357 Alto Padrão
1.917
1.674
931
666
1.061 726 Médio
459 313
487
211 878 MCMV 2 e 3
695
391 499
A participação da Companhia nas vendas contratadas foi de 75% no 2T19 vs. 66%
no mesmo trimestre do ano anterior. No semestre a participação Cyrela nas vendas foi de
74% vs. 65% em 2018.
Das vendas líquidas do trimestre, 73% serão reconhecidas via consolidação e 27%
via método de equivalência patrimonial.
8
Release de Resultados – 2T19 | 2019
Vendas Contratadas
(em R$ milhões – 100%)
+76,9%
2.961
+80,7%
1.469
1.917
1.674
1.189 631
1.061
975
505
720
486
373
323 517
182 242
2T18 2T19 6M18 6M19
Lançamentos Estoque em Construção Estoque Pronto
9
Release de Resultados – 2T19 | 2019
Vendas
Ex-Permuta
(em R$ milhões – %CBR)
+99,3%
2.091
+100,8%
1.345
1.049
670
10
Release de Resultados – 2T19 | 2019
A segmentação geográfica das vendas no ano foi liderada por São Paulo com 68,1%
do volume total vendido, seguido pelo Rio de Janeiro com 17,8%.
A distribuição das vendas por geografia e segmento pode ser vista abaixo:
Outros
Sul 6,4%
7,7% MCMV 2 e 3
29,7%
Rio de Janeiro 17,8% 45,8% Alto Padrão
60,6%
São Paulo
7,5%
24,5%
São Paulo - Interior
Médio
11
Release de Resultados – 2T19 | 2019
VELOCIDADE DE VENDAS (VSO)
VSO LTM
2T19 57%
12
Release de Resultados – 2T19 | 2019
ESTOQUES
12,8%
Estoque Vendas Lançamentos Vendas Var. Preço Estoque
Total 1T19 Estoque 2T19 Lançamentos Total 2T19 São Paulo - Interior
2T19
Estoque em construção Estoque pronto
13
Release de Resultados – 2T19 | 2019
40,5%
Rio de Janeiro
-7,9%
2.216
-242 2.041
95 -27
14
Release de Resultados – 2T19 | 2019
TERRENOS
Nota: informações detalhadas referentes a terrenos estão ao final do relatório, em tabelas anexas.
Durante o 2T19, a Companhia adquiriu 2 novos terrenos, nas regiões de São Paulo e
Sul, com VGV potencial de R$ 329,5 milhões. Além disso, a Companhia distratou/vendeu
4 terrenos.
75%
32,2 Permuta
Alto padrão
5,3
Outros
15
Release de Resultados – 2T19 | 2019
ENTREGAS
Nota: informações detalhadas referentes a unidades entregues estão ao final do relatório, em tabelas anexas.
Entregas
-62%
3.150
288
32
-61%
2.145
288 1.560
1.189
1.365 118
56
832
333
118
56
1.271
243
683
492 415
Nota: * Espírito Santo, Centro Oeste e Minas Gerais. ** São Paulo e São Paulo Interior.
16
Release de Resultados – 2T19 | 2019
OBRAS
91 91 91
8% 4
Terceiros 7 Sul
Alto Padrão 15
Centro Oeste (4)
12
Médio 16 Minas Gerais (4)
Rio de Janeiro
Execução de Obras
91
84 83 7 8%
80 79
Terceiros 3 4% 3 4% 3 4% 9 11%
17
Release de Resultados – 2T19 | 2019
Desempenho Econômico – Financeiro
RECEITA
A receita líquida total da Companhia somou R$ 937 milhões no 2T19, montante 46,5%
superior aos R$ 640 milhões obtidos no 2T18 e 13,4% superior aos R$ 826 milhões
registrados no 1T19. No semestre, a receita líquida atingiu R$ 1.763 milhões, sendo 61,7%
maior que a receita dos 6M18.
Receita Líquida
(R$ milhões)
+61,7%
1.763
+46,5% +13,4%
1.090
937
826
640
18
Release de Resultados – 2T19 | 2019
O custo total no trimestre foi de R$ 644 milhões, sendo 37,5% superior ao registrado
no 2T18 e 11,5% acima do reportado no 1T19. No semestre, o custo total atingiu R$ 1.221
milhões, valor 53,8% superior ao mesmo período de 2018.
Custo
(R$ milhões)
+53,8%
1.221
19
Release de Resultados – 2T19 | 2019
MARGEM BRUTA
A margem bruta total reportada pela Companhia no 2T19 foi de 31,3%, 1,2 p.p.
superior à margem de 30,1% do 1T19 e 4,5 p.p superior à margem de 26,8% do 2T18.
No semestre, a margem bruta atingiu 30,7% sendo 3,6 p.p superior à margem bruta dos
6M18.
A margem bruta ajustada do trimestre foi de 33,2%, resultado 0,2 p.p. superior à
margem bruta ajustada do 1T19 e 1,9 p.p. acima da margem bruta ajustada do 2T18. No
semestre, a margem bruta ajustada foi de 33,1% sendo 1.0 p.p maior que a dos 6M18.
O aumento da margem bruta no trimestre pode ser explicada em grande parte pelo
maior reconhecimento de lançamentos no resultado da Companhia, que tipicamente
possuem uma margem maior.
20
Release de Resultados – 2T19 | 2019
26,8% 27,2%
21
Release de Resultados – 2T19 | 2019
VENDAS A RECONHECER
Vale salientar que a margem bruta de backlog (Margem REF) não contempla o efeito
AVP e juros de SFH. Tais efeitos tipicamente têm o impacto entre 5 p.p. a 7 p.p. na margem.
-0,6 p.p.
40,0% 39,2% 38,6%
Vendas a Reconhecer (R$ MM) 2T19 1T19 2T19 x 1T19 2T18 2T19 x 2T18
Custo Orçado das Unidades Vendidas a Apropriar (1.438) (1.156) 24,3% (915) 57,2%
Margem Bruta a Apropriar 38,6% 39,2% -0,6 p.p. 40,0% -1,4 p.p.
22
Release de Resultados – 2T19 | 2019
DESPESAS COMERCIAIS
23
Release de Resultados – 2T19 | 2019
DESPESAS GERAIS E ADMINISTRATIVAS
24
Release de Resultados – 2T19 | 2019
RESULTADO FINANCEIRO
Resultado Financeiro
2T19 1T19 2T18 6M19 6M18
2T19 x 1T19 2T19 x 2T18 6M19 x 6M18
R$ MM R$ MM R$ MM R$ MM R$ MM
Despesas Financeiras
Juros SFH (7) (9) -23,4% (26) -72,0% (17) (55) -69,5%
Juros Empréstimos Nacionais e Estrangeiros (23) (30) -23,8% (15) 48,8% (52) (33) 58,6%
Juros Capitalizados 4 5 -33,6% 18 -79,4% 9 40 -77,4%
Sub Total (26) (34) -22,1% (23) 12,2% (60) (47) 26,4%
Variações Monetárias sobre Financiamentos (0) (0) -66,8% (0) -10,5% (0) (3) -93,4%
Despesas bancárias (2) (2) -7,9% (3) 100,0% (5) (3) 64,2%
Outras Despesas Financeiras (3) (2) 43,5% (2) 22,1% (5) (4) 13,4%
Total de Despesas Financeiras (31) (38) -17,9% (29) 9,8% (70) (57) 21,4%
Receitas Financeiras
Rendimento de Aplicações 26 28 -7,3% 18 43,2% 54 37 44,7%
Receitas Financeiras sobre Contas a Receber - - 0,0% - 0,0% - - 0,0%
Variações monetárias 3 4 -5,8% 4 -20,8% 7 7 5,4%
Outras Receitas Financeiras 20 9 134,5% 10 96,7% 29 21 38,3%
Total de Receitas Financeiras 49 40 23,0% 33 51,2% 89 65 38,5%
25
Release de Resultados – 2T19 | 2019
LUCRO LÍQUIDO E MARGEM LÍQUIDA
No 2T19, o lucro por ação da Companhia atingiu o montante de R$ 0,30. Esse valor
se compara ao montante positivo de R$ 0,13 no trimestre passado e negativo de R$ 0,07
no mesmo trimestre de 2018.
26
Release de Resultados – 2T19 | 2019
500 0,5
Lucro por ação
0,4
450 0,30
0,3
0,13
0,2
400
0,1
350 0,0
-0,07
-0,1 *Total de ações ao final do trimestre
excluindo o saldo de ações em tesouraria na
300 -0,2 mesma data.
-0,3
**Número de ações ex-tesouraria está em
250 -0,4
384 384 384 milhões.
-0,5
200
-0,6
150 -0,7
-0,8
100 -0,9
2T18 1T19 2T19
LPA
# Ações ex-tesouraria
Lucro Líquido
(R$ milhões)
162
114
48
-28
-80
2T18 2T19 1T19 6M18 6M19
Margem
Líquida -4,4% 12,2% 5,9% -7,3% 9,2%
27
Release de Resultados – 2T19 | 2019
Destaques das Demonstrações Financeiras
Cronograma do Custo a Incorrer
CONTAS A RECEBER (ref, unidades vendidas– R$ milhões)
(1) Conceito econômico considera recebimento integral e imediato na data do Habite-se Após 36 Meses 336,3 448,9
28
Release de Resultados – 2T19 | 2019
IMÓVEIS A COMERCIALIZAR
2T19 1T19
Adiantamento de Clientes Var %
R$ MM R$ MM
Por recebimento de venda de imóveis 143 134 6,8%
Permuta física - Terrenos para futura incorporação 334 351 -4,9%
Permuta física - Imóveis incorporados 238 200 18,9%
Total 715 685 4,3%
29
Release de Resultados – 2T19 | 2019
A rubrica “Contas a Pagar por Aquisição de Imóveis” de curto e longo prazo totaliza
R$ 482 milhões, sendo R$ 372 milhões relativos a imóveis já incorporados.
2T19 1T19
Contas a Pagar por Aquisição de Imóveis Var %
R$ MM R$ MM
Já incorporado 372 359 3,6%
Outros 110 92 19,6%
Total 482 451 6,9%
30
Release de Resultados – 2T19 | 2019
ENDIVIDAMENTO
Dívida Corporativa
(R$ milhões)
Em 30 de junho de 2019, a dívida bruta com juros a
-2,0%
pagar somava R$ 1.988 milhões, 5,6% menor que os 1.488 1.457
194 225
R$ 2.106 milhões registrados em 31 de março de 2019.
1.293
O saldo de financiamentos em moeda nacional, 1.232
R$ (Milhões)
678
157 572
175
273 259
48 521 220
397 60 105
225
161 153
31
Release de Resultados – 2T19 | 2019
32
Release de Resultados – 2T19 | 2019
Endividamento
(R$ Bilhões)
Dívida Dívida
Indicadores
Total Corporativa
2,4
2,1 Dívida Líquida/
2,0 2,0 8,3%
Patrimônio Líq.
0,3
1,3 Corporativa: 108,6% CDI a.a.
Curto Custo Médio
Corp. 1,5 Financiamento: TR + 8,1% a.a.
1,5 1,5
Corp. Corp. Duration 2,8 anos 2,7 anos
1,7
1,1 0,5
Financ. Curto Prazo 14% 15%
0,6 0,5 Longo
Financ. Financ.
Dívida Dívida Dívida Prazo Caixa e Dívida Longo Prazo 86% 85%
Bruta 2T18 Bruta 1T19 Bruta 2T19 Disponib. Liquída
Div Liq /
PL
33
Release de Resultados – 2T19 | 2019
GERAÇÃO DE CAIXA
150
34
Release de Resultados – 2T19 | 2019
EVENTOS SUBSEQUENTES
35
Release de Resultados – 2T19 | 2019
ANEXO I – BALANÇO PATRIMONIAL
36
Release de Resultados – 2T19 | 2019
ANEXO II – DEMONSTRAÇÃO DE RESULTADO
2019 2018
Dos Imóveis Vendidos e Revendidos (644) (577) 11,6% (1.221) (776) 57,3%
Loteamentos (6) (6) -5,3% (12) (12) -2,9%
Provisão Para Distrato 9 10 -14,1% 19 -
Da Prestação de Serviços e Outras (3) (5) -31,8% (8) (6) 32,0%
Custo das Vendas e Serviços Realizados (644) (577) 11,5% (1.221) (794) 53,8%
Lucro (Prejuízo) Bruto Operacional 293 249 17,7% 542 296 83,0%
Lucro Antes da Participação dos Acionistas não Controladores 142 61 131,7% 204 (54) n.a
Parcela de Lucro atribuida aos acionistas não controladores (28) (13) 119,1% (41) (26) 59,8%
37
Release de Resultados – 2T19 | 2019
ANEXO III – RECONHECIMENTO DE RECEITA
*Inclui apenas receitas decorrentes das atividades de Incorporação Imobiliária Residencial
38
Release de Resultados – 2T19 | 2019
ANEXO IV – LANÇAMENTOS
VGV 2
Empreendimento Trimestre Mês Região Area Útil (m ) Unidades Produto % CBR
(R$ MM)
1 Vivaz Itaquera 1T19 jan-19 SP 86,2 38,21 475 MCMV 2 e 3 100%
2 Atmosfera Brooklin 1T19 mar-19 SP 141,9 71,65 219 Alto Padrão 100%
3 Living Wish Panamby 1T19 mar-19 SP 125,3 88,51 210 Médio 80%
4 Ville Texas 1T19 mar-19 MG 43,4 47,00 336 MCMV 2 e 3 49%
5 Ville Estancia 1T19 mar-19 MG 17,0 47,00 92 MCMV 2 e 3 49%
6 Plano & Pirituba - Serra da Velha 1T19 mar-19 SP 65,5 40,42 400 MCMV 2 e 3 50%
7 Plano & Estação Campo Limpo - Serra Ribeiro III 1T19 mar-19 SP 38,6 34,16 242 MCMV 2 e 3 50%
8 Ville Firenze 1T19 mar-19 MG 15,0 47,00 88 MCMV 2 e 3 49%
9 Ville Vermont 1T19 mar-19 MG 13,6 47,00 96 MCMV 2 e 3 49%
10 Skyline Jockey 2T19 abr-19 SP 182,4 113,98 183 Alto Padrão 70%
11 Living Wish Mooca 2T19 abr-19 SP 122,1 96,95 177 Médio 100%
12 Vista Park - Fase 5 2T19 abr-19 SP INT 63,2 56,44 248 Médio 100%
13 Prime Altos Do Germânia 2T19 abr-19 Sul 59,2 61,22 137 Médio 80%
14 ON 2T19 abr-19 RJ 209,7 101,38 126 Alto Padrão 100%
15 Único Sacomã 2T19 abr-19 SP 66,0 40,77 374 MCMV 2 e 3 50%
16 Ville Everest 2T19 abr-19 MG 10,5 47,00 60 MCMV 2 e 3 49%
17 Living Dream Panamby 2T19 mai-19 SP 108,6 69,37 232 Médio 80%
18 Vivaz Jardim Pirituba 2T19 mai-19 SP 89,5 42,98 472 MCMV 2 e 3 100%
19 Start Tijuca 2T19 mai-19 RJ 47,4 67,56 96 Médio 100%
20 JP Redenção 2T19 mai-19 Sul 76,6 26,84 329 Alto Padrão 80%
21 Dez Gamelinha 2T19 jun-19 SP 66,7 41,52 399 MCMV 2 e 3 50%
22 Viva Mais São Gonçalo 2T19 jun-19 RJ 61,5 45,43 400 MCMV 2 e 3 50%
23 Grandmond 2T19 jun-19 SP 204,6 133,48 164 Alto Padrão 96%
24 Greenmond 2T19 jun-19 SP 194,3 82,24 252 Alto Padrão 96%
25 Living Elegance São Paulo 2T19 jun-19 SP 131,3 64,66 287 Médio 100%
26 Nativ Tatuapé 2T19 jun-19 SP 251,0 90,02 352 Alto Padrão 50%
27 Ville Cristal 2T19 jun-19 MG 13,4 47,00 96 MCMV 2 e 3 49%
28 Ville Hollywood - Fase III 2T19 jun-19 MG 15,2 47,00 76 MCMV 2 e 3 49%
29 Plano & Estação Vila Sônia Caminho do Engenho 2T19 jun-19 SP 63,2 29,59 379 MCMV 2 e 3 50%
30 Plano & Parque do Carmo Iososuke I 2T19 jun-19 SP 50,1 40,41 298 MCMV 2 e 3 50%
Total 30 2.633,1 1.807 7.295 79%
2T19
VGV Lançado (R$ MM) VGV Lançado CBR (R$ MM) % CBR Unidades Preço Médio (m²) VGV Permutado (R$ MM) % Vendido com permuta
Por Região
2T19 2T18 Var% 2T19 2T18 Var% 2T19 2T18 Var p.p. 2T19 2T18 Var% 2T19 2T18 Var% 2T19 2T18 Var% 2T19 2T18 Var p.p.
São Paulo 1.530 613 149,4% 1.188 348 241,8% 77,6% 56,7% 21,0 p.p 3.569 2.037 75,2% 6.827 6.224 9,7% 77 34 127,6% 52,6% 51,8% 0,9 p.p
São Paulo - Interior 63 62 2,4% 122 62 97,6% 193,0% 100,0% 93,0 p.p 248 143 73,4% 4.518 6.089 -25,8% 6 15 -60,4% 31,9% 0,0% 31,9 p.p
Rio de Janeiro 319 148 115,4% 288 111 159,5% 90,3% 75,0% 15,3 p.p 622 712 -12,6% 8.115 4.568 77,6% 33 0 0,0% 62,4% 41,0% 21,4 p.p
Minas Gerais 39 0 0,0% 19 0 0,0% 49,0% 0,0% 49,0 p.p 232 0 0,0% 3.587 0 0,0% 7 0 0,0% 82,3% 0,0% 82,3 p.p
Espírito Santo 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Norte 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Centro Oeste 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Sul 136 158 -14,2% 125 121 2,9% 91,7% 76,5% 15,2 p.p 466 246 89,4% 7.777 10.500 -25,9% 13 0 0,0% 84,1% 30,1% 54,0 p.p
Nordeste 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Total 2.087 981 112,6% 1.741 641 171,5% 83,5% 65,3% 18,1 p.p 5.137 3.138 63,7% 6.825 6.285 8,6% 135 49 174,1% 57,0% 45,3% 11,7 p.p
6M19
VGV Lançado (R$ MM) VGV Lançado CBR (R$ MM) % CBR Unidades Preço Médio (m²) VGV Permutado (R$ MM) % Vendido, com permuta
Por Região
6M19 6M18 Var% 6M19 6M18 Var% 6M19 6M18 Var p.p. 6M19 6M18 Var% 6M19 6M18 Var% 6M19 6M18 Var% 6M19 6M18 Var p.p.
São Paulo 1.987 768 158,7% 1.568 425 269,1% 78,9% 55,3% 23,6 p.p 5.115 2.969 72,3% 6.582 5.798 13,5% 93 34 173,5% 64,1% 44,8% 19,3 p.p
São Paulo - Interior 63 176 -64,1% 122 176 -30,6% 193,0% 100,0% 93,0 p.p 248 348 -28,7% 4.518 8.731 -48,3% 6 17 -63,3% 80,2% 7,5% 72,8 p.p
Rio de Janeiro 319 265 20,3% 288 154 87,0% 90,3% 58,1% 32,2 p.p 622 1.418 -56,1% 8.115 4.104 97,7% 33 5 508,0% 92,0% 44,4% 47,6 p.p
Minas Gerais 128 0 0,0% 63 0 0,0% 49,0% 0,0% 49,0 p.p 844 0 0,0% 3.230 0 0,0% 9 0 0,0% 37,2% 0,0% 37,2 p.p
Espírito Santo 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Norte 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Centro Oeste 0 48 -100,0% 0 24 -100,0% 0,0% 50,0% -50,0 p.p 0 268 -100,0% 0 3.589 -100,0% 0 6 -100,0% 0,0% 26,9% -26,9 p.p
Sul 136 158 -14,2% 125 121 2,9% 91,7% 76,5% 15,2 p.p 466 246 89,4% 7.777 10.500 -25,9% 13 0 0,0% 90,1% 30,1% 60,0 p.p
Nordeste 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p 0 0 0,0% 0 0 0,0% 0 0 0,0% 0,0% 0,0% 0,0 p.p
Total 2.633 1.416 86,0% 2.165 900 140,6% 82,2% 63,6% 18,7 p.p 7.295 5.249 39,0% 6.473 5.761 12,3% 153 62 147,7% 65,8% 40,6% 25,2 p.p
VGV Lançado (R$ MM) VGV Lançado CBR (R$ MM) % CBR Unidades Preço Médio (m²) VGV Permutado (R$ MM) % Vendido, com permuta
Por Produto
6M19 6M18 Var% 6M19 6M18 Var% 6M19 6M18 Var p.p. 6M19 6M18 Var% 6M19 6M18 Var% 6M19 6M18 Var% 6M19 6M18 Var p.p.
Alto padrão 1.261 432 191,6% 1.048 299 250,3% 83,1% 69,2% 13,9 p.p 1.625 539 201,5% 9.268 11.393 -18,6% 110 9 1069,7% 67,6% 35,8% 31,8 p.p
Médio 657 198 231,0% 673 171 293,3% 102,4% 86,2% 16,2 p.p 1.387 401 245,9% 6.537 6.552 -0,2% 25 35 -27,9% 56,2% 62,8% -6,7 p.p
MCMV 2 e 3 716 785 -8,8% 444 430 3,4% 62,1% 54,8% 7,3 p.p 4.283 4.309 -0,6% 4.070 4.422 -8,0% 18 18 0,3% 68,3% 39,2% 29,1 p.p
Total 2.633 1.416 86,0% 2.165 900 140,6% 82,2% 63,6% 18,7 p.p 7.295 5.249 39,0% 6.473 5.761 12,3% 153 62 147,7% 65,8% 40,6% 25,2 p.p
39
Release de Resultados – 2T19 | 2019
ANEXO V – VENDAS
2T19
Vendas Contratadas (R$ MM) Unidades Área Útil Vendida (m²) Preço Médio (R$/m²) % CBR
Por Região
2T19 2T18 Var % 2T19 2T18 Var % 2T19 2T18 Var % 2T19 2T18 Var % 2T19 2T18 Var p.p.
São Paulo 1.192 740 61,2% 3.275 2.131 53,7% 150.608 119.547 26,0% 8.593 6.928 24,0% 70,2% 60,6% 9,6 p.p
São Paulo - Interior 105 94 11,5% 385 295 30,5% 42.681 53.601 -20,4% 5.158 5.552 -7,1% 87,8% 92,5% -4,7 p.p
Rio de Janeiro 379 147 157,4% 802 654 22,6% 46.407 53.946 -14,0% 9.485 4.992 90,0% 87,5% 72,7% 15,0 p.p
Minas Gerais 49 -1 -9201,2% 263 0 0,0% 8.510 5.681 49,8% 15.389 0 0,0% 0,0% 0,0% 0,0 p.p
Espírito Santo 1 3 -80,5% 2 14 -85,7% 259 992 -73,9% 4.543 3.769 20,5% 60,0% 66,9% -6,9 p.p
Norte 4 12 -66,8% 11 41 -73,2% 1.148 5.228 -78,0% 4.304 3.799 13,3% 100,0% 91,3% 8,7 p.p
Centro Oeste 25 15 60,8% 36 50 -28,0% 5.380 4.111 30,9% 4.838 4.458 8,5% 50,0% 50,0% 0,0 p.p
Sul 156 38 316,3% 453 52 771,2% 17.509 9.917 76,6% 9.929 9.050 9,7% 86,2% 67,1% 19,2 p.p
Nordeste 6 12 -49,0% 11 20 -45,0% 927 2.246 -58,7% 7.628 5.731 33,1% 84,8% 89,7% -5,0 p.p
Total 1.917 1.061 80,7% 5.238 3.257 60,8% 273.428 255.269 7,1% 8.439 6.237 35,3% 75,2% 65,9% 9,4 p.p
Vendas Contratadas(R$ MM) Unidades Área Útil Vendida (m²) Preço Médio(R$/m²) % CBR
Por Produto
2T19 2T18 Var % 2T19 2T18 Var % 2T19 2T18 Var % 2T19 2T18 Var % 2T19 2T18 Var p.p.
Alto padrão 931 459 102,9% 1.388 591 134,9% 112.544 97.050 16,0% 10.901 9.106 19,7% 76,3% 66,2% 10,1 p.p
Médio 487 211 130,9% 1.123 565 98,8% 156.220 141.419 10,5% 7.142 5.114 39,7% 94,3% 88,9% 5,4 p.p
MCMV 2 e 3 499 391 27,6% 2.727 2.101 29,8% 4.664 16.799 -72,2% 3.786 4.108 -7,8% 54,6% 53,1% 1,5 p.p
Total 1.917 1.061 80,7% 5.238 3.257 60,8% 273.428 255.269 7,1% 8.439 6.237 35,3% 75,2% 65,9% 9,4 p.p
6M19
Vendas Contratadas (R$ MM) Unidades Área Útil Vendida (m²) Preço Médio (R$/m²) % CBR
Por Região
6M19 6M18 Var % 6M19 6M18 Var % 6M19 6M18 Var % 6M19 6M18 Var % 6M19 6M18 Var p.p.
São Paulo 1.795 1.101 63,1% 4.994 3.466 44,1% 243.883 194.784 25,2% 8.075 6.645 0,0% 70,7% 61,3% 9,5 p.p
São Paulo - Interior 222 148 50,1% 843 480 75,6% 89.264 93.122 -4,1% 4.990 5.318 -6,2% 83,0% 87,9% -5,1 p.p
Rio de Janeiro 526 292 79,9% 1.210 1.270 -4,7% 80.323 94.512 -15,0% 8.095 5.159 56,9% 84,9% 66,2% 18,7 p.p
Minas Gerais 137 1 14193,4% 834 9 9166,7% 16.924 13.939 21,4% 19.675 0 0,0% 50,0% 100,0% -50,0 p.p
Espírito Santo 3 5 -44,3% 8 22 -63,6% 787 1.504 -47,7% 4.360 3.660 19,1% 60,0% 69,4% -9,4 p.p
Norte 10 22 -56,5% 30 67 -55,2% 2.696 8.920 -69,8% 4.229 3.880 9,0% 91,9% 81,0% 11,0 p.p
Centro Oeste 29 30 -5,5% 49 125 -60,8% 7.061 6.939 1,8% 4.821 5.005 -3,7% 50,0% 50,0% 0,0 p.p
Sul 229 45 404,5% 557 69 707,2% 27.077 17.211 57,3% 10.048 8.540 17,7% 86,0% 61,7% 24,4 p.p
Nordeste 12 30 -61,2% 20 46 -56,5% 2.229 6.270 -64,5% 6.580 5.727 14,9% 76,7% 68,7% 8,0 p.p
Total 2.961 1.674 76,9% 8.545 5.554 53,9% 470.245 437.202 7,6% 7.870 6.060 29,9% 74,3% 64,7% 9,4 p.p
Vendas Contratadas (R$ MM) Unidades Área Útil Vendida (m²) Preço Médio (R$ mil/m²) % CBR
Por Produto
6M19 6M18 Var % 6M19 6M18 Var % 6M19 6M18 Var % 6M19 6M18 Var % 6M19 6M18 Var p.p.
Alto padrão 1.357 666 103,8% 1.962 862 127,6% 187.571 162.378 15,5% 10.486 9.005 16,5% 78,4% 67,8% 10,6 p.p
Médio 726 313 132,0% 1.715 887 93,3% 272.419 243.952 11,7% 6.655 4.997 33,2% 92,2% 90,6% 1,7 p.p
MCMV 2 e 3 878 695 26,3% 4.868 3.805 27,9% 10.255 30.872 -66,8% 3.761 4.167 -9,7% 53,1% 50,2% 2,9 p.p
Total 2.961 1.674 76,9% 8.545 5.554 53,9% 470.245 437.202 7,6% 7.870 6.060 29,9% 74,3% 64,7% 9,4 p.p
40
Release de Resultados – 2T19 | 2019
ANEXO VI – TERRENOS
Estoque de Terrenos
VGV Potencial VGV Potencial Permuta sobre o
Por Região com Permuta sem Permuta Terrenos Unidades valor do % CBR
(R$ MM) (R$ MM) terreno
São Paulo 7.072 6.303 34 12.579 56,9% 89,7%
São Paulo - Interior 4.178 3.596 16 15.336 81,5% 90,5%
Rio de Janeiro 21.785 17.469 27 44.715 80,6% 91,9%
Minas Gerais 321 321 6 1.107 0,0% 90,0%
Norte 2.967 2.880 15 4.013 39,9% 77,8%
Centro Oeste 673 540 7 3.189 96,5% 68,5%
Sul 989 882 9 2.317 51,7% 88,0%
Nordeste 1.339 1.284 2 2.778 67,0% 87,1%
Total 39.324 33.275 116 86.033 74,6% 89,6%
Aquisição de Terrenos
VGV Potencial VGV Potencial Permuta sobre o
Por Região com Permuta sem Permuta Terrenos Unidades valor do % CBR
(R$ MM) (R$ MM) terreno
São Paulo 264 239 1 330 41,1% 100,0%
São Paulo - Interior 0 0 0 0 0,0% 0,0%
Rio de Janeiro 0 0 0 0 0,0% 0,0%
Minas Gerais 0 0 0 0 0,0% 0,0%
Espírito Santo 0 0 0 0 0,0% 0,0%
Norte 0 0 0 0 0,0% 0,0%
Centro Oeste 0 0 0 0 0,0% 0,0%
Sul 66 60 1 352 62,5% 80,0%
Nordeste 0 0 0 0 0,0% 0,0%
Total 330 298 2 682 44,2% 96,0%
,
41
Release de Resultados – 2T19 | 2019
42
Release de Resultados – 2T19 | 2019
Glossário
VGV: Valor Geral de Vendas, que é o montante em R$ que pode ser obtido ao
Vendas contratadas: somatória dos valores das unidades vendidas que tenham
contratos assinados.
obra. A receita é reconhecida até o limite da relação "custo incorrido / custo total".
Lucro por ação: lucro líquido do período dividido pela quantidade de ações (no
proprietário do terreno com unidades (no caso da permuta física) ou com o fluxo de caixa
43
Earnings Release – 2Q19 | 2019
2
Earnings Release – 2Q19 | 2019
MESSAGE FROM MANAGEMENT
Cyrela recorded high operating income once again in 2Q19. Launches performed
well for another quarter, with a sales speed of 57.0%. It is worth noting the high-end and
mid-high segments, which accounted for most of the 2Q19 launches. In addition, sales
almost hit the mark of R$2 billion during the quarter, and the number of cancellations fell
when compared with recent years.
Cyrela recorded cash generation of R$196 million and net income of R$114 million
in 2Q19. Our operating and financial data improved slightly compared to the previous
quarters, reflecting not only a better overall economic situation, but also Management’s
internal efforts. We are confident Cyrela’s team is fully prepared to ensure we will continue
having successful launches and inventory sales will continue recovering.
3
Earnings Release – 2Q19 | 2019
MAIN INDICATORS
2Q19 2Q18 2Q19 x 2Q18 1Q19 2Q19 x 1Q19 6M19 6M18 6M19 x 6M18
Launches (1)
Number of Launches 21 12 75.0% 9 133.3% 30 18 66.7%
Launched PSV - R$ Million (100%) 2,087 981 112.6% 547 281.7% 2,633 1,416 86.0%
Launched PSV - R$ Million (%CBR) 1,741 641 171.5% 424 310.7% 2,165 900 140.6%
Cyrela's Share 83.5% 65.3% 18.1 p.p. 77.6% 5.9 p.p. 82.2% 63.6% 18.7 p.p.
PSV Swapped - R$ Million (100%) 135 49 174.1% 18 661.9% 153 62 147.7%
Average Price per sq. m. (R$) (ex-lots) 6,825 6,285 8.6% 5,126 33.1% 6,473 5,761 12.3%
Usable Area Launched (sq. m.) 305,718 156,145 95.8% 106,620 186.7% 412,338 245,719 67.8%
Units Launched 5,137 3,138 63.7% 2,158 138.0% 7,295 5,249 39.0%
(2)
Sales
Pre-Sales Contracts - R$ Million (100%) 1,917 1,061 80.7% 1,044 83.6% 2,961 1,674 76.9%
Pre-Sales Contracts - R$ Million (%CBR) 1,442 699 106.4% 757 90.6% 2,199 1,084 102.9%
Cyrela's Share 75.2% 65.9% 9.4 p.p. 72.5% 2.8 p.p. 74.3% 64.7% 9.5 p.p.
Average Price per sq. m. (R$) (ex-lots) 8,439 6,237 35.3% 7,043 19.8% 7,870 6,060 29.9%
Units Sold 5,238 3,257 60.8% 3,307 58.4% 8,545 5,554 53.9%
Deliveries
Delivered PSV (100%) 832 2,145 -61.2% 357 132.8% 1,189 3,150 -62.3%
Delivered Units 3,015 5,075 -40.6% 1,445 108.7% 4,460 8,282 -46.1%
Landbank
PSV with exchange - R$ Million (100%) 39,324 43,372 -9.3% 41,068 -4.2% 39,324 43,372 -9.3%
PSV without exchange - R$ Million (100%) 33,275 36,586 -9.1% 34,814 -4.4% 33,275 36,586 -9.1%
Landbank (thd sq. m.) 9,359 11,588 -19.2% 9,989 -6.3% 9,359 11,588 -19.2%
% Swap over land value 74.6% 75.0% -0.4 p.p. 74.6% 0.0 p.p. 74.6% 75.0% -0.4 p.p.
% CBR 90% 89% 0.9 p.p. 90% -0.2 p.p. 89.6% 88.8% 0.9 p.p.
Financial Indicators
Net Revenue (R$ Million) 937 640 46.5% 826 13.4% 1,763 1,090 61.7%
Gross Profit (R$ Million) 293 171 71.0% 249 17.7% 542 296 83.0%
Net Income (R$ Million) 114 (28) n.a 48 135.2% 162 (80) n.a
Gross Margin 31.3% 26.8% 4.5 p.p. 30.1% 1.2 p.p. 30.7% 27.2% 0.1 p.p.
Net Margin 12.2% -4.4% n.a 5.9% 6.3 p.p. 9.2% -7.3% n.a
Earnings per Share (R$) (³) 0.30 (0.07) n.a 0.13 135.1% 0.42 (0.21) n.a
4
Earnings Release – 2Q19 | 2019
OPERATING PERFORMANCE
Note: detailed information on launches can be found at the end of this report in the appendix tables.
LAUNCHES1
Launched PSV
(in R$ million – 100%)
+86.0%
2,633
+112.6%
2,087
1,261 High end
1,119 1,416
432
981 657 Middle
318 198
532
198
785 716 MCMV 2 and 3
465 436
Cyrela’s share (%CBR) in the 2Q19 launches stood at 83%, up from 65% in 2Q18.
In 6M19, the %CBR was 82% vs. 64% in the same period of 2018.
1
Note: Reviewed information compared to the Operating Preview
5
Earnings Release – 2Q19 | 2019
Excluding swaps and based on the %CBR alone, launches amounted to R$1,5701
million in 2Q19, 160.0% up from R$604 million in 2Q18. In the semester, launches reached
R$1,979 million vs. R$ 856 million in the 6M18.
Launched PSV
Ex-Swap (in R$ million - %CBR)
+131.2%
+160.0%
1,979
1,570
856
604
The main launches in 2Q19 were: (i) “Skyline Jockey” in the city of São Paulo, with
a Pre-Sales Value (PSV) of R$190.1 million and 80% sold in the quarter; (ii) “Living Wish
Mooca” also in São Paulo, with a Pre-Sales Value (PSV) of R$122.1 million and 100% sold;
(iii) “JP Redenção” in South region, with a Pre-Sales Value (PSV) of R$79.5 million and 100%
sold and; (iv) “ON” in Rio de Janeiro, launched with a Pre-Sales Value (PSV) of R$212.6
million, 80% sold in the quarter.
1
Note: Reviewed information compared to the Operating Preview
6
Earnings Release – 2Q19 | 2019
The breakdown of lauches by geographical region and segment in the year can be
seen below:
Launches per Region – 2019 Launches per Product – 2019
Others
South
5.2% MCMV 2 and 3
Rio de Janeiro 4.9% 27.2%
12.1%
São Paulo - Other Cities 2.4% 47.9% High end
75.5% 25.0%
São Paulo
Middle
Of the total PSV launched in the quarter, 80% will be recognized through full
consolidation and 20% through the equity method.
7
Earnings Release – 2Q19 | 2019
SALES1
Note: detailed information on pre-sales can be found at the end of this report in the appendix tables.
Net pre-sales came to R$1,917 million in 2Q19, up 80.7% from the amount
registered in 2Q18 (R$1,061 million). In the semester, total pre-sales accounted for R$2,961
million, being 76.9% higher than the 6M18.
Pre Sales
(in R$ million – 100%)
+76.9%
2,961
+80.7%
1,357 High end
1,917
1,674
931
666
1,061 726 Middle
459 313
487
211 878 MCMV 2 and 3
695
391 499
The Company’s share in pre-sales stood at 75% in 2Q19 versus 66% in 2Q18. In
6M19 Cyrela’s stake was 74% vs. 65 in 2018.
Of the net sales recorded in 2Q19, 73% will be recognized through full consolidation
and 27% through the equity method.
1
Note: Reviewed information compared to the Operating Preview
8
Earnings Release – 2Q19 | 2019
In the quarter, R$242 million of total net pre-sales refers to finished inventory sales
(13%), R$486 million refers to under construction inventory sales (25%) and R$1,189
million refers to sales of launches (62%). The speed of sales of projects launched in 2Q19
reached 57.0%.
Pre Sales
(in R$ million – 100%)
+76.9%
2,961
+80.7%
1,469
1,917
1,674
1,189 631
1,061
975
505
720
486
373
517
182 242 323
9
Earnings Release – 2Q19 | 2019
Excluding swaps and considering only %CBR, sales volume reached R$1,345 million
in 2Q19, 100.8% higher than the same period of 2018 (R$670 million in 2Q18). In the
semester, sales accounted for R$2,091 million comparing to R$1,049 million in 6M18.
Sales
Ex-Swap
(in R$ million – %CBR)
+99.3%
2,091
100.8%
1,345
1,049
670
10
Earnings Release – 2Q19 | 2019
The breakdown of 2Q19 sales by geographical region shows that São Paulo
accounted for 68.1% of total, followed by Rio de Janeiro at 17.8%.
The breakdown of sales by geographical region and segment can be seen below:
Others
South
6.4%
7.7% MCMV 2 and 3
29.7%
Rio de Janeiro 17.8% 45.8% High end
60.6%
São Paulo
7.5%
São Paulo - Other Cities 24.5%
Middle
11
Earnings Release – 2Q19 | 2019
SALES SPEED (SOS)
Operational data resulted in a Sales over Supply (SoS) ratio of 52.7% for the 12-
month period, above the 37.9% SoS posted in the same period of the previous year, and
above the SoS of 49.6% of 1Q19.
SOS LTM
As regards the sales speed by vintage, 57% of the 2Q19 vintage has been sold.
2Q19 57%
12
Earnings Release – 2Q19 | 2019
INVENTORIES
At the end of 2Q19, the inventory at market value amounted to R$5,211 million
(100%) and R$4,305 million (%CBR). There was a quarter-over-quarter increase of 3.8%
in the total inventory at market value.
From the total inventory in the amount of R$5,211 million, the share to be
consolidated into the Company’s revenues is R$4,228 million (%CBR R$3,787 million),
whereas the amount of R$983 million (%CBR R$518 million) will be accounted for under
the “Equity Income” line.
+3.8% Others
12.8%
Inventory Sales of Launches Sales of Price change Inventory
1Q19 inventories 2Q19 launches 2Q19 São Paulo - Other Cities
2Q19
13
Earnings Release – 2Q19 | 2019
-7.9%
2,216
-242 2,041
95 -27
The share of the total inventory to be consolidated into the Company’s revenues is
R$1,753 million (%CBR R$1,607 million), whereas R$288 million (%CBR R$156 million) will
be accounted for under the “Equity Income” line.
14
Earnings Release – 2Q19 | 2019
LANDBANK
Note: detailed information on landbank can be found at the end of this report in the appendix tables.
At the close of 2Q19, the Company’s landbank amounted 9.4 million sq. m. of
marketable area, with total potential sales of R$39 billion. Cyrela’s share in the landbank
is 90%, equivalent to R$35.3 billion.
In 2Q19, Cyrela acquired 2 landplots, in São Paulo and South regions, with potential
PSV of R$329.5 million. In addition, the Company canceled/sold 4 plots of land.
Landbank on 06.30.2019*
75%
32.2 Swaps
High end
5.3
Others
15
Earnings Release – 2Q19 | 2019
DELIVERIES
Note: detailed information on delivered units can be found in the appendix tables at the end of this report.
Cyrela delivered 12 projects in the quarter, with 3,015 units totaling a PSV of
R$832 million on the dates of their respective launches. In 6M19, 17 projects were
launched, with 4,460 units totaling a PSV of R$1,189 million.
Deliveries
-62%
3,150
288 Others*
32 South
North
Rio de Janeiro
-61%
São Paulo**
2,145
1,560
1,189
1,365 118
56
832
333
118
56 1,271
243
683
492 415
Note: *Espirito Santo, Midwest and Minas Gerais. **São Paulo and São Paulo Other Cities.
16
Earnings Release – 2Q19 | 2019
CONSTRUCTION SITES
Projects in Progress
91
91 91
7 8% South 4
Partners
High end 15
Midwest (4)
12
Middle 16 MG (4)
RJ
In line with its strategic guidelines, the Company manages a large share of the
construction sites, so as to ensure the execution monitoring of the works. At the close of
the quarter, 92% of the construction sites were managed by the Company's own teams or
joint ventures. This corroborates Cyrela’s commitment to cost management and product
quality.
Construction Projects
91
84 83 7
4% 80 4% 79 4%
Partners 3 11%
3 3 9 8%
17
Earnings Release – 2Q19 | 2019
Economic and Financial Performance
REVENUE
The Company’s total net revenue accounted for R$937 million in 2Q19, 46.5% higher
than the R$640 million in 2Q18, and up 13.4% from the amount of R$826 million registered
in the 1Q19. In 6M19 net revenue amounted to R$1,763 million, up 61.7% year-over-year.
Net Revenue
(R$ million)
+61.7%
1,763
+46.5% +13.4%
1,090
937
826
640
18
Earnings Release – 2Q19 | 2019
COST OF GOODS SOLD AND/OR SERVICES RENDERED
Total costs came to R$644 million, representing an increase of 37.5% over 2Q18 and
up 11.5% over 1Q19. In the semester, costs amounted to R$1,221 million, 53.8% higher
than the 6M18.
Costs
(R$ million)
+53.8%
1,221
19
Earnings Release – 2Q19 | 2019
GROSS MARGIN
The Company's gross margin stood at 31.3% in 2Q19, up 1.2 p.p. from the margin of
30.1% presented in 1Q19 and 4.5 p.p. up from the 26.8% margin reported in 2Q18. In
6M19 gross margin was 30.7%, up 3.6 p.p year-over-year.
Adjusted gross margin stood at 33.2% in 2Q19, 0.2 p.p. up from the adjusted gross
margin in 1Q19 and 1.9 p.p. higher than the adjusted gross margin recorded in 2Q18. In
the semester, adjusted gross margin was 33.1%, up 1.0 p.p. vs. 6M18.
The increase in gross margin in the quarter can be mainly explained by higher
recognition of launches in the Company's results, which typically have higher margins.
20
Earnings Release – 2Q19 | 2019
Gross Margin Evolution
26.8% 27.2%
21
Earnings Release – 2Q19 | 2019
SALES TO BE RECOGNIZED
At the close of 2Q19, net revenues from sales to be recognized totaled R$2,341
million. Gross margin from revenues to be recognized stood at 38.6% during the quarter,
0.6 p.p. down than 2Q18 and 0.6 p.p. down on 1Q19.
It is worth noting that the gross backlog margin does not consider the PVA effect
and SFH-related financing costs. These effects usually have an impact of between 5.0 - 7.0
p.p. on margins.
Backlog Margin
-0.6 p.p.
40.0% 39.2% 38.6%
Sales to be Recognized (R$ MM) 2Q19 1Q19 2Q19 x 1Q19 2Q18 2Q19 x 2Q18
Gross Margin to be Recognized 38.6% 39.2% -0.6 p.p. 40.0% -1.4 p.p.
22
Earnings Release – 2Q19 | 2019
SELLING EXPENSES
Selling expenses totaled R$98 million in 2Q19, R$10 million higher than 1Q19 and an
increase of R$14 million from 2Q18. In the semester, selling expenses amounted to R$
186 million, an increase of R$ 29 million vs. 6M18.
23
Earnings Release – 2Q19 | 2019
GENERAL & ADMINISTRATIVE EXPENSES
24
Earnings Release – 2Q19 | 2019
FINANCIAL RESULT
The Company recorded positive financial result of R$18 million in 2Q19, versus R$2
million positive in 1Q19 and R$4 million positive in 2Q18. In 6M19 financial result accounted
for R$20 million vs. R$ 7 milion in 6M18.
Financial Result
2Q19 1Q19 2Q18 6M19 6M18
2Q19 x 1Q19 2Q19 x 2Q18 6M19 x 6M18
R$ MM R$ MM R$ MM R$ MM R$ MM
Financial Expenses
SFH Interest (7) (9) -23.4% (26) -72.0% (17) (55) -69.5%
Interest on Corporate Loans (23) (30) -23.8% (15) 48.8% (52) (33) 58.6%
Capitalized Interest 4 5 -33.6% 18 -79.4% 9 40 -77.4%
Sub Total (26) (34) -22.1% (23) 12.2% (60) (47) 26.4%
Monetary Adjustment on Loans (0) (0) -66.8% (0) -10.5% (0) (3) -93.4%
Bank Expenses (2) (2) -7.9% (3) 100.0% (5) (3) 64.2%
Other financial expenses (3) (2) 43.5% (2) 22.1% (5) (4) 13.4%
Total Financial Expenses (31) (38) -17.9% (29) 9.8% (70) (57) 21.4%
Financial Revenues
Income on Investments 26 28 -7.3% 18 43.2% 54 37 44.7%
Income on Receivables - - 0.0% - 0.0% - - 0.0%
Monetary Adjustment 3 4 -5.8% 4 -20.8% 7 7 5.4%
Other financial income 20 9 134.5% 10 96.7% 29 21 38.3%
Total Financial Revenues 49 40 23.0% 33 51.2% 89 65 38.5%
25
Earnings Release – 2Q19 | 2019
NET INCOME AND NET MARGIN
In addition to the accounts detailed and discussed above, it is worth noting the
following items:
(i) Positive impact from: (i) R$35 million from Cyrela's share in Cury’s net
income and, (ii) R$8 million positive from company’s share in “Skyline
Jockey” project, both recognized under the “Equity” line.
As a result of the performance described above, the Company recorded net income
of R$114 million in 1Q19, versus net income of R$48 million in 1Q19 and R$28 million net
loss in 2Q18. In the semester, net income amounted to R$162 million vs. total net loss of
R$80 million in 6M18.
In 2Q19, the Company’s earnings per share (EPS) was R$0.30, compared to a
positive EPS of R$0.13 in 1Q19 and negative R$0.07 in 2Q18.
26
Earnings Release – 2Q19 | 2019
600 EPS
0.5
550 0.4
0.30
500 0.3
450 0.13 0.2
400
0.1
350
0.0
300 -0.07 -0.1 *Total shares at the close of the quarter, not
250 including Treasury shares on the same date.
-0.2
200 384 384 384 **Number of shares without Treasury shares
150 -0.3 in millions.
100 -0.4
50 -0.5
0 -0.6
2Q18 1Q19 2Q19
EPS Shares ex-treasury
Net Profit
(R$ million)
162
114
48
-28
-80
2Q18 2Q19 1Q19 6M18 6M19
Net
-4.4% 12.2% 5.9% -7.3% 9.2%
Margin
27
Earnings Release – 2Q19 | 2019
Financial Statements Highlights Cost to be incurred
(ref, sold units – R$ million)
ACCOUNTS RECEIVABLE
12 Months 629.7
2Q19 1Q19
Accounts Receivable Chg % After 36 Months 2.5
R$ MM R$ MM
Units under construction 3,277 2,696 21.6% Receivables Schedule ¹
(in R$ million)
Finished Units 917 1,061 -13.6%
Total Accounts Receivable 4,194 3,757 11.6%
Construction Cost to be Realized 12 Months 1,907.5 2,403.4
(1,438) (1,156) 24.3%
from sold units
Construction Cost to be Realized
from inventory units
(571) (506) 12.8% 24 Months 807.0 992.6
(1) Economic Concept: considers full and immediate payment on the “Habite-se” date.
Cash Concept: Considers the Company’s projection for the actual cash receipt.
28
Earnings Release – 2Q19 | 2019
MARKETABLE REAL ESTATE
The main item under Inventory is land earmarked for future development, that
represented 45.9% of the total inventory on June 30, 2019.
In Cyrela’s Balance Sheet, the landbank totaled R$2,192 million, under “Marketable
Real Estate”.
2Q19 1Q19
Marketable Real Estate Chg %
R$ MM R$ MM
Units under construction 645 591 9.2%
Finished units 1,376 1,483 -7.2%
Landbank 2,192 2,187 0.2%
Suppliers 79 64 23.6%
Interest capitalized in inventories 157 168 -6.7%
Provision for Cancellations 320 296 8.0%
Total 4,768 4,788 -0.4%
In addition to the actual advance payments from customers, the “Advances from
Customers” account comprises liabilities, which stem from physical swaps in land
purchases (counterpart entries to land swaps), value at cost price. Under this account,
land for future development amounts to R$334 million and developed projects to R$238
million, totaling R$572 million, corresponding to the cost value of swapped units. Such
obligations shall be written off by following the same procedure as that used for sales
revenue recognition, with no actual cash outflows.
2Q19 1Q19
Advances from Customers Chg %
R$ MM R$ MM
Receiving of real estate sales 143 134 6.8%
Land for future incorporation 334 351 -4.9%
Incorpotared real estate units 238 200 18.9%
Total 715 685 4.3%
29
Earnings Release – 2Q19 | 2019
The short- and long-term “Accounts Payable for Real Estate Acquisition” lines amount
to R$482 million, R$372 million of which are related to developed projects.
2Q19 1Q19
Accounts Payable - Real estate acquisition Chg %
R$ MM R$ MM
Incorporated 372 359 3.6%
Others 110 92 19.6%
Total 482 451 6.9%
30
Earnings Release – 2Q19 | 2019
DEBT
Gross debt
On June 30, 2019, gross debt including accrued interest (R$ million)
(R$MM)
678
157 572
175
273 259
48 521 220
397 60 105
225
161 153
31
Earnings Release – 2Q19 | 2019
The Company’s net debt amounted to R$474 million, down 29.3% from 1Q19.
The Company’s leverage ratio, as measured by means of the Net Debt / Equity ratio,
showed a quarter-over-quarter decrease, down to 8.3% at the close of 2Q19,
reinforcing the commitment to maintain this index in healthy levels and ratifying the
financial strength of the company.
32
Earnings Release – 2Q19 | 2019
Debt
(R$ Billion)
2.4
2.1 Total Gross
2.0 2.0 Indicators
Debt Debt
0.3
1.3 Short Net Debt/
8.3%
Corp. Equity
1.5 1.5 1.5 Corporate: 108.6% CDI
Average Cost
Financing: TR + 8.1% p.y.
Corp. Corp. 1.7
Duration 2.8 y 2.7 y
1.1 Long 0.5
Loans 0.6 0.5 Short Term 14% 15%
Loans Loans
Long Term 86% 85%
Gross Gross Gross Term Cash and Net Debt
Debt 2Q18 Debt 1Q19 Debt 2Q19 Cash
Equivalents
Without Financing* = R$ -71 MM
14.4% 12.0% 8.3%
33
Earnings Release – 2Q19 | 2019
CASH GENERATION
In 2Q19, the Company recorded cash generation of R$196 million, versus R$150
million in 1Q19 and R$181 million in 2Q18.
+31.1% +8.4%
(R$ million)
196 196
181
150
34
Earnings Release – 2Q19 | 2019
SUBSEQUENT EVENTS
In July 2019, the Company issued a new Certificate of Real Estate Receivables (CRI)
in the amount of R$601.8 million, with total maturity of 60 months and yielding 100% of
CDI (Interbank Deposit Certificate).
In July 31, 2019, Cyrela undertook the payment of interim dividends that had been
approved on July 4, 2019, in a Board of Directors’ Meeting, in the amount of R$300 million.
35
Earnings Release – 2Q19 | 2019
ANNEX I – BALANCE SHEET
36
Earnings Release – 2Q19 | 2019
ANNEX II – INCOME STATEMENT
% %
2Q19 1Q19 6M19 6M18
Change Change
Real Estate Sales and Resales (644) (577) 11.6% (1,221) (776) 57.3%
Lots for Development (6) (6) -5.3% (12) (12) -2.9%
Cancellations Provision 9 10 -14.1% 19 -
Services Rendered and Others (3) (5) -31.8% (8) (6) 32.0%
Cost of Goods and/or Services Sold (644) (577) 11.5% (1,221) (794) 53.8%
Earnings Before Income Taxes on Profit and Shareholders 161 80 103.1% 241 (28) n.a
Income (Loss) Before Minority Interest 142 61 131.7% 204 (54) n.a
37
Earnings Release – 2Q19 | 2019
ANNEX III – REVENUE RECOGNITION
*Considers only revenues from Residential Real Estate Development activities
38
Earnings Release – 2Q19 | 2019
ANNEX IV – LAUNCHES
PSV Usable Area
Project Quarter Month Region Units Segment % CBR
(R$ MM) (sq. m.)
1 Vivaz Itaquera 1Q19 Jan-19 SP 86.2 38 475 MCMV 2 and 3 100%
2 Atmosfera Brooklin 1Q19 Mar-19 SP 141.9 72 219 High end 100%
3 Living Wish Panamby 1Q19 Mar-19 SP 125.3 89 210 Middle 80%
4 Ville Texas 1Q19 Mar-19 MG 43.4 47 336 MCMV 2 and 3 49%
5 Ville Estancia 1Q19 Mar-19 MG 17.0 47 92 MCMV 2 and 3 49%
6 Plano & Pirituba - Serra da Velha 1Q19 Mar-19 SP 65.5 40 400 MCMV 2 and 3 50%
7 Plano & Estação Campo Limpo - Serra Ribeiro III 1Q19 Mar-19 SP 38.6 34 242 MCMV 2 and 3 50%
8 Ville Firenze 1Q19 Mar-19 MG 15.0 47 88 MCMV 2 and 3 49%
9 Ville Vermont 1Q19 Mar-19 MG 13.6 47 96 MCMV 2 and 3 49%
10 Skyline Jockey 2Q19 Apr-19 SP 182.4 114 183 High end 70%
11 Living Wish Mooca 2Q19 Apr-19 SP 122.1 97 177 Middle 100%
12 Vista Park - Fase 5 2Q19 Apr-19 SP - Other 63.2 56 248 Middle 100%
13 Prime Altos Do Germânia 2Q19 Apr-19 South 59.2 61 137 Middle 80%
14 ON 2Q19 Apr-19 RJ 209.7 101 126 High end 100%
15 Único Sacomã 2Q19 Apr-19 SP 66.0 41 374 MCMV 2 and 3 50%
16 Ville Everest 2Q19 Apr-19 MG 10.5 47 60 MCMV 2 and 3 49%
17 Living Dream Panamby 2Q19 May-19 SP 108.6 69 232 Middle 80%
18 Vivaz Jardim Pirituba 2Q19 May-19 SP 89.5 43 472 MCMV 2 and 3 100%
19 Start Tijuca 2Q19 May-19 RJ 47.4 68 96 Middle 100%
20 JP Redenção 2Q19 May-19 South 76.6 27 329 High end 80%
21 Dez Gamelinha 2Q19 Jun-19 SP 66.7 42 399 MCMV 2 and 3 50%
22 Viva Mais São Gonçalo 2Q19 Jun-19 RJ 61.5 45 400 MCMV 2 and 3 50%
23 Grandmond 2Q19 Jun-19 SP 204.6 133 164 High end 96%
24 Greenmond 2Q19 Jun-19 SP 194.3 82 252 High end 96%
25 Living Elegance São Paulo 2Q19 Jun-19 SP 131.3 65 287 Middle 100%
26 Nativ Tatuapé 2Q19 Jun-19 SP 251.0 90 352 High end 50%
27 Ville Cristal 2Q19 Jun-19 MG 13.4 47 96 MCMV 2 and 3 49%
28 Ville Hollywood - Fase III 2Q19 Jun-19 MG 15.2 47 76 MCMV 2 and 3 49%
29 Plano & Estação Vila Sônia Caminho do Engenho 2Q19 Jun-19 SP 63.2 30 379 MCMV 2 and 3 50%
30 Plano & Parque do Carmo Iososuke I 2Q19 Jun-19 SP 50.1 40 298 MCMV 2 and 3 50%
Total 30 2,633.1 1,807 7,295 79%
2Q19
Launched PSV CBR Launched % CBR Units Averege Price PSV - Swaps % Sold with
Region
2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg p.p. 2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg p.p.
São Paulo 1,530 613 149.4% 1,188 348 241.8% 77.6% 56.7% 21.0 p.p 3,569 2,037 75.2% 6,827 6,224 9.7% 77 34 127.6% 52.6% 51.8% 0.9 p.p
São Paulo - Other Cities 63 62 2.4% 122 62 97.6% 193.0% 100.0% 93.0 p.p 248 143 73.4% 4,518 6,089 -25.8% 6 15 -60.4% 31.9% 0.0% 31.9 p.p
Rio de Janeiro 319 148 115.4% 288 111 159.5% 90.3% 75.0% 15.3 p.p 622 712 -12.6% 8,115 4,568 77.6% 33 0 0.0% 62.4% 41.0% 21.4 p.p
Minas Gerais 39 0 0.0% 19 0 0.0% 49.0% 0.0% 49.0 p.p 232 0 0.0% 3,587 0 0.0% 7 0 0.0% 82.3% 0.0% 82.3 p.p
Espírito Santo 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
North 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
Midwest 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
South 136 158 -14.2% 125 121 2.9% 91.7% 76.5% 15.2 p.p 466 246 89.4% 7,777 10,500 -25.9% 13 0 0.0% 84.1% 30.1% 54.0 p.p
Northeast 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
Total 2,087 981 112.6% 1,741 641 171.5% 83.5% 65.3% 18.1 p.p 5,137 3,138 63.7% 6,825 6,285 8.6% 135 49 174.1% 57.0% 45.3% 11.7 p.p
6M19
Launched PSV (R$ MM) CBR Launched PSV (R$ MM) % CBR Units Averege Price (per sq. m.) PSV - Swaps (R$ MM) % Sold with Swaps
Region
6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg p.p. 6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg p.p.
São Paulo 1,987 768 158.7% 1,568 425 269.1% 78.9% 55.3% 23.6 p.p 5,115 2,969 72.3% 6,582 5,798 13.5% 93 34 173.5% 64.1% 44.8% 19.3 p.p
São Paulo - Other Cities 63 176 -64.1% 122 176 -30.6% 193.0% 100.0% 93.0 p.p 248 348 -28.7% 4,518 8,731 -48.3% 6 17 -63.3% 80.2% 7.5% 72.8 p.p
Rio de Janeiro 319 265 20.3% 288 154 87.0% 90.3% 58.1% 32.2 p.p 622 1,418 -56.1% 8,115 4,104 97.7% 33 5 508.0% 92.0% 44.4% 47.6 p.p
Minas Gerais 128 0 0.0% 63 0 0.0% 49.0% 0.0% 49.0 p.p 844 0 0.0% 3,230 0 0.0% 9 0 0.0% 37.2% 0.0% 37.2 p.p
Espírito Santo 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
North 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
Midwest 0 48 -100.0% 0 24 -100.0% 0.0% 50.0% -50.0 p.p 0 268 -100.0% 0 3,589 -100.0% 0 6 -100.0% 0.0% 26.9% -26.9 p.p
South 136 158 -14.2% 125 121 2.9% 91.7% 76.5% 15.2 p.p 466 246 89.4% 7,777 10,500 -25.9% 13 0 0.0% 90.1% 30.1% 60.0 p.p
Northeast 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p 0 0 0.0% 0 0 0.0% 0 0 0.0% 0.0% 0.0% 0.0 p.p
Total 2,633 1,416 86.0% 2,165 900 140.6% 82.2% 63.6% 18.7 p.p 7,295 5,249 39.0% 6,473 5,761 12.3% 153 62 147.7% 65.8% 40.6% 25.2 p.p
Launched PSV (R$ MM) CBR Launched PSV (R$ MM) % CBR Units Averege Price (per sq. m.) PSV - Swaps (R$ MM) % Sold with Swaps
Segment
6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg p.p. 6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg p.p.
High end 1,261 432 191.6% 1,048 299 250.3% 83.1% 69.2% 13.9 p.p 1,625 539 201.5% 9,268 11,393 -18.6% 110 9 1069.7% 67.6% 35.8% 31.8 p.p
Middle 657 198 231.0% 673 171 293.3% 102.4% 86.2% 16.2 p.p 1,387 401 245.9% 6,537 6,552 -0.2% 25 35 -27.9% 56.2% 62.8% -6.7 p.p
MCMV 2 and 3 716 785 -8.8% 444 430 3.4% 62.1% 54.8% 7.3 p.p 4,283 4,309 -0.6% 4,070 4,422 -8.0% 18 18 0.3% 68.3% 39.2% 29.1 p.p
Total 2,633 1,416 86.0% 2,165 900 140.6% 82.2% 63.6% 18.7 p.p 7,295 5,249 39.0% 6,473 5,761 12.3% 153 62 147.7% 65.8% 40.6% 25.2 p.p
39
Earnings Release – 2Q19 | 2019
ANNEX V – SALES
2Q19
Pre-Sales Contracts (R$ MM) Units Usable Area Sold (sq. m.) Avg. Price (R$/sq. m.) % CBR
Region
2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg p.p.
São Paulo 1,192 740 61.2% 3,275 2,131 53.7% 150,608 119,547 26.0% 8,593 6,928 24.0% 70.2% 60.6% 9.6 p.p
São Paulo - Other Cities 105 94 11.5% 385 295 30.5% 42,681 53,601 -20.4% 5,158 5,552 -7.1% 87.8% 92.5% -4.7 p.p
Rio de Janeiro 379 147 157.4% 802 654 22.6% 46,407 53,946 -14.0% 9,485 4,992 90.0% 87.5% 72.7% 15.0 p.p
Minas Gerais 49 -1 -9201.2% 263 0 0.0% 8,510 5,681 49.8% 15,389 0 0.0% 0.0% 0.0% 0.0 p.p
Espírito Santo 1 3 -80.5% 2 14 -85.7% 259 992 -73.9% 4,543 3,769 20.5% 60.0% 66.9% -6.9 p.p
North 4 12 -66.8% 11 41 -73.2% 1,148 5,228 -78.0% 4,304 3,799 13.3% 100.0% 91.3% 8.7 p.p
Midwest 25 15 60.8% 36 50 -28.0% 5,380 4,111 30.9% 4,838 4,458 8.5% 50.0% 50.0% 0.0 p.p
South 156 38 316.3% 453 52 771.2% 17,509 9,917 76.6% 9,929 9,050 9.7% 86.2% 67.1% 19.2 p.p
Northeast 6 12 -49.0% 11 20 -45.0% 927 2,246 -58.7% 7,628 5,731 33.1% 84.8% 89.7% -5.0 p.p
Total 1,917 1,061 80.7% 5,238 3,257 60.8% 273,428 255,269 7.1% 8,439 6,237 35.3% 75.2% 65.9% 9.4 p.p
Pre-SalesContracts (R$ MM) Units Usable Area Sold(sq. m.) Avg. Price(R$/sq. m.) % CBR
Segment
2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg % 2Q19 2Q18 Chg p.p.
High end 931 459 102.9% 1,388 591 134.9% 112,544 97,050 16.0% 10,901 9,106 19.7% 76.3% 66.2% 10.1 p.p
Middle 487 211 130.9% 1,123 565 98.8% 156,220 141,419 10.5% 7,142 5,114 39.7% 94.3% 88.9% 5.4 p.p
MCMV 2 and 3 499 391 27.6% 2,727 2,101 29.8% 4,664 16,799 -72.2% 3,786 4,108 -7.8% 54.6% 53.1% 1.5 p.p
Total 1,917 1,061 80.7% 5,238 3,257 60.8% 273,428 255,269 7.1% 8,439 6,237 35.3% 75.2% 65.9% 9.4 p.p
6M19
Pre-Sales Contracts (R$ MM) Units Usable Area Sold (sq. m.) Avg. Price (R$/sq. m.) % CBR
Region
6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg p.p.
São Paulo 1,795 1,101 63.1% 4,994 3,466 44.1% 243,883 194,784 25.2% 8,075 6,645 0.0% 70.7% 61.3% 9.5 p.p
São Paulo - Other Cities 222 148 50.1% 843 480 75.6% 89,264 93,122 -4.1% 4,990 5,318 -6.2% 83.0% 87.9% -5.1 p.p
Rio de Janeiro 526 292 79.9% 1,210 1,270 -4.7% 80,323 94,512 -15.0% 8,095 5,159 56.9% 84.9% 66.2% 18.7 p.p
Minas Gerais 137 1 14193.4% 834 9 9166.7% 16,924 13,939 21.4% 19,675 0 0.0% 50.0% 100.0% -50.0 p.p
Espírito Santo 3 5 -44.3% 8 22 -63.6% 787 1,504 -47.7% 4,360 3,660 19.1% 60.0% 69.4% -9.4 p.p
North 10 22 -56.5% 30 67 -55.2% 2,696 8,920 -69.8% 4,229 3,880 9.0% 91.9% 81.0% 11.0 p.p
Midwest 29 30 -5.5% 49 125 -60.8% 7,061 6,939 1.8% 4,821 5,005 -3.7% 50.0% 50.0% 0.0 p.p
South 229 45 404.5% 557 69 707.2% 27,077 17,211 57.3% 10,048 8,540 17.7% 86.0% 61.7% 24.4 p.p
Northeast 12 30 -61.2% 20 46 -56.5% 2,229 6,270 -64.5% 6,580 5,727 14.9% 76.7% 68.7% 8.0 p.p
Total 2,961 1,674 76.9% 8,545 5,554 53.9% 470,245 437,202 7.6% 7,870 6,060 29.9% 74.3% 64.7% 9.4 p.p
Pre-Sales Contracts (R$ MM) Units Usable Area Sold (sq. m.) Avg. Price (R$/sq. m.) % CBR
Segment
6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg % 6M19 6M18 Chg p.p.
High end 1,357 666 103.8% 1,962 862 127.6% 187,571 162,378 15.5% 10,486 9,005 16.5% 78.4% 67.8% 10.6 p.p
Middle 726 313 132.0% 1,715 887 93.3% 272,419 243,952 11.7% 6,655 4,997 33.2% 92.2% 90.6% 1.7 p.p
MCMV 2 and 3 878 695 26.3% 4,868 3,805 27.9% 10,255 30,872 -66.8% 3,761 4,167 -9.7% 53.1% 50.2% 2.9 p.p
Total 2,961 1,674 76.9% 8,545 5,554 53.9% 470,245 437,202 7.6% 7,870 6,060 29.9% 74.3% 64.7% 9.4 p.p
40
Earnings Release – 2Q19 | 2019
ANNEX VI – LANDBANK
Landbank
PSV - with PSV - without
Region swaps swaps Land Units Swap % CBR
(R$ MM) (R$ MM)
São Paulo 7,072 6,303 34 12,579 56.9% 89.7%
São Paulo - Other Cities 4,178 3,596 16 15,336 81.5% 90.5%
Rio de Janeiro 21,785 17,469 27 44,715 80.6% 91.9%
Minas Gerais 321 321 6 1,107 0.0% 90.0%
North 2,967 2,880 15 4,013 39.9% 77.8%
Midwest 673 540 7 3,189 96.5% 68.5%
South 989 882 9 2,317 51.7% 88.0%
Northeast 1,339 1,284 2 2,778 67.0% 87.1%
Total 39,324 33,275 116 86,033 74.6% 89.6%
,
Land Acquisition
PSV - with PSV - without
Region swaps swaps Land Units Swap % CBR
(R$MM) (R$ MM)
São Paulo 264 239 1 330 41.1% 100.0%
São Paulo - Other Cities 0 0 0 0 0.0% 0.0%
Rio de Janeiro 0 0 0 0 0.0% 0.0%
Minas Gerais 0 0 0 0 0.0% 0.0%
Espírito Santo 0 0 0 0 0.0% 0.0%
North 0 0 0 0 0.0% 0.0%
Midwest 0 0 0 0 0.0% 0.0%
South 66 60 1 352 62.5% 80.0%
Northeast 0 0 0 0 0.0% 0.0%
Total 330 298 2 682 44.2% 96.0%
,
41
Earnings Release – 2Q19 | 2019
ANNEX VII – PROJECTS DELIVERED
42
Earnings Release – 2Q19 | 2019
Glossary
PSV: Pre-Sales Value, or the amount in R$ obtainable by selling each real estate
unit.
%CBR: the Company’s share, or the sum of its direct and indirect share in each
project.
Pre-sales: the sum of values of all units sold the contracts for which have been
signed.
Result to be recognized: due to the "PoC" accounting method, results from units
Net debt: total debt plus debenture and MBS issuance costs, net of accrued
interest, less cash position (cash and cash equivalents + short- and long-term marketable
securities).
Earnings per share: net income for the period divided by total shares (on the last
Swap: land purchase arrangement whereby the Company pays for land with units
(in the case of unit swaps) or with cash flows from sales of units (in the case of financial
swaps).
43