(R$ 000)

                                                     
     

 
  Tenda Gafisa

1
 

2
 

2
 

2
 

3
 

4
 

4

1
 

3
 

4
       

2011
 

Budget Cost revision
 

Effective Dissolutions
 

Provisions for Bad Debt
 

Provisions for dissolutions
 

Impairment LandBank
 

Provisions for Projects Delay
 

Project Cancellation
     

Budget Cost revision
 

Impairment LandBank
 

Provisions for Project Delay
Net Operating Revenue 2,788,559 (227,203) (284,404) (438,913) (46,115) (213,721)
Operating Costs (2,677,258) 193,227 358,913 (10,600) (38,536) 28,638 (14,988) (12,675)
Gross profit 111,301 (91,177) (80,000) (17,477)
OPEX (865,092) (87,314) (57,917) (37,925)
Operating results (753,791)
Net Interest Income (159,903)
Minority Shareholders (39,679)
EBT (953,373)
Taxes (139,790)
Lucro Líquido (1,093,163)
EBITDA       (489,501)                                      
Total de Ajustes (889,532) (227,203) (91,177) (87,314) (80,000) (68,517) (38,536) (17,477) (213,721) (52,913) (12,675)
Stake (%)       100%   26%   10%   10%   9%   8%   4%   2% 24%   6%   1%
 
 

Tenda = 69%

Gafisa = 31%
 

Note: Each number correspond to the items.

If you liked this article you might like

Gafisa Sa (GFA) Downgraded From Hold to Sell

5 Stocks Under $10 Set to Soar: Cosan, Gafisa and More

Gafisa (GFA) Upgraded From Sell to Hold

6 undervalued emerging market stocks after six week low

Four undervalued stocks overseas to consider as imports likely rise