|
Form
20-F
|
x
|
|
Form
40-F
|
o
|
|
|
Yes
|
o
|
|
No
|
x
|
|
|
Yes
|
o
|
|
No
|
x
|
|
|
Yes
|
o
|
|
No
|
x
|
|
R$
000
|
4Q07
|
4Q06
|
3Q07
|
4Q07
x 4Q06
|
4Q07
x 3Q07
|
|||||||||||
Gross
Operating Revenue
|
||||||||||||||||
Real
State development and sales
|
366,678
|
250,112
|
309,373
|
46.6
|
%
|
18.5
|
%
|
|||||||||
Construction
and services rendered 14,766
|
2,444
|
11,414
|
504.1
|
%
|
29.4
|
%
|
||||||||||
Deductions
|
(8,689
|
)
|
(14,269
|
)
|
(12,232
|
)
|
-39.1
|
%
|
-29.0
|
%
|
||||||
Net
Operating Revenue
|
372,755
|
238,287
|
308,555
|
56.4
|
%
|
20.8
|
%
|
|||||||||
Operating
Costs
|
(238,269
|
)
|
(170,931
|
)
|
(215,822
|
)
|
39.4
|
%
|
10.4
|
%
|
||||||
Gross
profit
|
134,486
|
67,356
|
92,733
|
99.7
|
%
|
45.0
|
%
|
|||||||||
Operating
Expenses
|
||||||||||||||||
Selling
expenses
|
(31,101
|
)
|
(16,085
|
)
|
(18,941
|
)
|
93.4
|
%
|
64.2
|
%
|
||||||
General
and administrative expenses
|
(38,753
|
)
|
(22,533
|
)
|
(28,173
|
)
|
72.0
|
%
|
37.6
|
%
|
||||||
Equity
Income
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Other
Operating Revenues
|
(3,304
|
)
|
1,783
|
2,230
|
-285.4
|
%
|
-248.2
|
%
|
||||||||
EBITDA
|
61,328
|
30,521
|
47,849
|
100.9
|
%
|
28.2
|
%
|
|||||||||
Depreciation
and Amortization
|
(2,259
|
)
|
(1,651
|
)
|
(1,986
|
)
|
36.9
|
%
|
13.7
|
%
|
||||||
EBIT
|
59,069
|
28,870
|
45,863
|
104.6
|
%
|
28.8
|
%
|
|||||||||
Financial
Income
|
20,186
|
12,267
|
11,543
|
64.6
|
%
|
74.9
|
%
|
|||||||||
Financial
Expenses
|
9,016
|
(23,036
|
)
|
(14,959
|
)
|
-139.1
|
%
|
-160.3
|
%
|
|||||||
Income
before taxes on income
|
88,271
|
18,100
|
42,447
|
387.7
|
%
|
108.0
|
%
|
|||||||||
Deffered
Taxes
|
(16,137
|
)
|
(1,703
|
)
|
(1,987
|
)
|
847.7
|
%
|
712.1
|
%
|
||||||
Income
tax and social contribution
|
(6,865
|
)
|
(1,600
|
)
|
(6,744
|
)
|
329.0
|
%
|
1.8
|
%
|
||||||
Income
after taxes on income
|
65,269
|
14,797
|
33,716
|
341.1
|
%
|
93.6
|
%
|
|||||||||
Minority
Shareholders
|
(2,189
|
)
|
-
|
(2,777
|
)
|
-
|
-21.8
|
%
|
||||||||
Net
income
|
63,080
|
14,797
|
30,939
|
326.3
|
%
|
103.9
|
%
|
|||||||||
Adjusted
net income per thousand shares outstanding
|
0.49
|
0.14
|
0.24
|
240.8
|
%
|
103.3
|
%
|
R$
000
|
2007
|
2006
|
2007
x 2006
|
|||||||
Gross
Operating Revenue
|
||||||||||
Real
State development and sales
|
1,182,571
|
675,999
|
74.9
|
%
|
||||||
Construction
and services rendered
|
35,121
|
21,480
|
63.5
|
%
|
||||||
Deductions
|
(45,518
|
)
|
(33,632
|
)
|
35.3
|
%
|
||||
Net
Operating Revenue
|
1,172,174
|
663,847
|
76.6
|
%
|
||||||
Operating
Costs
|
(796,914
|
)
|
(465,795
|
)
|
71.1
|
%
|
||||
Gross
profit
|
375,260
|
198,052
|
89.5
|
%
|
||||||
Operating
Expenses
|
||||||||||
Selling
expenses
|
(79,378
|
)
|
(51,670
|
)
|
53.6
|
%
|
||||
General
and administrative expenses
|
(113,054
|
)
|
(52,121
|
)
|
116.9
|
%
|
||||
Equity
Income
|
-
|
-
|
-
|
|||||||
Other
Operating Revenues
|
973
|
3,958
|
-75.4
|
%
|
||||||
EBITDA
|
183,801
|
98,219
|
87.1
|
%
|
||||||
Depreciation
and Amortization
|
(14,823
|
)
|
(4,302
|
)
|
244.6
|
%
|
||||
Extraordinary
expenses
|
(30,174
|
)
|
(29,894
|
)
|
0.9
|
%
|
||||
EBIT
|
138,804
|
64,023
|
116.8
|
%
|
||||||
Financial
Income
|
49,446
|
52,989
|
-6.7
|
%
|
||||||
Financial
Expenses
|
(35,291
|
)
|
(64,932
|
)
|
-45.6
|
%
|
||||
Income
before taxes on income
|
152,959
|
52,080
|
193.7
|
%
|
||||||
Deffered
Taxes
|
(18,729
|
)
|
(1,393
|
)
|
1244.5
|
%
|
||||
Income
tax and social contribution
|
(12,217
|
)
|
(4,631
|
)
|
163.8
|
%
|
||||
Income
after taxes on income
|
122,013
|
46,056
|
164.9
|
%
|
||||||
Minority
Shareholders
|
(8,410
|
)
|
-
|
-
|
||||||
Net
income
|
113,603
|
46,056
|
146.7
|
%
|
||||||
Adjusted
net income per thousand shares outstanding
|
1.15
|
0.76
|
51.1
|
%
|
R$
000
|
4Q07
|
4Q06
|
3Q07
|
4Q07
x 4Q06
|
4Q07
x 3Q07
|
|||||||||||
ASSETS
|
||||||||||||||||
Current
assets
|
||||||||||||||||
Cash
and banks
|
79,590
|
45,231
|
30,454
|
76.0
|
%
|
161.3
|
%
|
|||||||||
Financial
investments
|
434,857
|
220,928
|
341,638
|
96.8
|
%
|
27.3
|
%
|
|||||||||
Receivables
from clients
|
524,818
|
365,741
|
485,989
|
43.5
|
%
|
8.0
|
%
|
|||||||||
Properties
for sale
|
774,908
|
377,576
|
666,150
|
105.2
|
%
|
16.3
|
%
|
|||||||||
Other
accounts receivable
|
101,920
|
111,600
|
119,062
|
-8.7
|
%
|
-14.4
|
%
|
|||||||||
Deferred
selling expenses
|
37,023
|
17,032
|
29,136
|
117.4
|
%
|
27.1
|
%
|
|||||||||
Prepaid
expenses
|
8,824
|
5,446
|
7,921
|
62.0
|
%
|
11.4
|
%
|
|||||||||
1,961,940
|
1,143,554
|
1,680,350
|
71.6
|
%
|
16.8
|
%
|
||||||||||
Long-term
assets
|
||||||||||||||||
Receivables
from clients
|
497,933
|
194,097
|
384,934
|
156.5
|
%
|
29.4
|
%
|
|||||||||
Properties
for sale
|
149,403
|
63,413
|
42,965
|
135.6
|
%
|
247.7
|
%
|
|||||||||
Deferred
taxes
|
61,322
|
53,134
|
77,316
|
15.4
|
%
|
-20.7
|
%
|
|||||||||
Other
|
42,797
|
29,329
|
42,738
|
45.9
|
%
|
0.1
|
%
|
|||||||||
751,455
|
339,973
|
574,953
|
121.0
|
%
|
37.1
|
%
|
||||||||||
Permanent
assets
|
||||||||||||||||
Investments
|
209,689
|
2,544
|
167,574
|
8142.5
|
%
|
25.1
|
%
|
|||||||||
Properties
and equipment
|
27,409
|
8,146
|
21,396
|
236.5
|
%
|
28.1
|
%
|
|||||||||
237,098
|
10,690
|
188,970
|
2117.9
|
%
|
25.5
|
%
|
||||||||||
Total
assets
|
2,950,493
|
1,494,217
|
2,417,273
|
97.5
|
%
|
22.1
|
%
|
|||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||||||
Current
liabilities
|
||||||||||||||||
Loans
and financings
|
59,526
|
17,305
|
31,731
|
244.0
|
%
|
87.6
|
%
|
|||||||||
Debentures
|
9,190
|
11,038
|
2,043
|
-16.7
|
%
|
349.8
|
%
|
|||||||||
Real
estate development obligations
|
-
|
6,733
|
4,168
|
-
|
-
|
|||||||||||
Obligations
for purchase of land
|
163,034
|
120,239
|
166,286
|
35.6
|
%
|
-2.0
|
%
|
|||||||||
Materials
and service suppliers
|
86,709
|
26,683
|
78,655
|
225.0
|
%
|
10.2
|
%
|
|||||||||
Taxes
and contributions
|
70,293
|
41,574
|
67,860
|
69.1
|
%
|
3.6
|
%
|
|||||||||
Taxes,
payroll charges and profit sharing
|
38,512
|
18,089
|
29,929
|
112.9
|
%
|
28.7
|
%
|
|||||||||
Advances
from clients -real state and services
|
47,662
|
76,146
|
29,504
|
-37.4
|
%
|
61.5
|
%
|
|||||||||
Dividends
|
26,981
|
11,025
|
-
|
144.7
|
%
|
-
|
||||||||||
Other
|
75,489
|
11,912
|
17,036
|
533.7
|
%
|
343.1
|
%
|
|||||||||
577,396
|
340,744
|
427,212
|
69.5
|
%
|
35.2
|
%
|
||||||||||
Long-term
liabilities
|
||||||||||||||||
Loans
and financings
|
380,640
|
27,100
|
102,773
|
1304.6
|
%
|
270.4
|
%
|
|||||||||
Debentures
|
240,000
|
240,000
|
240,000
|
|||||||||||||
Obligations
for purchase of land
|
73,207
|
6,184
|
28,600
|
1083.8
|
%
|
156.0
|
%
|
|||||||||
Deferred
taxes
|
63,268
|
32,259
|
62,407
|
96.1
|
%
|
1.4
|
%
|
|||||||||
Unearned
income from property
sales
|
-
|
2,439
|
637
|
-
|
-30.1
|
%
|
||||||||||
Other
|
35,733
|
29,107
|
48,129
|
22.9
|
%
|
-26.6
|
%
|
|||||||||
792,888
|
337,089
|
482,546
|
135.2
|
%
|
64.3
|
%
|
||||||||||
Deferred income
|
||||||||||||||||
Deferred
income on acquisition of subsidiary
|
32,223
|
2,297
|
-
|
1,308.8
|
%
|
-
|
||||||||||
Minority Shareholders
|
17,223
|
-
|
14,154
|
-
|
21.7
|
%
|
||||||||||
Shareholders'
equity
|
||||||||||||||||
Capital
|
1,221,846
|
591,742
|
1,220,542
|
106.5
|
%
|
0.1
|
%
|
|||||||||
Treasury shares
|
(18,050
|
)
|
(47,026
|
)
|
(18,050
|
)
|
-61.6
|
%
|
||||||||
Capital reserves
|
167,276
|
167,276
|
167,276
|
-
|
-
|
|||||||||||
Revenue reserves
|
159,691
|
102,095
|
123,593
|
56.4
|
%
|
29.2
|
%
|
|||||||||
1,530,763
|
814,087
|
1,493,361
|
88.0
|
%
|
2.5
|
%
|
||||||||||
Total
liabilities and shareholders' equity
|
2,950,493
|
1,494,217
|
2,417,273
|
97.5
|
%
|
22.1
|
%
|