Analyst Meeting Presentation Dec/13
-
Upload
generalshoppingriweb -
Category
Economy & Finance
-
view
104 -
download
0
Transcript of Analyst Meeting Presentation Dec/13
1 1
2013
2 2 2
This presentation contains statements that are forward-looking within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking
statements are only predictions and are not guarantees of future performance. Investors are cautioned
that any such forward-looking statements are and will be, as the case may be, subject to many risks,
uncertainties and factors relating to the operations and business environments of General Shopping
and its subsidiaries that may cause the actual results of the companies to be materially different from
any future results expressed or implied in such forward-looking statements.
This material is published solely for informational purposes and is not to be construed as a solicitation or
an offer to buy or sell any securities or related financial instruments and should not be treated as giving
investment advice. It is not targeted to the specific investment objectives, financial situation or
particular needs of any recipient. No representation or warranty, either express or implied, is provided in
relation to the accuracy, completeness or reliability of the information contained herein. This material
should not be regarded by recipients as a substitute for the exercise of their own judgment.
Any opinions expressed in this material are expressed as of this date and subject to change without
notice and General Shopping is not under the obligation to update or keep current the information
contained herein. General Shopping and the respective affiliates, directors, partners and employees
accept no liability whatsoever for any loss or damage of any kind arising out of the use of all or any part
of this material. You should consult with your own legal, regulatory, tax, business, investment, financial
and accounting advisers to the extent that you deem it necessary, and make your own investment,
hedging and trading decision (including decisions regarding the suitability of this transaction) based
upon your own judgment and advice from such advisers as you deem necessary and not upon any
views expressed in this material.
Disclaimer
3 3 3
Agenda
Sector Overview
Company Overview
Financial Performance
4 4
Sector Overview
5 5 5
10.5%
9.6% 9.8%
8.7%
7.5% 7.5%
6.1%5.8%
5.3% 5.2%
Oct/04 Oct/05 Oct/06 Oct/07 Oct/08 Oct/09 Oct/10 Oct/11 Oct/12 Oct/13
Unemployment Rate in October
Economic Indicators
Source: PME-IBGE Table prepared by General Shopping Brasil
6 6 6
25.626.7
29.030.5
33.3 33.4
36.9 37.2
40.241.7
Oct/04 Oct/05 Oct/06 Oct/07 Oct/08 Oct/09 Oct/10 Oct/11 Oct/12 Oct/13
Real Income of the Employed Population¹
R$ billion
Economic Indicators
Source: PME-IBGE; Table prepared by General Shopping Brasil (1)Based on the employed population and their average income
7 7 7
560
590
620
650
680
710
740
770
0%
2%
4%
6%
8%
10%
12%
14%
(t-12) R$ billion
Credit Performance
Credit Volume – Individuals
Volume and Monthly Change
Source: Central Bank Table prepared by General Shopping Brasil
8 8 8
6
7
8
9
Default Rate
Individuals - %
Credit Performance
Source: Central Bank Table prepared by General Shopping Brasil
9 9 9
100
105
110
115
120
125
130
Economic Indicators
Consumer Confidence Index
Index - Quarterly Moving Average
Source: Fundação Getulio Vargas - FGV Table prepared by General Shopping Brasil
10 10 10
8.6 8.7
4.2
9.2
5.3
Retail Performance
Sales Volume - Monthly change (%)
As compared with same year-ago period
Source: PMC-IBGE Table prepared by General Shopping Brasil
11 11 11
Retail Growth
Retail Industry: Monthly Change (VS Same Year-Ago Period) of Sales Volume (Oct/11-Oct13)
Source: Brazilian Institute of Geography and Statistics (IBGE) Table prepared by General Shopping Brasil
Total - RetailBooks, newspapers, magazines and
stationeryOffice supplies and equipment, personal
computer and telecomOther personal and domestic products
Oct-11 4.2 4.4 28.8 0.5
Nov-11 6.7 5.5 24.7 2.6
Dec-11 6.7 -2.3 34.8 3.4
Jan-12 7.8 9.8 32.9 13.1
Feb-12 10.6 -0.2 33.5 5.0
Mar-12 12.5 4.9 27.3 9.5
Apr-12 6.0 -4.0 33.2 2.6
May-12 8.3 2.0 17.2 8.2
Jun-12 9.4 9.5 -18.5 6.6
Jul-12 7.2 6.3 11.3 6.4
Aug-12 10.0 4.8 11.1 10.6
Sep-12 8.5 4.1 -0.4 7.5
Oct-12 9.2 11.1 16.1 13.6
Nov-12 8.5 11.2 -0.8 18.5
Dec-12 5.1 5.4 -23.0 9.0
Jan-13 5.9 6.1 8.7 14.0
Feb-13 -0.3 6.3 5.2 5.5
Mar-13 4.5 2.4 -2.0 15.4
Apr-13 1.6 12.8 5.2 7.1
May-13 4.4 0.7 -0.4 8.4
Jun-13 1.7 -3.5 6.9 6.8
Jul-13 6.0 1.5 8.3 11.7
Aug-13 6.2 -2.1 7.9 8.6
Sep-13 4.3 0.1 16.0 14.9
Oct-13 5.3 -0.6 10.5 11.9
-25
-15
-5
5
15
25
35
45
12 12 12
Total - Retail Supermarkets and hypermarkets Fabrics, clothing and footwearFurniture and white/durable
goods
Pharmaceutical, medical,
orthopedic and cosmetics
Oct-11 4.2 2.3 -2.2 13.1 7.5
Nov-11 6.7 6.2 0.4 12.3 8.4
Dec-11 6.7 4.6 0.8 15.3 7.0
Jan-12 7.8 8.5 1.5 13.2 8.6
Feb-12 10.6 13.3 -3.2 13.5 9.5
Mar-12 12.5 12.4 4.3 20.9 14.2
Apr-12 6.0 3.6 -1.4 12.5 9.3
May-12 8.3 8.8 4.0 9.3 12.3
Jun-12 9.4 11.1 0.6 15.6 11.3
Jul-12 7.2 5.0 5.7 12.6 11.4
Aug-12 10.0 8.5 8.4 15.3 12.8
Sep-12 8.5 9.9 5.4 6.2 8.2
Oct-12 9.2 6.6 4.5 13.8 13.0
Nov-12 8.5 8.3 6.5 8.5 9.6
Dec-12 5.1 6.8 3.8 8.4 4.1
Jan-13 5.9 3.3 5.2 5.8 10.6
Feb-13 -0.3 -2.1 0.5 -1.0 6.8
Mar-13 4.5 4.1 5.8 -0.8 4.8
Apr-13 1.6 -5.4 10.3 9.1 14.9
May-13 4.4 2.6 1.0 6.3 8.2
Jun-13 1.7 -0.7 -3.2 2.9 6.7
Jul-13 6.0 2.7 6.0 11.0 11.6
Aug-13 6.2 5.6 3.7 7.9 9.8
Sep-13 4.3 1.0 0.4 7.4 11.9
Oct-13 5.3 3.3 3.5 5.0 11.4
-10
-5
0
5
10
15
20
25
Retail Growth
Retail Industry: Monthly Change (VS Same Year-Ago Period) of Sales Volume (Oct/11-Oct13)
Source: Brazilian Institute of Geography and Statistics (IBGE) Table prepared by General Shopping Brasil
13 13
Company Overview
14 14 14
Market-driven company with retail approach
B and C consumption classes as target market
Innovative complementary services
Majority ownership: 75.3% average interest
Differentials
15 15 15
ICSC - “Is a group of retail stores, planned,
developed and managed like an only one
operation.”
ABRASCE – “ A planed group of retail stores with an
integrated operation and centralized
management,…, and at least part of its rental revenues must be part of retail´s sales revenues.”
Shopping Center´s definitions
16 16 16
General Shopping Brasil
Poli Shopping Guarulhos 50.0% 4,527 2,264 15,400
Internacional Shopping 100.0% 76,845 76,845 -
Auto Shopping 100.0% 11,477 11,477 -
Shopping Light 85.0% 14,140 12,019 -
Santana Parque Shopping 50.0% 26,538 13,269 -
Suzano Shopping 100.0% 19,583 19,583 -
Cascavel JL Shopping 85.5% 8,877 7,590 2,953
Top Center Shopping 100.0% 6,369 6,369 -
Parque Shopping Prudente 100.0% 15,148 15,148 -
Poli Shopping Osasco 100.0% 3,218 3,218 -
Shopping do Vale 84.4% 16,487 13,913 -
Unimart Shopping Campinas 100.0% 14,961 14,961 -
Outlet Premium São Paulo 50.0% 17,716 8,858 -
Parque Shopping Barueri 48.0% 37,420 17,962 -
Outlet Premium Brasília 50.0% 16,094 8,047 -
Shopping Bonsucesso 63.5% 24,437 15,517 -
Outlet Premium Salvador 50.0% 14,964 7,482 -
Parque Shopping Sulacap 51.0% 29,059 14,820 -
75.3% 357,860 269,342 18,353
Outlet Premium Rio de Janeiro* 98.0% 32,000 31,360
Parque Shopping Maia 60.0% 30,492 18,295
Parque Shopping Atibaia 100.0% 24,043 24,043
Convention Center 100.0% 25,730 25,730
88.6% 112,265 99,428
Own GLA
Expansion (m2)
Shopping Center Interest Total GLA
(m²)
Own GLA
(m²)
Greenfield InterestTotal GLA
(m²)
Own GLA
(m²)
(*) Company may sell up to 48% of the project to BR Partners Fund.
17 17 17
Top Center Shopping
Internacional Shopping Guarulhos
Poli Shopping Guarulhos
Santana Parque Shopping
Poli Shopping Osasco
Suzano Shopping
Shopping Light
Shopping do Vale
Parque Shopping Prudente Auto Shopping
Outlet Premium São Paulo Convention Center
Greenfield
Shopping in operation
25,730
Total GLA (m2)
16,487
Total GLA (m2)
Cascavel JL Shopping Unimart Shopping
Campinas
8,877
Total GLA (m2)
8
15,148
Total GLA (m2)
Total GLA (m2)
11,477
76,845 Total GLA (m2)
6,369
Total GLA (m2)
4,527
Total GLA (m2)
3,218
Total GLA (m2)
26,538
Total GLA (m2)
19,583
Total GLA (m2)
Outlet Premium Brasília
16,094
Total GLA (m2)
(1) Estimated Source: IBGE 2011
Parque Shopping Maia
30,492
(1) Total GLA (m2)
Parque Shopping Barueri
(1)
Region GDP Retail Mkt
South + Southeast 71.6% 72.3%
Parque Shopping Atibaia Shopping Bonsucesso
24,437
Total GLA (m2)
Geographic Distribution
Outlet Premium Rio de Janeiro
32,000(1)
Total GLA (m2)
(1) 24,043
Total GLA (m2)
14,961 Total GLA (m2)
37,420
Total GLA (m2)
Parque Shopping Sulacap
29,059
Total GLA (m2)
14,140
Total GLA (m2)
17,716
Total GLA (m2)
Outlet Premium Salvador
14,964
Total GLA (m2)
18 18 18
R$ 84 billion
R$ 350 billion
R$ 216 billion
R$ 1,249 billion
R$ 452 billion
4%
15%
9%
53%
19%
5%
15%
9%
57%
14%
4%
13%
10%
55%
18%
5%
13%
10%
56%
16%
R$ 224 billion
R$ 555 billion
R$ 396 billion
R$ 2,296 billion
R$ 672 billion
Total GDP: R$ 4,143 billion
Total Retail Sales: R$ 2,351 billion
Total Number of Shopping Centers: 492
Total GLA: 12,631,879 m²
21
66
50
269
86
560,407 m²
1,908,944 m²
1,183,653 m²
7,189,768 m²
1,789,106 m²
Geographic Distribution
GDP(1) Number of Shopping Centers(2)
Retail Sales(1) GLA(2)
(1) Source: IBGE 2011 (2) Source: ABRASCE – December 2013
19 19 19
658
16,214,978
Total GLA (m2)
Number of Shopping Centers
Estimated to 2016
Source: Alshop Directory, ABRASCE Directory and Companies Prepared by General Shopping Brasil
20 20 20
88,962
98,82219,696
17,919
37,420
50,131
176,029 488,979
Dec/06 Dec/07 Dec/08 Dec/09 Dec/11 Dec/12 2013/2014 TOTAL GLA
Total GLA Evolution (m2)
Portfolio
Pre IPO
21 21 21
Diversified Growth Strategy
Consolidation
Shopping center acquisitions
Greenfields
Concept and development of new
shopping centers
Expansions
Interest stake increase in assets
GLA expansion of the original portfolio
Implementation of mixed-use projects
Synergies + Profitability
Turnaround
Remodeling and retrofit of tenant mix
Innovation in complementary services
(1) Considering current shopping centers, expansions and announced greenfields.
Concluded Greenfields
Acquisitions
Expansions
Greenfields under Development
Own GLA(1) Own GLA(1)
40.6%
23.8%9.9%
25.7%
22 22 22
Poli Shopping Guarulhos
Type: Downtown Community Center
City/State: Guarulhos/SP
Stake: 50.0%
Total GLA: 4,527 m²
Own GLA: 2,264 m²
Number of Stores: 52
Poli Shopping Guarulhos
23 23 23
Internacional Shopping Guarulhos
Type: Regional
City/State: Guarulhos/SP
Stake: 100.0%
Total GLA: 76,845 m²
Own GLA: 76,845 m²
Number of Stores: 292
Internacional Shopping Guarulhos
24 24 24
Type: Thematic
City/State: Guarulhos/SP
Stake: 100.0%
Total GLA: 11,477 m²
Own GLA: 11,477 m²
Number of Stores: 71
Auto Shopping
Auto Shopping
25 25 25
Shopping Light
Type: Downtown Community Center
City/State: São Paulo/SP
Stake: 85.0%
Total GLA: 14,140 m²
Own GLA: 12,019 m²
Number of Stores: 134
Shopping Light
26 26 26
Santana Parque Shopping
Type: Neighborhood
City/State: São Paulo/SP
Stake: 50.0%
Total GLA: 26,538 m²
Own GLA: 13,269 m²
Number of Stores: 174
Santana Parque Shopping
27 27 27
Suzano Shopping
Type: Neighborhood
City/State: Suzano/SP
Stake: 100.0%
Total GLA: 19,583 m²
Own GLA: 19,583 m²
Number of Stores: 174
Suzano Shopping
28 28 28
Cascavel JL Shopping
Type: Neighborhood
City/State: Cascavel/PR
Stake: 85.5%
Total GLA: 8,877 m²
Own GLA: 7,590 m²
Number of Stores: 74
Cascavel JL Shopping
29 29 29
Top Center Shopping São Paulo
Type: Downtown Community Center
City/State: São Paulo/SP
Stake: 100.0%
Total GLA: 6,369 m²
Own GLA: 6,369 m²
Number of Stores: 67
Top Center Shopping São Paulo
30 30 30
Parque Shopping Prudente
Parque Shopping Prudente
Type: Neighborhood
City/State: Presidente Prudente/SP
Stake: 100.0%
Total GLA: 15,148 m²
Own GLA: 15,148 m²
Number of Stores: 68
31 31 31
Poli Shopping Osasco
Type: Downtown Community Center
City/State: Osasco/SP
Stake: 100.0%
Total GLA: 3,218 m²
Own GLA: 3,218 m²
Number of Stores: 13
Poli Shopping Osasco
32 32 32
Shopping do Vale
Type: Neighborhood
City/State: Cachoeirinha/RS
Stake: 84.4%
Total GLA: 16,487 m²
Own GLA: 13,913 m²
Number of Stores: 103
Shopping do Vale
33 33 33
Unimart Shopping Campinas
Unimart Shopping Campinas
Type: Open Lifestyle Center
City/State: Campinas/SP
Stake: 100.0%
Total GLA: 14,961 m²
Own GLA: 14,961 m²
Number of Stores: 132
Description: Developed under the concept of Lifestyle. Unimart is an
open mall that combines commerce and convenience stores. The
range of stores is organized on wide corridors in harmony with
surrounding convenience outdoors, providing a pleasant environment
to customers and reduced operating costs for tenants.
34 34 34
Outlet Premium São Paulo
Outlet Premium São Paulo
Type: Outlet Center
City/State: Itupeva/SP
Stake: 50.0%
Total GLA: 17,716 m²
Own GLA: 8,858 m²
Number of Stores: 96
Influence area: Super Regional
Description: First outlet of the country. Entrance for main brands with
outlet operations. Located on the highway which connects São Paulo
capital to the Campinas metropolitan region. Power center comprising
hotel and 2 theme parks.
Initiative: Sales channel for remainder merchandise with occupancy
costs suitable to the off-price operation.
35 35 35
Parque Shopping Barueri
Parque Shopping Barueri
Type: Regional
City/State: Barueri /SP
Stake: 48.0%
Total GLA: 37,420 m²
Own GLA: 17,962 m²
Number of Stores: 174
36 36 36
Outlet Premium Brasília
Outlet Premium Brasília
Type: Outlet Center
City/State: Alexânia/GO
Stake: 50.0%
Total GLA: 16,094 m²
Own GLA: 8,047 m²
Number of Stores: 73
Influence area: Super Regional
Description: Second Outlet developed in the country. Located on the
highway which connects Brasília (country capital) to Goiânia (Goiás
state capital), the two biggest cities in midwestern states.
37 37 37
Shopping Bonsucesso
Shopping Bonsucesso
Type: Neighborhood
City/State: Guarulhos/SP
Stake: 63.5%
Total GLA: 24,437 m2
Own GLA: 15,517 m2
Number of Stores: 132
38 38 38
Outlet Premium Salvador
Outlet Premium Salvador
Type: Outlet Center
City/State: Camaçari/BA
Stake: 50.0%
Total GLA: 14,964 m2
Own GLA: 7,482 m2
Number of Stores: 71
Influence area: Super Regional
Description: Third Outlet from General Shopping Brasil, opened in
October 2013. Located next to Salvador, the biggest city in
northeastern states, on the road to the tourism resorts.
39 39 39
Parque Shopping Sulacap
Parque Shopping Sulacap
Type: Neighborhood
City/State: Rio de Janeiro/RJ
Stake: 51.0%
Total GLA: 29,059 m2
Own GLA: 14,820 m2
Number of Stores: 170
Description: Opened in October, 2013.
40 40 40
Outlet Premium Rio de Janeiro
Outlet Premium Rio de Janeiro - Greenfield
Type: Outlet Center
City/State: Duque de Caxias/RJ
Stake: 98%
Estimated Total GLA: 32,000 m2
Estimated Own GLA : 31,360 m2
Influence area (inhabitants): Super Regional
Description: Fourth outlet from the Company. Located near the city of
Rio de Janeiro, with easy access to the city of Rio de Janeiro, the
mountainous region of Rio de Janeiro state, Galeão and Santos
Dumont airports and close to the future metropolitan road arc.
41 41 41
Parque Shopping Maia
Parque Shopping Maia- Greenfield
Type: Neighborhood
City/State: Guarulhos/SP
Stake: 60.0%
Total GLA: 30,492 m2
Own GLA: 18,295 m2
Description: expected to be opened in 2014
42 42 42
Parque Shopping Atibaia
Parque Shopping Atibaia - Greenfield
Type: Neighborhood
City/State: Atibaia/SP
Stake: 100.0%
Total GLA: 24,043 m2
Own GLA: 24,043 m2
Description: expected to be opened in 2014
43 43 43
ISG
Auto
Poli
Light
Santana *
Cascavel
Prudente
Parque
Poli Shopping
Osasco
Top Center
Do Vale
Unimart
Campinas
Suzano
Outlet Premium
São Paulo
Parque Shopping
Barueri
Outlet Premium
Brasília
Shopping
Bonsucesso
Outlet Premium
Salvador
Parque Shopping
Sulacap
Atlas
Energy
Wass
I Park
and
GSPark
GSB Adm
ASG Adm
Stake Held
100%
100%
100%
100%
100%
► Responsible for planning the
energy supply and leasing of
the equipment for its
transmission and distribution
► Engaged in water supply
planning and its treatment
and distribution
► Controls and manages
parking lots
► Manages operations of
shopping centers
► Manages the operations of
Auto Shopping
Management Parking Water Energy
Services currently provided to the mall Potential services / currently being implemented * Partial
Increasing Complementary Services Activities
44 44 44
R$ 9.12*
301.8%*
50,787*
35.3%*
0
50
100
150
200
250
300
350
400
450
500
550
600
650
700
De
c-0
8Ja
n-0
9Fe
b-0
9M
ar-0
9A
pr-
09
May
-09
Jun
-09
Jul-
09
Au
g-0
9Se
p-0
9O
ct-0
9N
ov-
09
De
c-0
9Ja
n-1
0Fe
b-1
0M
ar-1
0A
pr-
10
May
-10
Jun
-10
Jul-
10
Au
g-1
0Se
p-1
0O
ct-1
0N
ov-
10
De
c-1
0Ja
n-1
1Fe
b-1
1M
ar-1
1A
pr-
11
May
-11
Jun
-11
Jul-
11
Au
g-1
1Se
p-1
1O
ct-1
1N
ov-
11
De
c-1
1Ja
n-1
2Fe
b-1
2M
ar-1
2A
pr-
12
May
-12
Jun
-12
Jul-
12
Au
g-1
2Se
p-1
2O
ct-1
2N
ov-
12
De
c-1
2Ja
n-1
3Fe
b-1
3M
ar-1
3A
pr-
13
May
-13
Jun
-13
Jul-
13
Au
g-1
3Se
p-1
3O
ct-1
3N
ov-
13
GSHP3 Ibovespa
Stock Performance
(Basis 100 – DEC 30, 2008)
(*) In Dec 5, 2013
Until SEP 30, 2013: GSHP3 = 273.6%
Ibovespa = 39.4%
Stock Performance
45 45 45
64,685
22,902 13,294 4,231 6,394 17,971
91,672
65,527 66,365 42,790
59,840
102,614
64,746
278,611
150,268
92,470
156,813
122,759
58,566 45,608
86,804 86,136
56,068
574 712 568 809 1,105 1,886
6,263 5,254
3,911 3,236 3,077
5,945
4,545
12,625 13,164
8,196
13,391
13,561
6,569
5,864
6,660
11,284
6,810
1Q08 2Q08 3Q08 4Q08 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13
Trading Volume Number of Trades
GSHP3 Volume (R$ thousand)
Liquidity
46 46 46
Shareholders
(*) Position as of December 5, 2013
59.4%
40.6%
Free float Controlling shareholder
Nr. Shares Type of investor (*)
Controlling
shareholder 30,000,000 -
40.5% - Brazilian
56.3% - Foreign
3.2% - Individual
Total 50,480,600 -
Free float 20,480,600
Listed since July 2007
47 47
Desempenho Financeiro
48 48 48
Gross Revenue, NOI and Adjusted EBITDA
1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13
Gross Revenue 40.9 44.1 49.7 61.5 54.5 57.7 58.0
NOI 33.5 35.6 41.2 48.5 43.5 46.0 46.3
Adjusted EBITDA 26.8 28.4 32.0 38.7 34.4 36.9 36.3
NOI Margin 88.0% 86.3% 89.0% 85.5% 87.2% 87.3% 87.8%
Ebitda Margin 70.4% 68.7% 69.2% 68.3% 69.0% 70.0% 68.8%
49 49 49
Rental Gross Revenue
RENTAL REVENUE 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13
Minimum Rent 24.0 25.0 27.7 37.1 30.7 31.3 31.0
Percentage on Sales 2.9 3.7 4.3 7.3 4.0 5.1 4.7
Other (a) 5.1 5.4 6.0 2.2 6.6 6.9 8.1
Occupancy Rate 96.6% 96.4% 96.2% 96.7% 96.6% 96.7% 96.4%
(a) Includes: Mall / Advertising, Key Money and Straight-lining Revenue
50 50 50
1.0 1.0 1.6 1.8 1.2 0.8 0.8
1.0 1.0 1.0 1.2
1.4 1.5 1.5 0.7 0.7 0.9
1.2 1.6 1.3 1.1
6.2 7.3
8.2
10.8 9.1 10.8 10.8
41.7
47.0 48.3
58.7
52.0
56.457.8
1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13
R$ million
Energy Water Management Parking Services (R$/m²)
Services Gross Revenue
SERVICES REVENUE 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13
Parking 6.2 7.3 8.2 10.8 9.1 10.8 10.8
Energy 1.0 1.0 1.6 1.8 1.2 0.8 0.8
Water 1.0 1.0 1.0 1.2 1.4 1.5 1.5
Management 0.7 0.7 0.9 1.2 1.6 1.3 1.1
Total 8.9 10.0 11.7 15.0 13.3 14.4 14.2
51 51 51
Performance
Description 3Q12 3Q13 Chg % 9M12 9M13 Chg %
Average GLA (m2) 241,789 246,153 1.8% 222,589 252,100 13.3%
Rent (R$/m2) 157.14 177.93 13.2% 467.48 509.33 8.9%
Services (R$/m2) 48.30 57.83 19.7% 137.37 166.06 20.9%
Total (R$/m2) 205.44 235.76 14.8% 604.85 675.39 11.7%
GSB (Total)
52 52 52
EBITDA, FFO and Adjusted Net Result
Data 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13
Adjusted EBITDA 26.8 28.4 32.0 38.7 34.4 36.9 36.3
Adjusted FFO 10.8 (73.4) (6.3) (3.5) (1.2) (71.2) (12.7)
Adjusted Net Result 6.8 (77.4) (9.9) (8.1) (7.3) (77.0) (18.0)
Financial Result (12.5) (93.4) (32.6) (37.7) (30.3) (100.1) (42.4)
Income Taxes/Social Contribution (3.5) (8.4) (5.7) (4.6) (5.3) (10.1) (6.6)
53 53 53
Amortization Schedule
373.0
105.440.4 45.8 51.7 58.4 55.2 33.3 27.0 25.0
53.5
19.7
64.829.1 20.2 15.7 8.3
8.3 8.1 8.14.3
60.0
1.5 1.5 1.4 1.5
1.5 1.5 1.45.1
8.2
2014 2015 2016 2017 2018 2019 2020 2021 After 2021
Cash CCI Banks New Funding Perpetual Bonds
881.7
Cash X Debt (R$ million)
2013
75.4 75.4
297.6
1,572.2
373.0
1,647.6
Cash Pro Forma Debt
Cash X Debt
54.2%
21.3%
11.3% 10.3%
1.2% 1.0% 0.7%
USD IPCA TR CDI TJLP FIXED SELIC
Indebtedness Breakdown
* Cash Position and Indebtedness, considering the amounts of new funding of R$ 75.4 million.
2013 2014 2015 2016 2017 2018 2019 2020 2021After
2021Total %
CCI 105.4 40.4 45.8 51.7 58.4 55.2 33.3 27.0 25.0 53.5 495.7 30.1%
Banks 19.7 64.8 29.1 20.2 15.7 8.3 8.3 8.1 8.1 4.3 186.6 11.3%
New Funding - 60.0 1.5 1.5 1.4 1.5 1.5 1.5 1.4 5.1 75.4 4.6%
Perpetual Bonds 8.2 - - - - - - - - 881.7 889.9 54.0%
Total 133.3 165.2 76.4 73.4 75.5 65.0 43.1 36.6 34.5 944.6 1,647.6 100.0%
Amortization Schedule
54 54 54
49.2%
23.5%
12.6% 11.4%
1.4% 1.1% 0.8%
USD IPCA TR CDI TJLP FIXED SELIC
Indebtedness Breakdown
* Considering 50% of the Subordinated Perpetual Bonds’ balance as Equity, amounting to R$ 163.8 million. Include loans related to the Subsequent Events, amounting R$ 75.4 million
Cash X Debt (R$ million)
According to Rating Agencies' Criteria*
75.4 75.4
297.6
1,408.4
373.0
1,483.8
Cash Debt
Cash X Debt
55 55 55
Investment Properties- R$ million
926.4
1,488.9
694.3
Investments Properties
Book Value Adjustments to Fair Value (Operational Assets) Constructions in Progress
2,415.4 (1)
3,109.7 (2)
(1) Total value of investment properties (malls in operation) according to the Valuation Report of CB Richard Ellis on basis date 12/31/2012. The average rate of discount to the cash flow was 8.99%.
(2) Total value of investment properties and loan value, considering constriuction in progress.
56 56 56
APIMEC – Attendance Seal 7 years
57 57 57
GSB INVESTOR RELATIONS
Alessandro Poli Veronezi
IR Officer
Marcio Snioka IR Superintendent
55 11 3159-5100
www.generalshopping.com.br
Contacts