2. 2
This presentation does not constitute or form part of any offer, or invitation or solicitation of any offer to purchase,
sell or subscribe for shares or other securities of the Company, nor shall this presentation or any information
contained herein form the basis of, or act as inducement to enter into, any contract or commitment whatsoever.
This presentation contains financial and other information related to the business operations of Lopes –LPS Brasil
Consultoria de Imóveis S.A and its subsidiaries (“LPS” or the “Company”) as of and for the period ended March
31st 2013. It should not be considered as a recommendation for prospective investors to sell, purchase or
subscribe for securities of the Company. The information presented herein is in summary form and does not
purport to be complete. No reliance should be placed on the accuracy completeness of the information
contained herein, and no representation or warranty, express or implied, is given on behalf of the Company or
its subsidiaries as to the accuracy completeness of the information presented herein.
This presentation contains forward-looking statements. Investors are advised that whilst the Company believes
they are based on reasonable assumptions by Management, forward-looking statements rely on current
expectations and projections about future events and financial trends, and are not a guarantee of future results.
Forward-looking statements are subject to risks and uncertainties that affect or may affect business conditions
and results of operations, which therefore could materially differ from those anticipated in forward-looking
statements due to several factors, including competitive pressures, Brazilian macroeconomic conditions,
performance of the industry, changes in market conditions, and other factors expressed or implied in these
forward-looking statements or disclosed by the Company elsewhere, factors currently deemed immaterial.
The forward-looking statements contained herein speak only as of the date they are made and neither
Management, nor the Company or its subsidiaries undertake any obligation to release publicly any revision to
these forward-looking statements after the date of this presentation or to reflect the occurrence of unanticipated
events.
Forward-looking statements
5. Highlights
5
LPS achieved a new record with R$ 4.4 billion of transactions closed in a first quarter.
Increase of 9% above 1Q12
Total transactions closed in the primary market of R$ 3.2 billion, increasing 6% above 1Q12
Total transactions closed in the secondary market of R$ 1.1 billion. Growth of 17% from 1Q12
Net revenue of R$ 98.7 million, increasing 15% above 1Q12
EBITDA of R$ 30.9 million, growth of 24% from 1Q12. EBITDA Margin of 31.3%, 242 bps above
1Q12
Net Income of Controlling Shareholders before IFRS was R$ 19.2 million with net margin of
19.5%. Increase of 40% from 1Q12 and a net margin improvement of 350 bps
Growth of 50% of CrediPronto!’s ending portfolio balance compared to 1Q12
CrediPronto! originated mortgage loans worth R$ 381 billion in 1Q13, up 18% from 1Q12
Acquisition of 29% additional stake in Itaplan for approximately 4x P/E multiple, LPS now
owns 80% of Itaplan
9. Units
Transactions Closed
9
11,404 units
R$ 4,353 million
Transactions Closed by Income Segment – Primary / Secondary Markets
35%
24%
31%
10%
40%
27%
26%
6%
9%
35%
13%
43%
>600<150 150-350 350-600
12%
35%
20%
32%
R$ 4,003 million
12,708 units
1Q12 1Q13
1Q12 1Q13
10. Transactions Closed by Region – Primary and Secondary Market
Transactions Closed
10
6%
12%
4%
22%
51%
6%
5%
14%
4%
21%
51%
4%
Northest
South
Brasília
Rio de janeiro
São Paulo
Others
1Q12 1Q13
Increase of stake of São Paulo and South regions
11. Breakdown of Transactions Closed
11
Breakdown Transactions Closed
(em %)
1Q13
41%
59%
1Q12
42%
58%
Listed Homebuilders
Non Listed Homebuilders
Breakdown Transactions Closed
Primary Market
(em %)
26%
44%
31%
Listed Homebuilders
Secondary Market
Non Listed Homebuilders
19. Gross and Net Revenue
Net Revenue
19
(R$ MM)
Gross Revenue
(R$ MM)
+15%
1Q13
112.4
1Q12
97.9
1Q13
98.7
1Q12
+15%
86.0
Net revenue grew 15% and reached R$ 98.7 million in 1Q13
20. Gross Revenue Reconciliation
IMPORTANT CRITERIA FOR CONTRACTED SALES
The contracted sales released in the quarter is exclusively based on the invoiced sales,
which multiplied by the net commission result in the gross revenue of the quarter.
Thus, the contracted sales meets all the criteria for accounting the Company’s gross
revenue, even including the contract approval by the homebuilder. Additional sales
generated during this same period, that do not meet all the accounting criteria were not
considered as contracted sales of the period.
20
1Q13 - Gross Revenue Reconciliation (R$ Million)
Contracted Sales (a) 4,353
Net Comission (b) 2.4%
Gross Brokerage
Revenue (a) x (b)
103.8
Revenue to Accrue from Itaú
Operations
3.6
Other revenues 6.0
Ajustment to Present Value (1.1)
Gross Revenue 112.4
21. Results 1Q13
21
Results 1Q13 Before IFRS
(R$ thousand)
Lauches Pronto! CrediPronto! Consolidated
Gross Service Revenue 84,685 24,398 3,287 112,370
Revenue from Real Estate Brokerage 81,060 24,398 3,287 108,745
Revenue to Accrue from Itaú Operations 3,625 - - 3,625
Earn Out - - - -
Net Operating Revenue 74,415 21,439 2,895 98,749
(-)Costs and Expenses (33,547) (14,182) (2,220) (49,948)
(-)Holding (14,190) (4,088) - (18,278)
(-) Stock Option Expenses CPC10 (303) - - (303)
(-) Expenses to Accrue from Itaú (238) - - (238)
(+/-) Equity Equivalence - - 961
(=)EBITDA 26,136 3,169 1,636 30,941
EBITDA Margin 35.1% 14.8% 56.5% 31.3%
(+/-) Other nonrecurring results (826) - - -
(-)Depreciation and amortization (2,672) (771) - (3,443)
(+/-) Financial Result 2,724 340 0 3,065
(-)Income tax and social contribution (1,659) (2,076) (2,256) (5,991)
(=)Net income before IFRS 23,704 663 (620) 23,747
Net Margin before IFRS 31.9% 3.1% -21.4% 24.0%
(-) Non-controlling Shareholders (4,526)
(=) Net Income Attributable to Controlling Shareholders Before IFRS* 19,221
Net Margin Controlling Shareholders 19.5%
*We consider the net income ajusted by non cash IFRS 3 effects (Business Combination) the best net income indicator
22. Net Income 1Q13 by segment
22
Launches Net
Income Before IFRS
23,704
(32%)
Taxes over
intangible assets
2,640
Earnout impact
783
Call/put effect
2,736
Amortization of
intangible assets
6,373
Launches Net
Income After IFRS
16,452
(22%)
663
(3%)
Call/put effect
1,098
Earnout Impact
7,693
Impairment
3,764
Amortization of
intangible assets
4,826
Pronto! Net
Income after IFRS
864
(4%)
Pronto! Net
Income Before IFRS
Net Income from launches 1Q13 (R$ Thousand)
Net Income from Pronto! 1Q13 (R$ R$Thousand)
23. 23
Results 1Q13 – Launches segment before IFRS
Launches
EBITDA & Margin
Launches
Net Income & Margin before IFRS
+33%
23,704
(32%)
1Q12 1Q13
17,849
(28%)
(R$ Thousand)
(R$ Thousand)
26,136
(35%)
1Q12
22,912
(35%)
+14%
1Q13
24. 24
Results 1Q13 – Pronto! segment before IFRS
+72%
1Q13
3,169
(15%)
1Q12
1,846
(9%)
Pronto!
EBITDA & Margin
Pronto!
Net Income & Margin before IFRS
1Q13
663
(3%)
1Q12
-226
(-1%)
+393%
(R$ Thousand) (R$ Thousand)
26. EBITDA and Net Income
26
1Q13
+24%
30,9
(31%)
1Q12
24,9
(29%)
EBITDA1
EBITDA Margin (%)
(R$ MM)
1Q12
+40%
1Q13
13,8
(16%)
19,2
(19%)
Net Income Attributable to Controlling
Shareholders ex-IFRS 2
Net Margin (%)
(R$ MM)
1) Includes results from subsidiaries and companies under shared-control, in accordance with equity accounting, and results from non-controlling shareholders.
Note: EBITDA is not an accounting measure and does not represent the cash flow for the reported periods, and therefore should not be used as an alternative to
cash flow as a measure of liquidity. The Company’s EBITDA was calculated in accordance with CVM Instruction 52. Adjusted by non recurring effects with the
closing of LPS Goiania.
2) We consider the net income adjusted by non cash IFRS 3 effects (Business Combination) the most accurate net income indicator.
27. 27
IFRS Impacts – Net Income before non-controlling shareholders
(1) Impairment of Goodwill and Intangible Assets from Acquisition. Since 2010, the acquisitions made by LPS Brasil are
accounted by the “CAP” of “Earnout” amounts. Every year, as the CAP amounts are not confirmed by the performance of the
companies, goodwill and intangible assets are impaired accordingly, with a counter-entry reducing the earnout amounts
payable.
(2) Amortization of Intangible Assets.
(3) Combined effect from: i) Gains and Losses, with non-cash net effects, from the booking of call and put options at
subsidiaries, based on the fair value of future estimates, and ii) non-cash correction/write-off of earnout installments payable.
(4) Deferred income tax on intangible assets of LPS Brasil.
(5) Effects related to deferred income tax and amortization of intangible assets at non-controlling shareholders.
Description
Before
IFRS
IFRS Effects* After IFRS
Net Operating Revenue 98,749 98,749
Costs and Expenses -67,808 -3,764 -71,572
Non-Recurring Losses -826 0 -826
Depreciation and Amortization -3,443 -11,199 -14,642 (2)
Finance Result 3,065 5272 8,337 (3)
Operational Profit 29,737 -9,691 20,046 (1)+(2)+(3)
Income tax and social contribution -5,990 2640 -3,350 (4)
Net Income 23,747 -7,051 16,696 (1)+(2)+(3)+(4)
Non-controlling Shareholders -4,526 5839 1,313 (5)
Net Income attributable to
controlling shareholders
19,221 -1,212 18,009 (1)+(2)+(3)+(4)+(5)
* IFRS 3 non cash effects (business combination)
28. CONTACTS
Marcello Leone
CFO and IRO
Tel. +55 (11) 3067-0015
IR
Tel. +55 (11) 3067-0218
E-mail: ri@lopes.com.br
www.lopes.com.br/ir
28