SlideShare a Scribd company logo
BC Fund
Webcast – Second Quarter 2013
August 1, 2013
2
Continuous portfolio evolution
• Contracted monthly lease of R$ 21,9 million
• Acquisition of four floors in Eldorado Tower
• Leasing spread of 16%
• GLA of 282,000 m2 with vacancy rate of 1.4%
Solid financial performance
• Lease revenue of R$ 61.9 million
• Net income of R$ 186.5 million
• Adjusted FFO / share of R$ 2.80
• Reappraisal added R$144.6 million to portfolio value
Discount to NAV
• Shareholders’ equity at R$3.3 billion (R$171.11/share)
• Market value at R$ 2.7 billion (R$ 138.31/share)
• Implicit cap rate of 11.7% (9.5% in 2Q12)
• Portfolio value per m2 of R$ 7.969/m2 (R$ 10.802/m2 in 2Q12)
3,290
2,659
NAV Market
2Q13 Results
Highlights
1
2
Contracted monthly lease (R$ million)
Net income (R$ million)
Market value vs. NAV (R$ million)(1)
3
+ 35%
+ 74%
- 19%
R$ 171 R$ 138
Note: (1) As of June 30, 2013
16.2
21.9
jun-12 jun-13
107.0
186.5
2Q12 2Q13
3
Portfolio
GLA
Gross leasable area (GLA) closed the second quarter of 2013 at 282,864 m2, 48.5% up on 2Q12 and 4.1% more than in 1Q13
• Adjustments in our portfolio GLA to the BOMA methodology
ᅳ Market standard
ᅳ Consistency
ᅳ Better comparison
By asset type
(based on the contracted lease revenue)
By location
(based on the contracted lease revenue)
Property 1Q13 2Q13 Var. m2 Var %
Volkswagen 11,830 12,560 730 6.2%
Flamengo 7,084 7,670 586 8.3%
Cargil 9,104 10,626 1,522 16.7%
Outros ativos 243,732 243,732 0 0.0%
Acquisition 4 floors Ed. Eldorado 0 8,276 8,276 n/d
Total 271,750 282,864 11,114 4.1%
AAA
43.1%
A
29.3%
B
27.6%
São Paulo
58.8%
Rio de
Janeiro
31.7%
Campinas
2.9%
Brasília
6.6%
4
Acquisition of 4 floors of the Eldorado Tower
Highlights
On June 7, 2013, BC Fund acquired a further four floors of the Eldorado Business Tower for R$151.0 million, adding 8,276 m2
of GLA to the portfolio
Acquisition
Strategy
• Consolidation of interest in an asset that we know and
whose potential we understand
• Thereby, tending to strengthen our negotiating position with
current and future tenants
Transaction
Highlights
• Floors 22, 23, 27 and 28 – 8,276 m2 of GLA
• Current interest: 45.400 m2 of GLA, or 69% of total
• Fund now owns all the property’s top floors, which are
normally more valuable
• Current monthly revenue of R$1.05 million
Payment
conditions /
leverage
• Cap rate of 8,4% and leverage at TR + 8,1% (1)
• The acquisition will be paid in monthly installments, the first
seven of which with a grace period and 63% of the
principal included in the final installment in May 2019
Eldorado Business Tower
• 1st LEED Platinum in LatAm
• Lowest condominium cost
• Benefits from the region's
public transportation and road
system
Nota: (1) Interest is equivalent to the TR (reference rate) + 8.1% based on the current SELIC rate of 8.5%, subject to upward or downward variations, but with a ceiling of the TR + 8.4%
5
Portfolio
Leasing Spread 1Q13
4.7% of the
portfolio
Contract maturity schedule
Monthly lease contracted revenue
(R$ million)
Inflation adjustment timetable for next 12 months
(% of the portfolio)
+ 34.9%
+ 6.3%
16.2
21.9 20.6 21.9
Jun-12 Jun-13 Mar-13 Jun-13
100%
5.0% 15.7%
120.6%
Negotiated
Lease
Inflation Real Gain Overall Growth
0.8%
12.8%
33.2%
21.5%
17.6%
46.9%
7.8%
2S13 2014 2015 until 2015
Others
RJ
SP
22%
14%
38%
27%
3Q13 4Q13 1Q14 2Q14
6
Financial Highlights
Lease Revenue
(R$ million)
Revenue
Financial Income
(R$ million)
Costs and Expenses
56.6
61.9
2Q12 2Q13
9.3%
(in R$ '000) 2Q12 2Q13
Revenue from properties 167,960 206,564
Rental income 56,608 61,883
(-) Provision for impairment of trade receivables 28 71
Revenue from recovered income 0 0
Income from fines and interest received 59 55
Revenue from the sale of investment property 36,565 0
Discounts granted 0 0
Adjustment to fair value 74,700 144,555
(in R$ '000) 2Q12 2Q13
Cost of Investment properties (37,485) 0
Expenses over Properties (3,782) (905)
Comissions (3,509) (232)
Management of properties expenses (3) (500)
Condominium expenses (212) (156)
Maintenance (58) (17)Comissions
G&A (8,245) (13,386)
Consulting/Management fee (5,947) (10,264)
Administration fee - Fund (1,876) (2,665)
Other operating expenses (422) (457)
-11.7
-16.5
1.2
18.8
-10.5
2.2
2Q12 2Q13
Financial expenses Financial revenues Financial Income
7
Financial Highlights
Net Income and FFO
Net Income
(R$ million)
Net Income per share
(R$ / share)
Note: (1) In 2Q12 there was a retroactive payment of R$ 9.5 MM related to the lease revision value. Excluding this effect, FFO and Adjusted FFO / share in 2Q12
would be R$ 2.23 and R$ 2.42, respectively.
31.6 47.4
75.3
139.0
107.0
186.5
2Q12 2Q13
Fair value
Net income ex-fair value
+74.3%
+51.1%
2.9 2.5
6.8 7.2
9.7 9.7
2Q12 2Q13
-0.2%
-14.1%
(in R$ '000, unless otherwise indicated) 2Q12 2Q13 Var.
Net income 106,950 186,457 74.3%
(-) Adjustment at fair value (74,700) (144,555) n/d
(+) Adjustment at fair value (minorities) (631) 5,548 n/d
(-) Gains in the sale of properties 920 0 n/d
(-) Gains on sale / MTM - CRI and other FII shares 479 4,025 740.3%
(+) Non-recurring expenses 1,065 0 n/d
(=) FFO 34,083 51,475 51.0%
FFO / share (R$ / share) 3.10 2.68 -13.6%
(+) Non-cash financial expenses 2,012 2,350 16.8%
(=) Adjusted FFO 36,095 53,825 49.1%
Adjusted FFO / share (R$ / share) 3.28 2.80 -14.7%
8
Financial Highlights
Indebtedness
LTV
(%)
Amortization Schedule
(R$ million)
(in R$ '000) Cost Term 1Q13 2Q13
Liabilities from acquisition of properties 504,151 656,468
Brazilian Financial Center TR + 10.05% 5 years 72,196 70,370
Eldorado Business Center TR + 9,6% 10 years 126,539 278,504
Sia Sul / Beneditinos / Polidoro IGP-M + 7.0% 17 years 305,416 307,594
Liabilities from funding 100,265 97,940
Hicham II IPCA+ 8.74% 8 years 12,470 12,255
Brazilian Financial Center TR + 10.20% 10 years 87,795 85,685
Gross Debt 604,416 754,408
(-) Cash and Financial investments (1,233,283) (1,167,804)
(-) Shares of Other FIIs (Market) (37,850) (75,563)
Net Debt (666,717) (488,959)
(1)
15.8%
18.4%
1Q13 2Q13
+2.6 p.p.
8.9
45.8
99.5
45.0
555.3
2013 2014 2015 2016 + 2017
9
Market Performance
Market Value vs. Book Value Return
60
80
100
120
140
160
180
Dec-10 Feb-11 Apr-11 Jun-11 Aug-11 Oct-11 Dec-11 Feb-12 Apr-12 Jun-12 Aug-12 Oct-12 Dec-12 Feb-13 Apr-13 Jun-13
Base100=Dec/2010
BC Fund BC Fund (payout adj.) IBOVESPA
54.3%
-3.7%
-5.7%
-24.0%
-12.7%
-15.8%
36.1%
0.8%
-9.0%
-40% -20% 0% 20% 40% 60%
Last 24 M
Last 12 M
Last 3 M
BRCR11
IBOVESPA
IFIX
103.79
146.90
154.64
162.51
176.08
164.40
171.11
100.30
100.61
114.00
151.00 155.10
149.65
138.31
-3%
-32% -26%
-7% -12% -9%
-19%
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Book value (a)
Trading value (b)
(b) / (a) -1
10
Valuation at Market
Jun/13 Jun/12
NAV [R$ / share] 171.11 162.55
Share price (closing) [R$ / share] 138.31 154.50
Discount to NAV [%] -19.2% -5.0%
Montlhypayout [R$ / share] 0.96 0.83
Montlhyprofitability [% p.m.] 0.69% 0.54%
Annual profitability [% p.m.] 8.33% 6.47%
Annualized profitability [% p.a.] 8.65% 6.67%
Shares outstanding [#] 19,224,537 11,000,000
Market cap [R$ mn] 2,658.9 1,699.5
Net debt (Cash) [R$ mn] (489.0) 282.7
Monirities stake [R$ mn] 84.2 70.7
Enterprise Value [R$ mn] 2,254.2 2,052.9
Contracted lease revenue [R$ mn] 21.9 16.2
Implied Cap rate [%] 11.65% 9.48%
Portfolio GLA [m2
] 282,864 190,050
Average per m2
[R$ / m2
] 7,969.3 10,801.9
11
Summary of Indicators
Notes:
(1) for the first quarter of 2013, the figures per share correspond to the sum of the monthly values by share based on the total number of shares at the end of each month
(11,000,000 shares for January and 19,224,537 as of February).
(2) In 2Q12 there was a retroactive payment of R$ 9.5 MM related to the lease revision value. Excluding this effect, FFO and Adjusted FFO / share in 2Q12 would be R$
2.23 and R$ 2.42, respectively. In 6M12, FFO and Adjusted FFO / share would be R$ 4.48 and R$ 4.76, respectively.
Financial Highlights (in millions of R$, unless otherwise indicated) 2Q12 2Q13 Var. 6M12 6M13 Var.
Lease Revenue 56.6 61.9 9.3% 99.8 121.7 22.0%
Net Income 107.0 186.5 74.3% 131.4 224.2 70.6%
Net Income per share (R$ / share) (1)
9.72 9.70 -0.2% 11.95 12.00 0.5%
FFO 34.1 51.5 51.0% 58.8 94.0 59.9%
FFO / share (R$ / share) (1) 3.10 2.68 -13.6% 5.34 5.30 -0.9%
Adjusted FFO 36.1 53.8 49.1% 61.8 99.9 61.5%
Adj. FFO / share (R$ / share) (1) 3.28 2.80 -14.7% 5.62 5.68 1.0%
Shareholders Equity 1,788.1 3,289.5 84.0% 1,788.1 3,289.5 84.0%
Shareholders Equity / share (R$ / share) 162.55 171.11 5.3% 162.55 171.11 5.3%
Gross Debt 370.8 754.4 103.4% 370.8 754.4 103.4%
Net Debt 282.6 (489.0) -273.0% 282.6 (489.0) -273.0%
Operational Highlights 2Q12 2Q13 Var. 6M12 6M13 Var.
Portfolio GLA (m2) 190,050 282,864 48.8% 190,050 282,864 48.8%
Contracted leasing revenue (R$ million) 16.2 21.9 34.9% 16.2 21.9 34.9%
Vacancy - in R$ (EoP) 0.26% 1.40% 1.14 p.p. 0.26% 1.40% 1.14 p.p.
Deliquency 0.00% 0.00% 0.00 p.p. 0.20% 0.00% -0.20 p.p.
Leasing Spread 40.9% 15.7% -25.29 p.p. 40.9% 26.2% -14.75 p.p.
% of portfolio (in terms of lease revenue) 16.4% 4.7% -11.73 p.p. 16.4% 17.8% 1.39 p.p.
12
Contacts
Fundo Imobiliário
BTG Pactual Corporate Office Fund
“BC FUND” (BRCR11)
Manager: Adriano Mantesso
Finance and IR: Fernando Kalil
Email: contato@bcfund.com.br
Tel: +55 11 3383-2000 / 0800 772 2827
www.bcfund.com.br
Address: Brig. Faria Lima, 3.744 – 14º andar

More Related Content

What's hot

1Q15 Results Presentation
1Q15 Results Presentation1Q15 Results Presentation
1Q15 Results Presentation
AluparRI
 
Banco ABC - 3rd Quarter 2009 Earnings Presentation
Banco ABC - 3rd Quarter 2009 Earnings PresentationBanco ABC - 3rd Quarter 2009 Earnings Presentation
Banco ABC - 3rd Quarter 2009 Earnings Presentation
Banco ABC Brasil
 
September 2017 digital realty company overview
September 2017 digital realty company overviewSeptember 2017 digital realty company overview
September 2017 digital realty company overview
ir_digitalrealty
 
Keppel Corporation 2Q & 1H 2020 Results Presentation Slides
Keppel Corporation 2Q & 1H 2020 Results Presentation SlidesKeppel Corporation 2Q & 1H 2020 Results Presentation Slides
Keppel Corporation 2Q & 1H 2020 Results Presentation Slides
KeppelCorporation
 
Cummins_Q32005
Cummins_Q32005Cummins_Q32005
Cummins_Q32005finance21
 
Banco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings PresentationBanco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC Brasil
 
Rickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentationRickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentationTradeWindsnews
 
Digital realty 2 q16 earnings presentation
Digital realty 2 q16 earnings presentationDigital realty 2 q16 earnings presentation
Digital realty 2 q16 earnings presentation
ir_digitalrealty
 
4Q09 Results Conference Call
4Q09 Results Conference Call4Q09 Results Conference Call
4Q09 Results Conference Call
Kianne Paganini
 
Ocean Carriers Case Report
Ocean Carriers Case ReportOcean Carriers Case Report
Ocean Carriers Case ReportRodney Piiru
 
4Q08 Earnings Presentation
4Q08 Earnings Presentation4Q08 Earnings Presentation
4Q08 Earnings PresentationCR2
 
Element Ewing Princeton - IC Package (06.2016) - FINAL (Team DJST)
Element Ewing Princeton - IC Package (06.2016) - FINAL (Team DJST)Element Ewing Princeton - IC Package (06.2016) - FINAL (Team DJST)
Element Ewing Princeton - IC Package (06.2016) - FINAL (Team DJST)Daniel DiVencenzo
 
Real Estate Development - Financial Model
Real Estate Development - Financial ModelReal Estate Development - Financial Model
Real Estate Development - Financial Model
Imran Almaleh
 
Institucional 2 q14 padrão 2014 eng
Institucional 2 q14 padrão 2014   engInstitucional 2 q14 padrão 2014   eng
Institucional 2 q14 padrão 2014 engEquatorialRI
 
Webcast 4 T08 Eng
Webcast 4 T08 EngWebcast 4 T08 Eng
Webcast 4 T08 EngLocaliza
 
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesUt intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAmerican Lands Council
 
Banco ABC - 1st Quarter 2008 Results Presentation
Banco ABC - 1st Quarter 2008 Results PresentationBanco ABC - 1st Quarter 2008 Results Presentation
Banco ABC - 1st Quarter 2008 Results Presentation
Banco ABC Brasil
 
Intertech Public Land Management Report Tables: New Mexico
Intertech Public Land Management Report Tables: New MexicoIntertech Public Land Management Report Tables: New Mexico
Intertech Public Land Management Report Tables: New Mexico
American Lands Council
 
Institucional 2 q14 padrão 2014 eng
Institucional 2 q14 padrão 2014   engInstitucional 2 q14 padrão 2014   eng
Institucional 2 q14 padrão 2014 engEquatorialRI
 
Management Investor Presentation - Q2 2013
Management Investor Presentation - Q2 2013Management Investor Presentation - Q2 2013
Management Investor Presentation - Q2 2013RioCan
 

What's hot (20)

1Q15 Results Presentation
1Q15 Results Presentation1Q15 Results Presentation
1Q15 Results Presentation
 
Banco ABC - 3rd Quarter 2009 Earnings Presentation
Banco ABC - 3rd Quarter 2009 Earnings PresentationBanco ABC - 3rd Quarter 2009 Earnings Presentation
Banco ABC - 3rd Quarter 2009 Earnings Presentation
 
September 2017 digital realty company overview
September 2017 digital realty company overviewSeptember 2017 digital realty company overview
September 2017 digital realty company overview
 
Keppel Corporation 2Q & 1H 2020 Results Presentation Slides
Keppel Corporation 2Q & 1H 2020 Results Presentation SlidesKeppel Corporation 2Q & 1H 2020 Results Presentation Slides
Keppel Corporation 2Q & 1H 2020 Results Presentation Slides
 
Cummins_Q32005
Cummins_Q32005Cummins_Q32005
Cummins_Q32005
 
Banco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings PresentationBanco ABC - 2nd Quarter 2009 Earnings Presentation
Banco ABC - 2nd Quarter 2009 Earnings Presentation
 
Rickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentationRickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentation
 
Digital realty 2 q16 earnings presentation
Digital realty 2 q16 earnings presentationDigital realty 2 q16 earnings presentation
Digital realty 2 q16 earnings presentation
 
4Q09 Results Conference Call
4Q09 Results Conference Call4Q09 Results Conference Call
4Q09 Results Conference Call
 
Ocean Carriers Case Report
Ocean Carriers Case ReportOcean Carriers Case Report
Ocean Carriers Case Report
 
4Q08 Earnings Presentation
4Q08 Earnings Presentation4Q08 Earnings Presentation
4Q08 Earnings Presentation
 
Element Ewing Princeton - IC Package (06.2016) - FINAL (Team DJST)
Element Ewing Princeton - IC Package (06.2016) - FINAL (Team DJST)Element Ewing Princeton - IC Package (06.2016) - FINAL (Team DJST)
Element Ewing Princeton - IC Package (06.2016) - FINAL (Team DJST)
 
Real Estate Development - Financial Model
Real Estate Development - Financial ModelReal Estate Development - Financial Model
Real Estate Development - Financial Model
 
Institucional 2 q14 padrão 2014 eng
Institucional 2 q14 padrão 2014   engInstitucional 2 q14 padrão 2014   eng
Institucional 2 q14 padrão 2014 eng
 
Webcast 4 T08 Eng
Webcast 4 T08 EngWebcast 4 T08 Eng
Webcast 4 T08 Eng
 
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesUt intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
 
Banco ABC - 1st Quarter 2008 Results Presentation
Banco ABC - 1st Quarter 2008 Results PresentationBanco ABC - 1st Quarter 2008 Results Presentation
Banco ABC - 1st Quarter 2008 Results Presentation
 
Intertech Public Land Management Report Tables: New Mexico
Intertech Public Land Management Report Tables: New MexicoIntertech Public Land Management Report Tables: New Mexico
Intertech Public Land Management Report Tables: New Mexico
 
Institucional 2 q14 padrão 2014 eng
Institucional 2 q14 padrão 2014   engInstitucional 2 q14 padrão 2014   eng
Institucional 2 q14 padrão 2014 eng
 
Management Investor Presentation - Q2 2013
Management Investor Presentation - Q2 2013Management Investor Presentation - Q2 2013
Management Investor Presentation - Q2 2013
 

Viewers also liked

2012 webcast presentation
2012 webcast presentation2012 webcast presentation
2012 webcast presentationbcfund
 
Rentabilidade acumulada fundos imobiliários julho 2015
Rentabilidade acumulada fundos imobiliários julho 2015Rentabilidade acumulada fundos imobiliários julho 2015
Rentabilidade acumulada fundos imobiliários julho 2015
claudiusinhos
 
Lecture enterbrazil 2013-sample Market study and foreign trade-BRAZIL
Lecture  enterbrazil 2013-sample Market study and foreign trade-BRAZIL Lecture  enterbrazil 2013-sample Market study and foreign trade-BRAZIL
Lecture enterbrazil 2013-sample Market study and foreign trade-BRAZIL
Marcelo Sicoli
 
Bc fund webcast_resultado1_t13
Bc fund webcast_resultado1_t13Bc fund webcast_resultado1_t13
Bc fund webcast_resultado1_t13bcfund
 

Viewers also liked (6)

Apresentação institucional 4 t12 en
Apresentação institucional 4 t12 enApresentação institucional 4 t12 en
Apresentação institucional 4 t12 en
 
2012 webcast presentation
2012 webcast presentation2012 webcast presentation
2012 webcast presentation
 
Rentabilidade acumulada fundos imobiliários julho 2015
Rentabilidade acumulada fundos imobiliários julho 2015Rentabilidade acumulada fundos imobiliários julho 2015
Rentabilidade acumulada fundos imobiliários julho 2015
 
Lecture enterbrazil 2013-sample Market study and foreign trade-BRAZIL
Lecture  enterbrazil 2013-sample Market study and foreign trade-BRAZIL Lecture  enterbrazil 2013-sample Market study and foreign trade-BRAZIL
Lecture enterbrazil 2013-sample Market study and foreign trade-BRAZIL
 
Bc fund webcast_resultado1_t13
Bc fund webcast_resultado1_t13Bc fund webcast_resultado1_t13
Bc fund webcast_resultado1_t13
 
2T13
2T132T13
2T13
 

Similar to 2Q13

Mack-Cali Nareit Nov 2019
Mack-Cali Nareit Nov 2019 Mack-Cali Nareit Nov 2019
Mack-Cali Nareit Nov 2019
Morey Marcus
 
1 q09 conference call presentation
1 q09 conference call presentation1 q09 conference call presentation
1 q09 conference call presentationBancoABCRI
 
3 q09 conference call presentation
3 q09 conference call presentation3 q09 conference call presentation
3 q09 conference call presentationBancoABCRI
 
3Q14
3Q143Q14
3Q14
Arezzori
 
4 q13 earnings release presentation
4 q13 earnings release presentation4 q13 earnings release presentation
4 q13 earnings release presentationbrproperties
 
Mack-Cali's 2018 REITWorld Investor Presentation
Mack-Cali's 2018 REITWorld Investor PresentationMack-Cali's 2018 REITWorld Investor Presentation
Mack-Cali's 2018 REITWorld Investor Presentation
Morey Marcus
 
4 q12 presentation_handout_english
4 q12 presentation_handout_english4 q12 presentation_handout_english
4 q12 presentation_handout_englishdgiplcorponline
 
2 q09 conference call presentation
2 q09 conference call presentation2 q09 conference call presentation
2 q09 conference call presentationBancoABCRI
 
NAREIT 2019 Investor Presentation
NAREIT 2019 Investor PresentationNAREIT 2019 Investor Presentation
NAREIT 2019 Investor Presentation
Morey Marcus
 
Conference Call 4Q14
Conference Call 4Q14Conference Call 4Q14
Conference Call 4Q14
ItauRI
 
3 q12 investor presentation
3 q12  investor presentation3 q12  investor presentation
3 q12 investor presentationBancoABCRI
 
Q1 2009 Earning Report of TCF Financial Corporation
Q1 2009 Earning Report of TCF Financial CorporationQ1 2009 Earning Report of TCF Financial Corporation
Q1 2009 Earning Report of TCF Financial Corporationearningreport earningreport
 
1 q08 conference call presentation
1 q08 conference call presentation1 q08 conference call presentation
1 q08 conference call presentationBancoABCRI
 
3Q10 Earnings Results
3Q10 Earnings Results3Q10 Earnings Results
3Q10 Earnings ResultsGafisa RI !
 
Conference Call 3Q15
Conference Call 3Q15Conference Call 3Q15
Conference Call 3Q15
ItauRI
 
September 2017 digital realty company overview
September 2017 digital realty company overviewSeptember 2017 digital realty company overview
September 2017 digital realty company overview
ir_digitalrealty
 
Ccall 4 q11_ing
Ccall 4 q11_ingCcall 4 q11_ing
Ccall 4 q11_ing
ItauRI
 
1 q13 br properties nova apresentaçao
1 q13 br properties   nova apresentaçao1 q13 br properties   nova apresentaçao
1 q13 br properties nova apresentaçaobrproperties
 
1 q13 br properties earnings release presentation
1 q13 br properties   earnings release presentation1 q13 br properties   earnings release presentation
1 q13 br properties earnings release presentationbrproperties
 
Ship Finance International Q2 2013 results presentation
Ship Finance International Q2 2013 results presentationShip Finance International Q2 2013 results presentation
Ship Finance International Q2 2013 results presentationTradeWindsnews
 

Similar to 2Q13 (20)

Mack-Cali Nareit Nov 2019
Mack-Cali Nareit Nov 2019 Mack-Cali Nareit Nov 2019
Mack-Cali Nareit Nov 2019
 
1 q09 conference call presentation
1 q09 conference call presentation1 q09 conference call presentation
1 q09 conference call presentation
 
3 q09 conference call presentation
3 q09 conference call presentation3 q09 conference call presentation
3 q09 conference call presentation
 
3Q14
3Q143Q14
3Q14
 
4 q13 earnings release presentation
4 q13 earnings release presentation4 q13 earnings release presentation
4 q13 earnings release presentation
 
Mack-Cali's 2018 REITWorld Investor Presentation
Mack-Cali's 2018 REITWorld Investor PresentationMack-Cali's 2018 REITWorld Investor Presentation
Mack-Cali's 2018 REITWorld Investor Presentation
 
4 q12 presentation_handout_english
4 q12 presentation_handout_english4 q12 presentation_handout_english
4 q12 presentation_handout_english
 
2 q09 conference call presentation
2 q09 conference call presentation2 q09 conference call presentation
2 q09 conference call presentation
 
NAREIT 2019 Investor Presentation
NAREIT 2019 Investor PresentationNAREIT 2019 Investor Presentation
NAREIT 2019 Investor Presentation
 
Conference Call 4Q14
Conference Call 4Q14Conference Call 4Q14
Conference Call 4Q14
 
3 q12 investor presentation
3 q12  investor presentation3 q12  investor presentation
3 q12 investor presentation
 
Q1 2009 Earning Report of TCF Financial Corporation
Q1 2009 Earning Report of TCF Financial CorporationQ1 2009 Earning Report of TCF Financial Corporation
Q1 2009 Earning Report of TCF Financial Corporation
 
1 q08 conference call presentation
1 q08 conference call presentation1 q08 conference call presentation
1 q08 conference call presentation
 
3Q10 Earnings Results
3Q10 Earnings Results3Q10 Earnings Results
3Q10 Earnings Results
 
Conference Call 3Q15
Conference Call 3Q15Conference Call 3Q15
Conference Call 3Q15
 
September 2017 digital realty company overview
September 2017 digital realty company overviewSeptember 2017 digital realty company overview
September 2017 digital realty company overview
 
Ccall 4 q11_ing
Ccall 4 q11_ingCcall 4 q11_ing
Ccall 4 q11_ing
 
1 q13 br properties nova apresentaçao
1 q13 br properties   nova apresentaçao1 q13 br properties   nova apresentaçao
1 q13 br properties nova apresentaçao
 
1 q13 br properties earnings release presentation
1 q13 br properties   earnings release presentation1 q13 br properties   earnings release presentation
1 q13 br properties earnings release presentation
 
Ship Finance International Q2 2013 results presentation
Ship Finance International Q2 2013 results presentationShip Finance International Q2 2013 results presentation
Ship Finance International Q2 2013 results presentation
 

More from bcfund

Apresentação webcast 2012
Apresentação webcast 2012Apresentação webcast 2012
Apresentação webcast 2012bcfund
 
Apresentação pt
Apresentação ptApresentação pt
Apresentação ptbcfund
 
Apresentação en
Apresentação enApresentação en
Apresentação enbcfund
 
Btg pactual final
Btg pactual   finalBtg pactual   final
Btg pactual finalbcfund
 
Bc fund i webcast
Bc fund i   webcastBc fund i   webcast
Bc fund i webcastbcfund
 
Apresentação Bc Fund
Apresentação Bc FundApresentação Bc Fund
Apresentação Bc Fundbcfund
 

More from bcfund (6)

Apresentação webcast 2012
Apresentação webcast 2012Apresentação webcast 2012
Apresentação webcast 2012
 
Apresentação pt
Apresentação ptApresentação pt
Apresentação pt
 
Apresentação en
Apresentação enApresentação en
Apresentação en
 
Btg pactual final
Btg pactual   finalBtg pactual   final
Btg pactual final
 
Bc fund i webcast
Bc fund i   webcastBc fund i   webcast
Bc fund i webcast
 
Apresentação Bc Fund
Apresentação Bc FundApresentação Bc Fund
Apresentação Bc Fund
 

Recently uploaded

The-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic managementThe-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic management
Bojamma2
 
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
BBPMedia1
 
Enterprise Excellence is Inclusive Excellence.pdf
Enterprise Excellence is Inclusive Excellence.pdfEnterprise Excellence is Inclusive Excellence.pdf
Enterprise Excellence is Inclusive Excellence.pdf
KaiNexus
 
Cracking the Workplace Discipline Code Main.pptx
Cracking the Workplace Discipline Code Main.pptxCracking the Workplace Discipline Code Main.pptx
Cracking the Workplace Discipline Code Main.pptx
Workforce Group
 
Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...
Lviv Startup Club
 
Unveiling the Secrets How Does Generative AI Work.pdf
Unveiling the Secrets How Does Generative AI Work.pdfUnveiling the Secrets How Does Generative AI Work.pdf
Unveiling the Secrets How Does Generative AI Work.pdf
Sam H
 
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdfMeas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
dylandmeas
 
Business Valuation Principles for Entrepreneurs
Business Valuation Principles for EntrepreneursBusiness Valuation Principles for Entrepreneurs
Business Valuation Principles for Entrepreneurs
Ben Wann
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
tanyjahb
 
Maksym Vyshnivetskyi: PMO Quality Management (UA)
Maksym Vyshnivetskyi: PMO Quality Management (UA)Maksym Vyshnivetskyi: PMO Quality Management (UA)
Maksym Vyshnivetskyi: PMO Quality Management (UA)
Lviv Startup Club
 
Attending a job Interview for B1 and B2 Englsih learners
Attending a job Interview for B1 and B2 Englsih learnersAttending a job Interview for B1 and B2 Englsih learners
Attending a job Interview for B1 and B2 Englsih learners
Erika906060
 
Exploring Patterns of Connection with Social Dreaming
Exploring Patterns of Connection with Social DreamingExploring Patterns of Connection with Social Dreaming
Exploring Patterns of Connection with Social Dreaming
Nicola Wreford-Howard
 
FINAL PRESENTATION.pptx12143241324134134
FINAL PRESENTATION.pptx12143241324134134FINAL PRESENTATION.pptx12143241324134134
FINAL PRESENTATION.pptx12143241324134134
LR1709MUSIC
 
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBdCree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
creerey
 
ENTREPRENEURSHIP TRAINING.ppt for graduating class (1).ppt
ENTREPRENEURSHIP TRAINING.ppt for graduating class (1).pptENTREPRENEURSHIP TRAINING.ppt for graduating class (1).ppt
ENTREPRENEURSHIP TRAINING.ppt for graduating class (1).ppt
zechu97
 
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s DholeraTata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Avirahi City Dholera
 
Introduction to Amazon company 111111111111
Introduction to Amazon company 111111111111Introduction to Amazon company 111111111111
Introduction to Amazon company 111111111111
zoyaansari11365
 
20240425_ TJ Communications Credentials_compressed.pdf
20240425_ TJ Communications Credentials_compressed.pdf20240425_ TJ Communications Credentials_compressed.pdf
20240425_ TJ Communications Credentials_compressed.pdf
tjcomstrang
 
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
BBPMedia1
 
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdfikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
agatadrynko
 

Recently uploaded (20)

The-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic managementThe-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic management
 
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
 
Enterprise Excellence is Inclusive Excellence.pdf
Enterprise Excellence is Inclusive Excellence.pdfEnterprise Excellence is Inclusive Excellence.pdf
Enterprise Excellence is Inclusive Excellence.pdf
 
Cracking the Workplace Discipline Code Main.pptx
Cracking the Workplace Discipline Code Main.pptxCracking the Workplace Discipline Code Main.pptx
Cracking the Workplace Discipline Code Main.pptx
 
Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...
 
Unveiling the Secrets How Does Generative AI Work.pdf
Unveiling the Secrets How Does Generative AI Work.pdfUnveiling the Secrets How Does Generative AI Work.pdf
Unveiling the Secrets How Does Generative AI Work.pdf
 
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdfMeas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
 
Business Valuation Principles for Entrepreneurs
Business Valuation Principles for EntrepreneursBusiness Valuation Principles for Entrepreneurs
Business Valuation Principles for Entrepreneurs
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
 
Maksym Vyshnivetskyi: PMO Quality Management (UA)
Maksym Vyshnivetskyi: PMO Quality Management (UA)Maksym Vyshnivetskyi: PMO Quality Management (UA)
Maksym Vyshnivetskyi: PMO Quality Management (UA)
 
Attending a job Interview for B1 and B2 Englsih learners
Attending a job Interview for B1 and B2 Englsih learnersAttending a job Interview for B1 and B2 Englsih learners
Attending a job Interview for B1 and B2 Englsih learners
 
Exploring Patterns of Connection with Social Dreaming
Exploring Patterns of Connection with Social DreamingExploring Patterns of Connection with Social Dreaming
Exploring Patterns of Connection with Social Dreaming
 
FINAL PRESENTATION.pptx12143241324134134
FINAL PRESENTATION.pptx12143241324134134FINAL PRESENTATION.pptx12143241324134134
FINAL PRESENTATION.pptx12143241324134134
 
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBdCree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
 
ENTREPRENEURSHIP TRAINING.ppt for graduating class (1).ppt
ENTREPRENEURSHIP TRAINING.ppt for graduating class (1).pptENTREPRENEURSHIP TRAINING.ppt for graduating class (1).ppt
ENTREPRENEURSHIP TRAINING.ppt for graduating class (1).ppt
 
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s DholeraTata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
 
Introduction to Amazon company 111111111111
Introduction to Amazon company 111111111111Introduction to Amazon company 111111111111
Introduction to Amazon company 111111111111
 
20240425_ TJ Communications Credentials_compressed.pdf
20240425_ TJ Communications Credentials_compressed.pdf20240425_ TJ Communications Credentials_compressed.pdf
20240425_ TJ Communications Credentials_compressed.pdf
 
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
 
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdfikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
 

2Q13

  • 1. BC Fund Webcast – Second Quarter 2013 August 1, 2013
  • 2. 2 Continuous portfolio evolution • Contracted monthly lease of R$ 21,9 million • Acquisition of four floors in Eldorado Tower • Leasing spread of 16% • GLA of 282,000 m2 with vacancy rate of 1.4% Solid financial performance • Lease revenue of R$ 61.9 million • Net income of R$ 186.5 million • Adjusted FFO / share of R$ 2.80 • Reappraisal added R$144.6 million to portfolio value Discount to NAV • Shareholders’ equity at R$3.3 billion (R$171.11/share) • Market value at R$ 2.7 billion (R$ 138.31/share) • Implicit cap rate of 11.7% (9.5% in 2Q12) • Portfolio value per m2 of R$ 7.969/m2 (R$ 10.802/m2 in 2Q12) 3,290 2,659 NAV Market 2Q13 Results Highlights 1 2 Contracted monthly lease (R$ million) Net income (R$ million) Market value vs. NAV (R$ million)(1) 3 + 35% + 74% - 19% R$ 171 R$ 138 Note: (1) As of June 30, 2013 16.2 21.9 jun-12 jun-13 107.0 186.5 2Q12 2Q13
  • 3. 3 Portfolio GLA Gross leasable area (GLA) closed the second quarter of 2013 at 282,864 m2, 48.5% up on 2Q12 and 4.1% more than in 1Q13 • Adjustments in our portfolio GLA to the BOMA methodology ᅳ Market standard ᅳ Consistency ᅳ Better comparison By asset type (based on the contracted lease revenue) By location (based on the contracted lease revenue) Property 1Q13 2Q13 Var. m2 Var % Volkswagen 11,830 12,560 730 6.2% Flamengo 7,084 7,670 586 8.3% Cargil 9,104 10,626 1,522 16.7% Outros ativos 243,732 243,732 0 0.0% Acquisition 4 floors Ed. Eldorado 0 8,276 8,276 n/d Total 271,750 282,864 11,114 4.1% AAA 43.1% A 29.3% B 27.6% São Paulo 58.8% Rio de Janeiro 31.7% Campinas 2.9% Brasília 6.6%
  • 4. 4 Acquisition of 4 floors of the Eldorado Tower Highlights On June 7, 2013, BC Fund acquired a further four floors of the Eldorado Business Tower for R$151.0 million, adding 8,276 m2 of GLA to the portfolio Acquisition Strategy • Consolidation of interest in an asset that we know and whose potential we understand • Thereby, tending to strengthen our negotiating position with current and future tenants Transaction Highlights • Floors 22, 23, 27 and 28 – 8,276 m2 of GLA • Current interest: 45.400 m2 of GLA, or 69% of total • Fund now owns all the property’s top floors, which are normally more valuable • Current monthly revenue of R$1.05 million Payment conditions / leverage • Cap rate of 8,4% and leverage at TR + 8,1% (1) • The acquisition will be paid in monthly installments, the first seven of which with a grace period and 63% of the principal included in the final installment in May 2019 Eldorado Business Tower • 1st LEED Platinum in LatAm • Lowest condominium cost • Benefits from the region's public transportation and road system Nota: (1) Interest is equivalent to the TR (reference rate) + 8.1% based on the current SELIC rate of 8.5%, subject to upward or downward variations, but with a ceiling of the TR + 8.4%
  • 5. 5 Portfolio Leasing Spread 1Q13 4.7% of the portfolio Contract maturity schedule Monthly lease contracted revenue (R$ million) Inflation adjustment timetable for next 12 months (% of the portfolio) + 34.9% + 6.3% 16.2 21.9 20.6 21.9 Jun-12 Jun-13 Mar-13 Jun-13 100% 5.0% 15.7% 120.6% Negotiated Lease Inflation Real Gain Overall Growth 0.8% 12.8% 33.2% 21.5% 17.6% 46.9% 7.8% 2S13 2014 2015 until 2015 Others RJ SP 22% 14% 38% 27% 3Q13 4Q13 1Q14 2Q14
  • 6. 6 Financial Highlights Lease Revenue (R$ million) Revenue Financial Income (R$ million) Costs and Expenses 56.6 61.9 2Q12 2Q13 9.3% (in R$ '000) 2Q12 2Q13 Revenue from properties 167,960 206,564 Rental income 56,608 61,883 (-) Provision for impairment of trade receivables 28 71 Revenue from recovered income 0 0 Income from fines and interest received 59 55 Revenue from the sale of investment property 36,565 0 Discounts granted 0 0 Adjustment to fair value 74,700 144,555 (in R$ '000) 2Q12 2Q13 Cost of Investment properties (37,485) 0 Expenses over Properties (3,782) (905) Comissions (3,509) (232) Management of properties expenses (3) (500) Condominium expenses (212) (156) Maintenance (58) (17)Comissions G&A (8,245) (13,386) Consulting/Management fee (5,947) (10,264) Administration fee - Fund (1,876) (2,665) Other operating expenses (422) (457) -11.7 -16.5 1.2 18.8 -10.5 2.2 2Q12 2Q13 Financial expenses Financial revenues Financial Income
  • 7. 7 Financial Highlights Net Income and FFO Net Income (R$ million) Net Income per share (R$ / share) Note: (1) In 2Q12 there was a retroactive payment of R$ 9.5 MM related to the lease revision value. Excluding this effect, FFO and Adjusted FFO / share in 2Q12 would be R$ 2.23 and R$ 2.42, respectively. 31.6 47.4 75.3 139.0 107.0 186.5 2Q12 2Q13 Fair value Net income ex-fair value +74.3% +51.1% 2.9 2.5 6.8 7.2 9.7 9.7 2Q12 2Q13 -0.2% -14.1% (in R$ '000, unless otherwise indicated) 2Q12 2Q13 Var. Net income 106,950 186,457 74.3% (-) Adjustment at fair value (74,700) (144,555) n/d (+) Adjustment at fair value (minorities) (631) 5,548 n/d (-) Gains in the sale of properties 920 0 n/d (-) Gains on sale / MTM - CRI and other FII shares 479 4,025 740.3% (+) Non-recurring expenses 1,065 0 n/d (=) FFO 34,083 51,475 51.0% FFO / share (R$ / share) 3.10 2.68 -13.6% (+) Non-cash financial expenses 2,012 2,350 16.8% (=) Adjusted FFO 36,095 53,825 49.1% Adjusted FFO / share (R$ / share) 3.28 2.80 -14.7%
  • 8. 8 Financial Highlights Indebtedness LTV (%) Amortization Schedule (R$ million) (in R$ '000) Cost Term 1Q13 2Q13 Liabilities from acquisition of properties 504,151 656,468 Brazilian Financial Center TR + 10.05% 5 years 72,196 70,370 Eldorado Business Center TR + 9,6% 10 years 126,539 278,504 Sia Sul / Beneditinos / Polidoro IGP-M + 7.0% 17 years 305,416 307,594 Liabilities from funding 100,265 97,940 Hicham II IPCA+ 8.74% 8 years 12,470 12,255 Brazilian Financial Center TR + 10.20% 10 years 87,795 85,685 Gross Debt 604,416 754,408 (-) Cash and Financial investments (1,233,283) (1,167,804) (-) Shares of Other FIIs (Market) (37,850) (75,563) Net Debt (666,717) (488,959) (1) 15.8% 18.4% 1Q13 2Q13 +2.6 p.p. 8.9 45.8 99.5 45.0 555.3 2013 2014 2015 2016 + 2017
  • 9. 9 Market Performance Market Value vs. Book Value Return 60 80 100 120 140 160 180 Dec-10 Feb-11 Apr-11 Jun-11 Aug-11 Oct-11 Dec-11 Feb-12 Apr-12 Jun-12 Aug-12 Oct-12 Dec-12 Feb-13 Apr-13 Jun-13 Base100=Dec/2010 BC Fund BC Fund (payout adj.) IBOVESPA 54.3% -3.7% -5.7% -24.0% -12.7% -15.8% 36.1% 0.8% -9.0% -40% -20% 0% 20% 40% 60% Last 24 M Last 12 M Last 3 M BRCR11 IBOVESPA IFIX 103.79 146.90 154.64 162.51 176.08 164.40 171.11 100.30 100.61 114.00 151.00 155.10 149.65 138.31 -3% -32% -26% -7% -12% -9% -19% Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Book value (a) Trading value (b) (b) / (a) -1
  • 10. 10 Valuation at Market Jun/13 Jun/12 NAV [R$ / share] 171.11 162.55 Share price (closing) [R$ / share] 138.31 154.50 Discount to NAV [%] -19.2% -5.0% Montlhypayout [R$ / share] 0.96 0.83 Montlhyprofitability [% p.m.] 0.69% 0.54% Annual profitability [% p.m.] 8.33% 6.47% Annualized profitability [% p.a.] 8.65% 6.67% Shares outstanding [#] 19,224,537 11,000,000 Market cap [R$ mn] 2,658.9 1,699.5 Net debt (Cash) [R$ mn] (489.0) 282.7 Monirities stake [R$ mn] 84.2 70.7 Enterprise Value [R$ mn] 2,254.2 2,052.9 Contracted lease revenue [R$ mn] 21.9 16.2 Implied Cap rate [%] 11.65% 9.48% Portfolio GLA [m2 ] 282,864 190,050 Average per m2 [R$ / m2 ] 7,969.3 10,801.9
  • 11. 11 Summary of Indicators Notes: (1) for the first quarter of 2013, the figures per share correspond to the sum of the monthly values by share based on the total number of shares at the end of each month (11,000,000 shares for January and 19,224,537 as of February). (2) In 2Q12 there was a retroactive payment of R$ 9.5 MM related to the lease revision value. Excluding this effect, FFO and Adjusted FFO / share in 2Q12 would be R$ 2.23 and R$ 2.42, respectively. In 6M12, FFO and Adjusted FFO / share would be R$ 4.48 and R$ 4.76, respectively. Financial Highlights (in millions of R$, unless otherwise indicated) 2Q12 2Q13 Var. 6M12 6M13 Var. Lease Revenue 56.6 61.9 9.3% 99.8 121.7 22.0% Net Income 107.0 186.5 74.3% 131.4 224.2 70.6% Net Income per share (R$ / share) (1) 9.72 9.70 -0.2% 11.95 12.00 0.5% FFO 34.1 51.5 51.0% 58.8 94.0 59.9% FFO / share (R$ / share) (1) 3.10 2.68 -13.6% 5.34 5.30 -0.9% Adjusted FFO 36.1 53.8 49.1% 61.8 99.9 61.5% Adj. FFO / share (R$ / share) (1) 3.28 2.80 -14.7% 5.62 5.68 1.0% Shareholders Equity 1,788.1 3,289.5 84.0% 1,788.1 3,289.5 84.0% Shareholders Equity / share (R$ / share) 162.55 171.11 5.3% 162.55 171.11 5.3% Gross Debt 370.8 754.4 103.4% 370.8 754.4 103.4% Net Debt 282.6 (489.0) -273.0% 282.6 (489.0) -273.0% Operational Highlights 2Q12 2Q13 Var. 6M12 6M13 Var. Portfolio GLA (m2) 190,050 282,864 48.8% 190,050 282,864 48.8% Contracted leasing revenue (R$ million) 16.2 21.9 34.9% 16.2 21.9 34.9% Vacancy - in R$ (EoP) 0.26% 1.40% 1.14 p.p. 0.26% 1.40% 1.14 p.p. Deliquency 0.00% 0.00% 0.00 p.p. 0.20% 0.00% -0.20 p.p. Leasing Spread 40.9% 15.7% -25.29 p.p. 40.9% 26.2% -14.75 p.p. % of portfolio (in terms of lease revenue) 16.4% 4.7% -11.73 p.p. 16.4% 17.8% 1.39 p.p.
  • 12. 12 Contacts Fundo Imobiliário BTG Pactual Corporate Office Fund “BC FUND” (BRCR11) Manager: Adriano Mantesso Finance and IR: Fernando Kalil Email: contato@bcfund.com.br Tel: +55 11 3383-2000 / 0800 772 2827 www.bcfund.com.br Address: Brig. Faria Lima, 3.744 – 14º andar