Documente Academic
Documente Profesional
Documente Cultură
Version 1.0
4Q08
2
4Q08
Highlights – Brazil
Investment Grade Achieved Brazilian Social Class Structure
11.1% 11.6% 12.4% 13.3% 14.2% 15.2%
Class C
Class D/E
46.5% 44.0%
Standard & Poors on 30 Fitch Ratings on 29 of 41.5%
38.5%
35.6%
of April 2008 upgraded May 2008 upgraded 32.5%
Brazil's long-term foreign Brazil's long-term foreign
currency sovereign debt currency sovereign debt
to to
BBB- BBB- 2003 2004 2005 2006 2007 2008
Source: CPS/FGV based on the data from PME/IBGE
140
B1 20.0%
1,200
130
B2
120 1,150 24.6%
110 C1 17.4%
1,100
100 C2 9.9%
1,050
90 D
5.7%
80 1,000
E 0.3%
Dec-03 Dec-04 Dec-05 Dec-06 Dec-07 Dec-08 Source: Target Marketing (Projections)
3
4Q08
1,260 12. 0%
1, 250
Unemployment
1,219 11. 0%
9.7%
1, 200
9.4% 1,181 10. 0%
8.9%
Inflation Under Control 8.4% Credit Increase
1,132 1,136
9. 0%
1, 150
1, 100
6.8%
Interest Rate
IGP-DI - General Price Index
7. 0%
400. 0 Bi 22. 0%
1, 050
350. 0 Bi
334.4 Bi
18.5%
6. 0%
20. 0%
12.1% 300. 0 Bi
17.7%
235.0 Bi
1, 000 5. 0%
9.3% 16.3%
18. 0%
9.1% 250. 0 Bi
113.0 Bi 13.2%
7.7% 88.0 Bi
14. 0%
3.8%
50. 0 Bi
0. 0 Bi 10. 0%
2003 2004 2005 2006 2007 2008 2003 2004 2005 2006 2007 2008
Source: IBGE/FGV SC Sales Evolution Source: BACEN
(Higher than retail)
Shopping Center Sales
15.8% 16.0%
Total Retail Sales
13.3%
11.0%
More Shopping Centers 10.0% 10.3% 10.0% 9.6%
Increase of Retail Sales in %
9.3% 9.3% 9.1%
377 (% of retail sales in SC)
9. 5 M
GLA (m²) 367 370
6.2%
Units 346 8.6 M 4.8% Canada 65.5%
8. 5 M
-3.7%
7. 5 M
-1.3% -0.7%
Mexico 50.0%
6.2 M 6.3 M
310
6. 5 M
2001 2002 2003 2004 2005 2006 2007 2008
5.6 M
290
France 28.0%
5. 5 M
Source: IBGE and ABRASCE
Brazil 18.3%
270
2003 2004 2005 2006 2007 2008 *Does not consider fuel and lubrificants;
Source: ABRASCE Construction material, tools, etc...; GLP.
4
4Q08
5
Source: Abrasce (2008) and IBGE (2007)
4Q08
6
4Q08
USA Brazil
. Consolidated market . Lack of shopping centers
X
. Reit structure . Company structure
. Large tenants with high bargain power . Small tenants with low bargain power
. Payment of TI (Tenants induction) . Key money Revenue
7
4Q08
8
4Q08
Mall management Santa Elena Golden Green BarraShopping Office IPO Bovespa
company is created Residential Project Residental Project Center
Cristal Tower
Morumbi Office MorumbiShopping
Tower Project Office Complex
Peninsula Green &
Royal Green Residential
Projects
Global Partnerships
9
4Q08
Ownership Structure
(147,799,441 shares)
Offering Type 74% primary / 26% secondary José Isaac Peres President
* These preferred stocks were only created for Ontario Teachers Pension Fund, because the Canadian law only allows a pension fund to have a limit of 30% of the voting stocks 10
4Q08
Multiplan Effect
BH Shopping (MG) RibeirãoShopping (SP) Shopping AnáliaFranco (SP)
1997 1984 1999
11
4Q08
935
Higher Sales More Investments
Same Store Sales (R$/m²)
Increase in GLA ( ’000 m²)
+ 10.3% 13,030 557 m²
+ 88.9%
Multiplan
11,810
2007 2008 295 m²
# Ranking
1Multiplan7for/ 60 Multiplan Stores /
Best Tenants Higher Atraction Power
Tenant Tenant Total Stores (1)
#1 7 / 60
#1 4/4
#1 4/4
#1 #1 6 / 11 6 / 11
#1 6 / 84 12
4Q08
98,0%
Ability to
Expand and Full control over the refurbishment and
Adapt to expansions in terms of timing, size and
Market tenant mix
Trends
Who We Are
Quality Shopping Centers Leadership in the Sector
Rent Revenue/m² - 2008 (R$/m²) (R$ millions) – 2008
-30
Gross Revenue Adjusted FFO Adjusted Net
BRMalls Multiplan Iguatemi
Income
15
4Q08
In Operation
AL 1BH Shopping MG 80.0% 36,895 m² R$ 963 M 97.2% 1º
2
6 2RibeirãoShopping SP 76.2% 46,221 m² R$ 687 M 97.4% 1º
3BarraShopping RJ 51.1% 69,501 m² R$ 2,119 M 98.9% 1º
4MorumbiShopping SP 65.8% 54,988 m² R$ 1,742 M 99.4% 1º
5ParkShopping DF 59.1% 43,210 m² R$ 712 M 96.0% 1º
DF MG
6DiamondMall MG 90.0% 20,809 m² R$ 335 M 97.7% 5º
11
7 7New York City Center RJ 50.0% 22,068 m² R$ 170 M 98.2% 1º
1 According to Jones Lang LaSalle evaluation done in Nov/08, considering present and future expansions
2 Researches from Veja SP, IPDM, DataFolha and Tribuna & Recall between 2005 and 2008 in each city.
New York City Center is considered as part of BarraShopping
Already Operating Under Development/Approval
3 Opened in november 18th
4 Interest during construction
16
4Q08
Cosmopolitan and sophisticated mall The integration of the mall with the
located in a noble area of Belo streets of the neighborhood through
Horizonte and built in the shape of a open spaces and the landscaping
diamond – the result of a bold project makes Pátio Savassi a special
architectural project. The shopping place. It is the first lifestyle center in
center has renowned Brazilian and Minas Gerais, which combines
international brand names in the shopping and entertainment in a very
fashion industry. pleasant place.
The largest mall in the south region The first shopping center developed
of Brazil was built under the mixed by Multiplan, BH Shopping was also
use concept. Besides an office the first in the city and is one of the
tower that is currently under largest shopping center in Minas
development, the project, in its Gerais, named as the favorite by
surroundings, anticipates the the population in a survey prepared
by the IPDM in 2005 and 2007.
construction of a hotel and two
residential towers, thus benefiting Technical Information
Facade of the mall from the high circulation of Facade of the mall
Opening: 09/13/1979
potential customers.
Gross Leasable Area: 35,022 m²
Technical Information
Total stores: 295
Opening: 11/18/2008
Anchor stores: 6
Gross Leasable Area: 68,378 m²
Expansions: 5 (the 5th under
Total stores: 215 construction)
Anchor stores: 6 Customer profile
Outside area perspective Outside area perspective
Highlights 2008* 84% classes A/B
23
4Q08
Potential Growth
New Shopping Centers Expansions Opportunity to improve mix
(Lack of SC’s – GLA/’000 Hab.) (High occupancy rate - %GLA MTE) Higher attraction power
98.2%
97.4%
1,872.2 Growth of consumers flow
Source: ABRASCE in 2008
96.1%
95.4% 95.1% Increases competitiveness
94.2%
1,127.9 Cost reduction through scale
212.9
81.0 43.2 2003 2004 2005 2006 2007 2008* Minority Acquisitions
* Adjusted excluding BSS and SSU.
(Shares to be acquired - % MTE GLA)
USA Canada France Mexico Brazil
PREVI
Synergies with real estate projects Growth Strategies 10.7%
Expansions A.FRANCO
Future potential for expansions 5.7%
19% Mixed-Use Projects
Return (IRR)
FAPES
New clients and tenants
New SC’s MTE 2.6%
Minority 68.2% SISTEL
16% Acquisitions
Third Party 2.4%
Third Party Acquisitions SC’s USIMINAS
(Fragmented market - % Own GLA) 2.0%
13% Others
Savoy 8.5%
Low Medium High
5.5% BRMalls No new G&A cost to the company
Risk
Multiplan
5.2% Quick way to grow Higher control of mix change,
75.8% Sonae
4.0% expansions and revitalizations
Iguatemi Access to new markets
2.6% Aliansce Low risk
2.6% Consolidation and scale
Brascan/Malzoni
2.1%
2.3% Faster decision process
Others Possible synergy with portfolio
Source: ABRASCE, BNDES and companies (2008)
24
4Q08
Investment Strategy
Development Pipeline
( ’000 m²) Shopping Centers/Expansions
390 m ²
+ 14.4%
380 m ²
Own GLA 25 m² 378 m² 5 expansions under development + 46,958 m²
23 m²
360 m ²
330 m²
340 m ²
330 m ²
310 m ²
… Not considering lands for + 971.245 m²
300 m ² mixed-use projects
Shoppings in Shoppings under Expansions under Total 100% Project
operation development development
Use of Proceeds (R$ '000) 2007 2008 2009 2010 Reference > 2008
Renovations & Others 22,814 46,521 32,662 2,285 All shopping centers
Shopping Development 102,646 333,704 107,149 1,535 BSS, SVO
Shopping Expansion 11,431 124,314 201,075 25,602 BHS, RBS, PKB, PKS, SAF
Land Acquisition 16,183 121,437 113,387 -
Shopping Acquisition and Minority Acquisition 287,765 28,668 - -
Others - 46,946 - -
Total 440,839 701,591 454,273 29,421
25
4Q08
Expansions
Expansions Under Construction Expansions Approved
Project GLA MTE % Open. Project GLA MTE % Open.
ShoppingAnáliaFranco Expansion 11,871 m² 30.0% Jul/09 BarraShopping Exp. VII 4,894 m² 51.1% 2011
RibeirãoShopping Expansion* 7,534 m² 76.2% Aug/09 DiamondMall Exp. II 5,299 m² 100.0% 2011
ParkShopping Exp. Frontal 8,571 m² 62.5% Oct/09 ParkShopping Exp. Gourmet 1,327 m² 60.0% 2011
BH Shopping Expansion 10,972 m² 80.0% Mar/10 BarraShoppingSul Exp. I 21,638 m² 100.0% 2014
ParkShoppingBarigüi Exp. II 8,010 m² 100.0% May/10 Total 33,158 m² 91.2%
Total 46,958 m² 67.0% Total Own GLA 30,232 m² 9.2%
Total Own GLA 30,173 m² 9.1%
* The second phase included 429m² with 11 fast food operations besides 5 new fashion stores.
The previous phase opened on November 2008 with 7,105m²
Own GLA
(’000)
SAF Expansion RBS Expansion BHS Expansion PKS Expansions 390 m ²
+ 16.5% 30 m² 385 m²
380 m ²
370 m ²
360 m ²
25 m²
350 m ²
340 m ²
330 m ²
330 m²
320 m ²
310 m ²
300 m ²
Land Acquisitions
Barra da Tijuca (RJ) São Caetano (SP) Campo Grande (RJ)
29
4Q08
3
Growth of the
Development of number of
new commercial consumers in the
projects region and the
demand for new
expansions
4 1 2 5
5 4
Barra da Tijuca, Rio de Janeiro
Land New York
Acquired City Center
30
4Q08
Cristal Tower aerial perspective Bridge connecting Cristal Tower to Residential, Office/Retail,
Jundiaí 100% 45,000 m²
BarraShoppingSul. Hotel
BarraShopping Complex
31
4Q08
32
4Q08
33
4Q08
Revenue Breakdown*
Real Estate & Others
Grows with demand for projects 0.6%
near our malls (Mixed-use)
Parking Revenue
14.9% Grows with people flow
14.6%
3.8% Overage
Grows with higher sales
Rent 65.2%
3 types of revenue
83.2%
Minimum
Grows according to
indexed contracts
Expenses Breakdown*
Operating Expenses Breakdown
Other operating Operating Expenses
Depreciation 10.1% income/expenses -0.3%
Headquarters G&A expenses and some developments
Financial expense / All expenses related to malls, such as brokerage, vacant
Shopping center
revenue -1.1% Headquarters 26.6% stores and auditing
62.0%
Greenfield Ramp-Up
Assumptions of a Shopping Center project
Furthermore, still using this example, one can realize that in the third year there is a stronger increase (10%+2%+8%+10% = 30% +
IGP-DI) and in the fifth year, there is a lesser increase of 10%. Multiplan tries to maintain this type of contract when the company has to
renew it, thus, keeping both real increases of 10%.This is just an example, for more detailed information and examples, please consult our
Earnings.
DISCLAIMER: These are only assumptions which may vary significantly from one Shopping Center to another, therefore
showing numbers substantially Different from the ones showed above. The company uses this as an example of a greenfield
project, but does not consider as a guidance or goal.
36
4Q08
37
4Q08
Operational Highlights *
Total Sales Rent Revenue
(R$ ’000) (R$ ’000)
+ 18.7% 5,069,694 + 23.3%
+263.8% 295,252
+84.3%
4,272,289 239,394
193,079
3,581,348
3,112,137
91,740
2,751,338 81,160
2004 2005 2006 2007 2008 2004 2005 2006 2007 2008
1Q08 2Q08 3Q08 4Q08 2007 2008 1Q08 2Q08 3Q08 4Q08 2007 2008
Financial Highlights
Net Revenue Adj. Ebitda
(R$ ’000) (R$ ’000)
+ 22% + 18%
411,231 250,621
+257% +354%
336,393 212,163
252,970
143,804
138,110 75,040
115,240
55,200
2004 2005 2006 2007 2008 2004 2005 2006 2007 2008
119,378 101,867
2004 2005 2006 2007 2008 2004 2005 2006 2007 2008
39
4Q08
Debt Position
Gross Debt Gross Debt/Adjusted EBITDA –
(R$ ’000) 371,542 Annualized *
R$ 800 M
7.5 x
R$ 700 M
218,960 R$ 600 M
206,779 207,584
R$ 500 M
R$ 400 M 1.4 x
106,127 99,479
R$ 300 M 1.3 x 1.1 x 2.7 x
1.2 x 0.9 x 1.0 x
R$ 200 M 1.2 x 0.7 x 0.7 x
152,582 0.4 x
100,652 108,104 R$ 100 M
1Q06 2Q06 3Q06 4Q06 1Q07 2Q07 3Q07 4Q07 1Q08 2Q08 3Q08 4Q08
2006 2007 2008
(#.#x) Gross Debt/Annual EBITDA Debt (Others) IPCA
Short Term Long Term
107.4
203,957
Loans and financings
195,511
Obligations for acquisition of goods
45.2
(208,861) 40.1
24.1 24.4
21.0 19.6 18.6 18.3 18.1
13.3 12.2
9.2
Main Figures
Financials (R$ ’000)
Financials (MTE %) 2008 2007 Chg. % 4Q08 4Q07 Chg. %
Gross Revenue 452,914 368,792 ▲22.8% 138,129 112,364 ▲22.9%
Net Revenue 411,231 336,393 ▲22.2% 125,134 102,170 ▲22.5%
Headquarters (83,051) (54,951) ▲51.1% (21,792) (17,551) ▲24.2%
Rental Revenue 295,252 239,394 ▲23.3% 97,923 77,001 ▲27.2%
Rental Revenue/m² 1,139 R$/m² 1,021 R$/m² ▲11.5% 334 R$/m² 327 R$/m² ▲1.9%
Adjusted EBITDA 250,621 212,163 ▲18.1% 79,210 67,213 ▲17.8%
Adjusted EBITDA/m² 967 R$/m² 905 R$/m² ▲6.8% 270 R$/m² 286 R$/m² ▼5.5%
Adjusted EBITDA Margin 60.94% 63.07% ▼2.1 b.p 63.30% 65.79% ▼2.5 b.p
Shopping EBITDA 257,569 212,753 ▲21.1% 77,524 68,615 ▲13.0%
Shopping EBITDA/m² 1,021 R$/m² 925 R$/m² ▲10.3% 307 R$/m² 298 R$/m² ▲2.9%
Shopping EBITDA Margin 73.67% 75.01% ▼1.3 b.p 72.88% 76.24% ▼3.4 b.p
Adjusted FFO 240,599 200,174 ▲20.2% 65,815 68,621 ▼4.1%
Adjusted FFO/m² 928 R$/m² 854 R$/m² ▲8.7% 224 R$/m² 292 R$/m² ▼23.1%
Performance
Performance 100% 2008 2007 Chg. % 4Q08 4Q07 Chg. %
Adjusted Total GLA (avg.) 405,103 m² 376,827 m² ▲7.5% 446,010 m² 377,884 m² ▲18.0%
Adjusted Own GLA (avg.) 259,127 m² 234,358 m² ▲10.6% 293,359 m² 235,133 m² ▲24.8%
Rental Revenue 465,197 382,790 ▲21.5% 151,724 121,749 ▲24.6%
Rental Revenue /m² 1,148 R$/m² 1,016 R$/m² ▲13.0% 340 R$/m² 322 R$/m² ▲5.6%
Total Sales 5,071,404 4,272,289 ▲18.7% 1,650,592 1,377,449 ▲19.8%
Total Sales/m² 12,519 R$/m² 11,338 R$/m² ▲10.4% 3,701 R$/m² 3,645 R$/m² ▲1.5%
Same Stores Sales/m² 13,030 R$/m² 11,810 R$/m² ▲10.3% 4,064 R$/m² 3,768 R$/m² ▲7.9%
Same Stores Rent/m² 1,034 R$/m² 935 R$/m² ▲10.6% 333 R$/m² 292 R$/m² ▲13.9%
Occupancy Costs 13.01% 14.90% ▼190 b.p 12.32% 13.41% ▼109 b.p
Rent as Sales % 7.99% 8.42% ▼43 b.p 8.07% 8.04% ▲0.0 b.p
Others as Sales % 5.02% 6.48% ▼147 b.p 4.25% 5.37% ▼1.1 b.p
Turnover 6.83% 5.20% ▲163 b.p 1.71% 1.67% ▲0.0 b.p
Occupancy Rate 98.16% 97.36% ▲80 b.p 98.30% 96.98% ▲1.3 b.p
Delinquency 3.63% 5.43% ▼179 b.p 3.74% 4.41% ▼0.7 b.p
41
4Q08
Glossary
Adjusted EBITDA: EBITDA adjusted for the non-recurring expenses with the IPO and restructuring costs.
Adjusted Funds from Operations (FFO): sum of adjusted net income, depreciation and amortization.
Adjusted Net Income: net income adjusted for non-recurring expenses with the IPO, restructuring costs and amortization of goodwill from acquisitions and mergers
(including deferred taxes).
Anchor Stores: Large, well known stores with special marketing and structural features that can attract consumers, thus ensuring permanent attraction and uniform
traffic in all areas of the mall. Stores must have more than 1,000 m² to be considered anchors.
Base Rent: The minimum rent of a tenant lease contract. If the tenant does not have a base rent, the minimum rent is a percentage of sales.
Complementary Rent: The difference between the base rent and the rent consisting of a percentage of sales, as determined in the lease agreement. This amount is only
paid if the percentage rent is higher than the base rent.
EBITDA: Net income (loss) plus expenses with income tax and social contribution on net income, non-operating income, financial result, depreciation and amortization,
minority interest and non-recurring expenses. EBITDA does not have a single definition, and this definition of EBITDA may not be comparable with the EBITDA used by
other companies.
Expected Income: Deferred key money and store buy back expenses.
GCA: Gross Commercial Area, equivalent to the sum of all commercial areas in malls, in other words, GLA plus the stores sold.
GLA: Gross Leasable Area, equivalent to the sum of all the areas available for lease in malls, excluding kiosks.
Key Money (KM): Key money is the money paid by a tenant in order to have the right to be in a store. The key money contract when signed is accrued in the
expected income account and accounts receivable, but its revenue is accrued in the key money revenue account in linear installments on the term of the leasing
contract. Key money from initial leasing is contracts from new stores of green fields or expansions (opened in the last 5 years); ’Operating’ key money from turnover
are contracts from stores that are moving in a mall already in operations.
Merchandising: Merchandising consists of all leases in a mall not involving the GLA area of the mall. Merchandise includes revenue from kiosks, stands, posters,
leasing of pillar space, doors and escalators and other display locations in a mall.
Net Operating Income (NOI): Refers to the sum of the operating income (rent revenue and shopping expenses) and income from parking operations (revenue and
expenses). Revenue taxes are not considered. The NOI + KM also includes the key money from the contracts signed in the same period.
Occupancy: Leased area divided by the total GLA of a mall.
Own GLA: or Company's GLA or Multiplan GLA, refers to total GLA weighted by Multiplan’s interest in each mall.
Parking: Parking revenue is the total amount (100%) of revenue collected by the shopping centers. The parking expenses is the share of the parking revenue that
needs to be passed to the companies partners and condominiums.
Potential Sales Volume (PSV) or Total Sell Out: Refers to the total number of units for sale in a real estate development, multiplied by the list price of each.
Sales: Sales declared by the stores in each of the malls.
Same-Store Rent/m²: Rent earned from stores that were in operation for over a year.
Same-Store Sales/m²: Sales of stores that were in operation for over a year.
Satellite Stores: Small stores with no special marketing and structural features located around the anchor stores and intended for general retailing.
42
4Q08
IR Contact
Armando d’Almeida Neto
CFO and Investors Relation Director
Rodrigo Tiraboschi
Investor Relations Analyst Senior
Franco Carrion
Investor Relations Analyst
http://www.multiplan.com.br/ri
Disclaimer
This document may contain prospective statements. which are subject to risks and uncertainties. as they were based on expectations of the Company’s
management and on available information. These prospects include statements concerning our management’s current intentions or expectations.
Readers/investors should be aware that many factors may mean that our future results differ from the forward-looking statements in this document. The
Company has no obligation to update said statements.
The words "anticipate“, “wish“, "expect“, “foresee“, “intend“, "plan“, "predict“, “forecast“, “aim" and similar words are intended to identify affirmations.
Forward-looking statements refer to future events which may or may not occur. Our future financial situation, operating results, market share and
competitive positioning may differ substantially from those expressed or suggested by said forward-looking statements. Many factors and values that can
establish these results are outside the company’s control or expectation. The reader/investor is encouraged not to completely rely on the information
above.
43