Exhibit 99.1
News Release
Standard Pacific Corp. Reports 2014 Full Year and Fourth Quarter Results
2014 pretax income of $350.0 million, up 36% from 2013
2014 backlog value of $916.4 million, up 14% from 2013
IRVINE, CALIFORNIA, February 5, 2015. Standard Pacific Corp. (NYSE: SPF) today announced results for the year and fourth quarter ended December 31, 2014.
2014 Highlights and Comparisons to 2013
|
·
|
Net income of $215.9 million, or $0.54 per diluted share, vs. net income of $188.7 million, or $0.47 per diluted share
|
|
·
|
Pretax income of $350.0 million, up 36%
|
|
·
|
Net new orders of 4,967, up 1%; Dollar value of net new orders up 13%
|
|
·
|
Backlog of 1,711 homes, up 1%; Dollar value of backlog up 14%
|
|
·
|
182 average active selling communities, up 10%
|
|
·
|
Home sale revenues of $2,366.8 million, up 25%
|
|
·
|
Average selling price of $478 thousand, up 16%
|
|
·
|
4,956 new home deliveries, up 8%
|
|
·
|
Gross margin from home sales of 26.1%, compared to 24.6%
|
|
·
|
SG&A rate from home sales of 11.7%, compared to 12.1%
|
|
·
|
Operating margin from home sales of $341.9 million, or 14.4%, compared to $236.5 million, or 12.5%
|
|
·
|
$943.1 million of land purchases and development costs, compared to $807.9 million
|
2014 Fourth Quarter Highlights and Comparisons to the 2013 Fourth Quarter
|
·
|
Net income of $64.6 million, or $0.16 per diluted share, vs. $64.8 million, or $0.16 per diluted share
|
|
·
|
Pretax income of $104.4 million, up 3%
|
|
·
|
Net new orders of 978, up 11%; Dollar value of net new orders up 18%
|
|
·
|
184 average active selling communities, up 6%
|
|
·
|
Home sale revenues of $724.3 million, up 21%
|
|
·
|
Average selling price of $491 thousand, up 10%
|
|
·
|
1,475 new home deliveries, up 10%
|
|
·
|
Gross margin from home sales of 25.2%, compared to 26.8%
|
|
·
|
Operating margin from home sales of $103.5 million, or 14.3%, compared to $92.6 million, or 15.5%
|
|
·
|
$255.9 million of land purchases and development costs, compared to $216.0 million
|
Scott Stowell, the Company's President and Chief Executive Officer commented, "I am pleased with our solid financial performance in 2014, the third most profitable year in Standard Pacific Homes' 50-year history." Mr. Stowell added, "Our 2014 results reflect our strong land position and the continued execution of our strategy, with full year pretax income, home sale revenues and backlog value up 36%, 25% and 14%, respectively."
Revenue. Revenues from home sales for the 2014 fourth quarter increased 21%, to $724.3 million, as compared to the prior year period, resulting primarily from a 10% increase in the Company's average home price to $491 thousand, the highest quarterly average home price in Company history, and a 10% increase in new home deliveries. The increase in average home price was primarily attributable to a shift to more move-up product and general price increases within a majority of the Company's markets. The increase in new home deliveries
compared to the prior year period was driven primarily by a 21% increase in deliveries from the Company's Southwest region where the Company's average active selling communities grew 23%, and a 14% increase from the Company's California region.
Orders. Net new orders for the 2014 fourth quarter were up 11% from the 2013 fourth quarter, to 978 homes, with the dollar value of these orders up 18%. The Company's monthly sales absorption rate was 1.8 per community for the 2014 fourth quarter, up 5% from the 2013 fourth quarter and down 15% compared to the 2014 third quarter. The 15% decrease in sales absorption rate from the 2014 third quarter to the 2014 fourth quarter was favorable compared to the approximately 20% decrease in sales absorption rate we have typically experienced from the third quarter to the fourth quarter over the last 10 years. The Company's cancellation rate for both the 2014 and 2013 fourth quarter was 21%, compared to 19% for the 2014 third quarter. Our 2014 fourth quarter cancellation rate is consistent with our average historical cancellation rate of approximately 22% over the last 10 years.
Backlog. The dollar value of homes in backlog increased 14% to $916.4 million, or 1,711 homes, compared to $800.5 million, or 1,700 homes, for the 2013 fourth quarter, and decreased 19% compared to $1.1 billion, or 2,208 homes, for the 2014 third quarter. The increase in year-over-year backlog value was driven primarily by a 14% increase in the average selling price of the homes in backlog, reflecting the continued execution of our move-up homebuyer focused strategy and a favorable pricing environment in select markets.
Land. During the 2014 fourth quarter, the Company spent $255.9 million on land purchases and development costs, compared to $216.0 million for the 2013 fourth quarter. The Company purchased $172.3 million of land, consisting of 1,937 homesites, of which 38% (based on homesites) is located in California, 31% in Florida, 16% in Texas, 12% in Colorado, and 3% in the Carolinas. As of December 31, 2014, the Company owned or controlled 35,430 homesites, of which 24,434 were owned and actively selling or under development, 6,458 were controlled or under option, and the remaining 4,538 homesites were held for future development or for sale. The homesites owned that are actively selling or under development represent a 4.9 year supply based on the Company's deliveries for the twelve months ended December 31, 2014.
Liquidity. The Company ended the quarter with $630 million of available liquidity, including $180 million of unrestricted homebuilding cash and a $450 million untapped revolving credit facility. The revolving credit facility has an accordion feature under which the aggregate commitment may be increased to a maximum amount of $750 million, subject to the Company's future needs and the availability of additional bank capacity. The Company's homebuilding debt to book capitalization as of December 31, 2014 and 2013 was 56.0% and 55.6%, respectively, and adjusted net homebuilding debt to adjusted book capitalization was 53.3%* and 49.9%*, respectively. In addition, the Company's homebuilding debt to adjusted homebuilding EBITDA for the year ended December 31, 2014 and 2013 was 4.5x* and 4.8x*, respectively.
Earnings Conference Call
A conference call to discuss the Company's 2014 fourth quarter results will be held at 12:00 p.m. Eastern time February 6, 2015. The call will be broadcast live over the Internet and can be accessed through the Company's website at http://ir.standardpacifichomes.com. The call will also be accessible via telephone by dialing (888) 312-9852 (domestic) or (719) 325-2149 (international); Passcode: 6873830. The audio transmission with the slide presentation will be available on our website for replay within 2 to 3 hours following the live broadcast, and can be accessed by dialing (888) 203-1112 (domestic) or (719) 457-0820 (international); Passcode: 6873830.
About Standard Pacific
Standard Pacific Homes (NYSE: SPF) has been building beautiful, high-quality homes and neighborhoods since its founding in Southern California in 1965. With a trusted reputation for quality craftsmanship, an outstanding customer experience and exceptional architectural design, the Company utilizes its decades of land acquisition, development and homebuilding expertise to successfully navigate today's complex landscape to acquire and build desirable communities in locations that meet the high expectations of the Company's targeted move-up homebuyers. Currently offering new homes in major metropolitan areas in Arizona,
2
California, Colorado, Florida, North Carolina, South Carolina, and Texas, we invite you to learn more about us by visiting standardpacifichomes.com.
This news release contains forward-looking statements. These statements include but are not limited to statements regarding the strength of our land position; new home orders; deliveries; backlog; absorption rates; cancellation rates; average home price; revenue; profitability; cash flow; liquidity; gross margin; operating margin; product mix; land supply; the benefit of, and execution on, our strategy; our future cash needs and the availability of additional bank commitments; and our future performance. Forward-looking statements are based on our current expectations or beliefs regarding future events or circumstances, and you should not place undue reliance on these statements. Such statements involve known and unknown risks, uncertainties, assumptions and other factors many of which are out of the Company's control and difficult to forecast that may cause actual results to differ materially from those that may be described or implied. Such factors include but are not limited to: local and general economic and market conditions, including consumer confidence, employment rates, interest rates, the cost and availability of mortgage financing, and stock market, home and land valuations; the impact on economic conditions, terrorist attacks or the outbreak or escalation of armed conflict involving the United States; the cost and availability of suitable undeveloped land, building materials and labor; the cost and availability of construction financing and corporate debt and equity capital; our significant amount of debt and the impact of restrictive covenants in our debt agreements; our ability to repay our debt as it comes due; changes in our credit rating or outlook; the demand for and affordability of single-family homes; the supply of housing for sale; cancellations of purchase contracts by homebuyers; the cyclical and competitive nature of the Company's business; governmental regulation, including the impact of "slow growth" or similar initiatives; delays in the land entitlement process, development, construction, or the opening of new home communities; adverse weather conditions and natural disasters; environmental matters; risks relating to the Company's mortgage banking operations; future business decisions and the Company's ability to successfully implement the Company's operational and other strategies; litigation and warranty claims; and other risks discussed in the Company's filings with the Securities and Exchange Commission, including in the Company's Annual Report on Form 10-K for the year ended Dec. 31, 2013 and subsequent Quarterly Reports on Form 10-Q. The Company assumes no, and hereby disclaims any, obligation to update any of the foregoing or any other forward-looking statements. The Company nonetheless reserves the right to make such updates from time to time by press release, periodic report or other method of public disclosure without the need for specific reference to this press release. No such update shall be deemed to indicate that other statements not addressed by such update remain correct or create an obligation to provide any other updates.
Contact:
Jeff McCall, EVP & CFO (949) 789-1655, jmccall@stanpac.com
*Please see "Reconciliation of Non-GAAP Financial Measures" beginning on page 11.
###
(Note: Tables Follow)
3
KEY STATISTICS AND FINANCIAL DATA1
|
As of or For the Three Months Ended
|
||||||||||||||
|
December 31,
|
December 31,
|
Percentage
|
September 30,
|
Percentage
|
||||||||||
|
2014
|
2013
|
or % Change
|
2014
|
or % Change
|
||||||||||
|
Operating Data
|
(Dollars in thousands)
|
|||||||||||||
|
Deliveries
|
1,475
|
1,343
|
10%
|
1,250
|
18%
|
|||||||||
|
Average selling price
|
$
|
491
|
$
|
446
|
10%
|
$
|
483
|
2%
|
||||||
|
Home sale revenues
|
$
|
724,342
|
$
|
598,496
|
21%
|
$
|
603,788
|
20%
|
||||||
|
Gross margin % (including land sales)
|
24.2%
|
26.8%
|
(2.6%)
|
26.3%
|
(2.1%)
|
|||||||||
|
Gross margin % from home sales
|
25.2%
|
26.8%
|
(1.6%)
|
26.3%
|
(1.1%)
|
|||||||||
|
Adjusted gross margin % from home sales (excluding interest
|
||||||||||||||
|
amortized to cost of home sales)*
|
30.2%
|
32.2%
|
(2.0%)
|
31.1%
|
(0.9%)
|
|||||||||
|
Incentive and stock-based compensation expense
|
$
|
7,364
|
$
|
9,442
|
(22%)
|
$
|
7,527
|
(2%)
|
||||||
|
Selling expenses
|
$
|
35,746
|
$
|
28,114
|
27%
|
$
|
29,424
|
21%
|
||||||
|
G&A expenses (excluding incentive and stock-based
|
||||||||||||||
|
compensation expenses)
|
$
|
36,162
|
$
|
30,304
|
19%
|
$
|
33,213
|
9%
|
||||||
|
SG&A expenses
|
$
|
79,272
|
$
|
67,860
|
17%
|
$
|
70,164
|
13%
|
||||||
|
SG&A % from home sales
|
10.9%
|
11.3%
|
(0.4%)
|
11.6%
|
(0.7%)
|
|||||||||
|
Operating margin from home sales
|
$
|
103,455
|
$
|
92,648
|
12%
|
$
|
88,726
|
17%
|
||||||
|
Operating margin % from home sales
|
14.3%
|
15.5%
|
(1.2%)
|
14.7%
|
(0.4%)
|
|||||||||
|
Net new orders (homes)
|
978
|
878
|
11%
|
1,154
|
(15%)
|
|||||||||
|
Net new orders (dollar value)
|
$
|
494,064
|
$
|
418,828
|
18%
|
$
|
568,977
|
(13%)
|
||||||
|
Average active selling communities
|
184
|
173
|
6%
|
185
|
(1%)
|
|||||||||
|
Monthly sales absorption rate per community
|
1.8
|
1.7
|
5%
|
2.1
|
(15%)
|
|||||||||
|
Cancellation rate
|
21%
|
21%
|
―
|
19%
|
2%
|
|||||||||
|
Gross cancellations
|
258
|
234
|
10%
|
278
|
(7%)
|
|||||||||
|
Cancellations from current quarter sales
|
70
|
64
|
9%
|
107
|
(35%)
|
|||||||||
|
Backlog (homes)
|
1,711
|
1,700
|
1%
|
2,208
|
(23%)
|
|||||||||
|
Backlog (dollar value)
|
$
|
916,376
|
$
|
800,494
|
14%
|
$
|
1,126,125
|
(19%)
|
||||||
|
Cash flows (uses) from operating activities
|
$
|
(103,851)
|
$
|
(27,820)
|
(273%)
|
$
|
(115,034)
|
10%
|
||||||
|
Cash flows (uses) from investing activities
|
$
|
(5,690)
|
$
|
(14,707)
|
61%
|
$
|
434
|
|||||||
|
Cash flows (uses) from financing activities
|
$
|
296,266
|
$
|
42,690
|
594%
|
$
|
(7,271)
|
|||||||
|
Land purchases (incl. seller financing)
|
$
|
172,320
|
$
|
116,856
|
47%
|
$
|
155,670
|
11%
|
||||||
|
Adjusted Homebuilding EBITDA*
|
$
|
143,529
|
$
|
135,469
|
6%
|
$
|
121,737
|
18%
|
||||||
|
Adjusted Homebuilding EBITDA Margin %*
|
19.0%
|
22.3%
|
(3.3%)
|
20.1%
|
(1.1%)
|
|||||||||
|
Homebuilding interest incurred
|
$
|
39,960
|
$
|
37,546
|
6%
|
$
|
37,308
|
7%
|
||||||
|
Homebuilding interest capitalized to inventories owned
|
$
|
39,594
|
$
|
36,889
|
7%
|
$
|
36,927
|
7%
|
||||||
|
Homebuilding interest capitalized to investments in JVs
|
$
|
366
|
$
|
657
|
(44%)
|
$
|
381
|
(4%)
|
||||||
|
Interest amortized to cost of sales (incl. cost of land sales)
|
$
|
39,354
|
$
|
32,909
|
20%
|
$
|
28,959
|
36%
|
||||||
4
|
For the Year Ended
|
|||||||||
|
December 31,
|
December 31,
|
Percentage
|
|||||||
|
2014
|
2013
|
or % Change
|
|||||||
|
Operating Data
|
(Dollars in thousands)
|
||||||||
|
Deliveries
|
4,956
|
4,602
|
8%
|
||||||
|
Average selling price
|
$
|
478
|
$
|
413
|
16%
|
||||
|
Home sale revenues
|
$
|
2,366,754
|
$
|
1,898,989
|
25%
|
||||
|
Gross margin % (including land sales)
|
25.6%
|
24.5%
|
1.1%
|
||||||
|
Gross margin % from home sales
|
26.1%
|
24.6%
|
1.5%
|
||||||
|
Adjusted gross margin % from home sales (excluding interest
|
|||||||||
|
amortized to cost of home sales)*
|
31.1%
|
31.0%
|
0.1%
|
||||||
|
Incentive and stock-based compensation expense
|
$
|
26,643
|
$
|
28,240
|
(6%)
|
||||
|
Selling expenses
|
$
|
116,651
|
$
|
93,005
|
25%
|
||||
|
G&A expenses (excluding incentive and stock-based
|
|||||||||
|
compensation expenses)
|
$
|
132,567
|
$
|
109,446
|
21%
|
||||
|
SG&A expenses
|
$
|
275,861
|
$
|
230,691
|
20%
|
||||
|
SG&A % from home sales
|
11.7%
|
12.1%
|
(0.4%)
|
||||||
|
Operating margin from home sales
|
$
|
341,939
|
$
|
236,501
|
45%
|
||||
|
Operating margin % from home sales
|
14.4%
|
12.5%
|
1.9%
|
||||||
|
Net new orders (homes)
|
4,967
|
4,898
|
1%
|
||||||
|
Net new orders (dollar value)
|
$
|
2,410,206
|
$
|
2,126,355
|
13%
|
||||
|
Average active selling communities
|
182
|
166
|
10%
|
||||||
|
Monthly sales absorption rate per community
|
2.3
|
2.5
|
(8%)
|
||||||
|
Cancellation rate
|
17%
|
15%
|
2%
|
||||||
|
Gross cancellations
|
1,004
|
852
|
18%
|
||||||
|
Cancellations from current year sales
|
360
|
361
|
(0%)
|
||||||
|
Cash flows (uses) from operating activities
|
$
|
(362,397)
|
$
|
(154,216)
|
(135%)
|
||||
|
Cash flows (uses) from investing activities
|
$
|
(31,020)
|
$
|
(143,857)
|
78%
|
||||
|
Cash flows (uses) from financing activities
|
$
|
242,519
|
$
|
314,809
|
(23%)
|
||||
|
Land purchases (incl. seller financing)
|
$
|
585,735
|
$
|
493,583
|
19%
|
||||
|
Adjusted Homebuilding EBITDA*
|
$
|
480,004
|
$
|
383,621
|
25%
|
||||
|
Adjusted Homebuilding EBITDA Margin %*
|
19.9%
|
20.0%
|
(0.1%)
|
||||||
|
Homebuilding interest incurred
|
$
|
153,695
|
$
|
140,865
|
9%
|
||||
|
Homebuilding interest capitalized to inventories owned
|
$
|
151,962
|
$
|
137,990
|
10%
|
||||
|
Homebuilding interest capitalized to investments in JVs
|
$
|
1,733
|
$
|
2,875
|
(40%)
|
||||
|
Interest amortized to cost of sales (incl. cost of land sales)
|
$
|
123,112
|
$
|
121,778
|
1%
|
||||
|
As of
|
|||||||||
|
December 31,
|
December 31,
|
Percentage
|
|||||||
|
2014
|
2013
|
or % Change
|
|||||||
|
Balance Sheet Data
|
(Dollars in thousands, except per share amounts)
|
||||||||
|
Homebuilding cash (including restricted cash)
|
$
|
218,650
|
$
|
376,949
|
(42%)
|
||||
|
Inventories owned
|
$
|
3,255,204
|
$
|
2,536,102
|
28%
|
||||
|
Homesites owned and controlled
|
35,430
|
35,175
|
1%
|
||||||
|
Homes under construction
|
2,032
|
2,001
|
2%
|
||||||
|
Completed specs
|
515
|
327
|
57%
|
||||||
|
Deferred tax asset valuation allowance
|
$
|
2,561
|
$
|
4,591
|
(44%)
|
||||
|
Homebuilding debt
|
$
|
2,136,082
|
$
|
1,839,595
|
16%
|
||||
|
Stockholders' equity
|
$
|
1,676,688
|
$
|
1,468,960
|
14%
|
||||
|
Adjusted stockholders' equity per share (including if-converted
|
|||||||||
|
preferred stock)*
|
$
|
4.62
|
$
|
4.02
|
15%
|
||||
|
Total consolidated debt to book capitalization
|
57.0%
|
56.9%
|
0.1%
|
||||||
|
Adjusted net homebuilding debt to total adjusted
|
|||||||||
|
book capitalization*
|
53.3%
|
49.9%
|
3.4%
|
||||||
1All statistical numbers exclude unconsolidated joint ventures unless noted otherwise.
*Please see "Reconciliation of Non-GAAP Financial Measures" beginning on page 11.
5
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
Three Months Ended
December 31, |
Year Ended
December 31, |
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
(Dollars in thousands, except per share amounts)
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Homebuilding:
|
||||||||||||||||
|
Home sale revenues
|
$
|
724,342
|
$
|
598,496
|
$
|
2,366,754
|
$
|
1,898,989
|
||||||||
|
Land sale revenues
|
29,302
|
7,955
|
44,424
|
15,620
|
||||||||||||
|
Total revenues
|
753,644
|
606,451
|
2,411,178
|
1,914,609
|
||||||||||||
|
Cost of home sales
|
(541,615
|
)
|
(437,988
|
)
|
(1,748,954
|
)
|
(1,431,797
|
)
|
||||||||
|
Cost of land sales
|
(29,596
|
)
|
(5,945
|
)
|
(43,841
|
)
|
(13,616
|
)
|
||||||||
|
Total cost of sales
|
(571,211
|
)
|
(443,933
|
)
|
(1,792,795
|
)
|
(1,445,413
|
)
|
||||||||
|
Gross margin
|
182,433
|
162,518
|
618,383
|
469,196
|
||||||||||||
|
Gross margin %
|
24.2
|
%
|
26.8
|
%
|
25.6
|
%
|
24.5
|
%
|
||||||||
|
Selling, general and administrative expenses
|
(79,272
|
)
|
(67,860
|
)
|
(275,861
|
)
|
(230,691
|
)
|
||||||||
|
Income (loss) from unconsolidated joint ventures
|
(326
|
)
|
(300
|
)
|
(668
|
)
|
949
|
|||||||||
|
Other income (expense)
|
(1,288
|
)
|
4,191
|
(1,733
|
)
|
6,815
|
||||||||||
|
Homebuilding pretax income
|
101,547
|
98,549
|
340,121
|
246,269
|
||||||||||||
|
Financial Services:
|
||||||||||||||||
|
Revenues
|
6,844
|
5,983
|
24,119
|
24,910
|
||||||||||||
|
Expenses
|
(4,372
|
)
|
(3,765
|
)
|
(15,245
|
)
|
(14,159
|
)
|
||||||||
|
Other income
|
363
|
258
|
969
|
678
|
||||||||||||
|
Financial services pretax income
|
2,835
|
2,476
|
9,843
|
11,429
|
||||||||||||
|
Income before taxes
|
104,382
|
101,025
|
349,964
|
257,698
|
||||||||||||
|
Provision for income taxes
|
(39,738
|
)
|
(36,205
|
)
|
(134,099
|
)
|
(68,983
|
)
|
||||||||
|
Net income
|
64,644
|
64,820
|
215,865
|
188,715
|
||||||||||||
|
Less: Net income allocated to preferred shareholder
|
(15,490
|
)
|
(15,570
|
)
|
(51,650
|
)
|
(57,386
|
)
|
||||||||
|
Less: Net income allocated to unvested restricted stock
|
(87
|
)
|
(99
|
)
|
(297
|
)
|
(265
|
)
|
||||||||
|
Net income available to common stockholders
|
$
|
49,067
|
$
|
49,151
|
$
|
163,918
|
$
|
131,064
|
||||||||
|
Income Per Common Share:
|
||||||||||||||||
| Basic | $ | 0.18 | $ | 0.18 | $ | 0.59 | $ | 0.52 | ||||||||
|
Diluted
|
$
|
0.16
|
$
|
0.16
|
$
|
0.54
|
$
|
0.47
|
||||||||
|
Weighted Average Common Shares Outstanding:
|
||||||||||||||||
| Basic |
278,167,633
|
277,212,473
|
278,687,740
|
253,118,247
|
||||||||||||
|
Diluted
|
315,440,225
|
315,284,731
|
316,285,412
|
291,173,953
|
||||||||||||
|
Weighted average additional common shares outstanding
|
||||||||||||||||
|
if preferred shares converted to common shares
|
87,812,786
|
87,812,786
|
87,812,786
|
110,826,557
|
||||||||||||
|
Total weighted average diluted common shares outstanding
|
||||||||||||||||
|
if preferred shares converted to common shares
|
403,253,011
|
403,097,517
|
404,098,198
|
402,000,510
|
||||||||||||
6
CONDENSED CONSOLIDATED BALANCE SHEETS
|
December 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(Dollars in thousands)
|
||||||||
|
ASSETS
|
(Unaudited)
|
|||||||
|
Homebuilding:
|
||||||||
|
Cash and equivalents
|
$
|
180,428
|
$
|
355,489
|
||||
| Restricted cash |
38,222
|
21,460
|
||||||
|
Trade and other receivables
|
19,005
|
14,431
|
||||||
| Inventories: | ||||||||
| Owned |
3,255,204
|
2,536,102
|
||||||
| Not owned |
85,153
|
98,341
|
||||||
|
Investments in unconsolidated joint ventures
|
50,111
|
66,054
|
||||||
|
Deferred income taxes, net
|
276,402
|
375,400
|
||||||
| Other assets |
42,592
|
45,977
|
||||||
|
Total Homebuilding Assets
|
3,947,117
|
3,513,254
|
||||||
|
Financial Services:
|
||||||||
|
Cash and equivalents
|
31,965
|
7,802
|
||||||
| Restricted cash |
1,295
|
1,295
|
||||||
|
Mortgage loans held for sale, net
|
174,420
|
122,031
|
||||||
|
Mortgage loans held for investment, net
|
14,380
|
12,220
|
||||||
| Other assets |
5,243
|
5,503
|
||||||
|
Total Financial Services Assets
|
227,303
|
148,851
|
||||||
|
Total Assets
|
$
|
4,174,420
|
$
|
3,662,105
|
||||
|
LIABILITIES AND EQUITY
|
||||||||
|
Homebuilding:
|
||||||||
|
Accounts payable
|
$
|
45,085
|
$
|
35,771
|
||||
| Accrued liabilities |
223,783
|
214,266
|
||||||
|
Secured project debt and other notes payable
|
4,689
|
6,351
|
||||||
|
Senior notes payable
|
2,131,393
|
1,833,244
|
||||||
|
Total Homebuilding Liabilities
|
2,404,950
|
2,089,632
|
||||||
|
Financial Services:
|
||||||||
|
Accounts payable and other liabilities
|
3,369
|
2,646
|
||||||
|
Mortgage credit facilities
|
89,413
|
100,867
|
||||||
|
Total Financial Services Liabilities
|
92,782
|
103,513
|
||||||
|
Total Liabilities
|
2,497,732
|
2,193,145
|
||||||
|
Equity:
|
||||||||
|
Stockholders' Equity:
|
||||||||
|
Preferred stock, $0.01 par value; 10,000,000 shares
|
||||||||
|
authorized; 267,829 shares issued and outstanding
|
||||||||
|
at December 31, 2014 and 2013
|
3
|
3
|
||||||
|
Common stock, $0.01 par value; 600,000,000 shares
|
||||||||
|
authorized; 275,141,189 and 277,618,177 shares
|
||||||||
|
issued and outstanding at December 31, 2014 and
|
||||||||
|
2013, respectively
|
2,751
|
2,776
|
||||||
|
Additional paid-in capital
|
1,346,702
|
1,354,814
|
||||||
|
Accumulated earnings
|
327,232
|
111,367
|
||||||
|
Total Equity
|
1,676,688
|
1,468,960
|
||||||
|
Total Liabilities and Equity
|
$
|
4,174,420
|
$
|
3,662,105
|
||||
INVENTORIES
|
December 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(Dollars in thousands)
|
||||||||
|
|
(Unaudited)
|
|||||||
| Inventories Owned: | ||||||||
|
Land and land under development
|
$
|
2,248,289
|
$
|
1,771,661
|
||||
|
Homes completed and under construction
|
827,612
|
628,371
|
||||||
|
Model homes
|
179,303
|
136,070
|
||||||
|
Total inventories owned
|
$
|
3,255,204
|
$
|
2,536,102
|
||||
|
Inventories Owned by Segment:
|
||||||||
|
California
|
$
|
1,422,330
|
$
|
1,182,520
|
||||
|
Southwest
|
799,473
|
603,303
|
||||||
|
Southeast
|
1,033,401
|
750,279
|
||||||
|
Total inventories owned
|
$
|
3,255,204
|
$
|
2,536,102
|
||||
7
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
Three Months Ended
December 31, |
Year Ended
December 31, |
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Cash Flows From Operating Activities:
|
||||||||||||||||
|
Net income
|
$
|
64,644
|
$
|
64,820
|
$
|
215,865
|
$
|
188,715
|
||||||||
|
Adjustments to reconcile net income to net cash
|
||||||||||||||||
|
provided by (used in) operating activities:
|
||||||||||||||||
|
Amortization of stock-based compensation
|
733
|
2,359
|
8,469
|
9,015
|
||||||||||||
|
Excess tax benefits from share-based payment arrangements
|
(12,444
|
)
|
―
|
(13,404
|
)
|
―
|
||||||||||
|
Deferred income tax provision
|
4,524
|
35,725
|
98,998
|
84,214
|
||||||||||||
|
Other operating activities
|
1,573
|
1,427
|
7,482
|
6,019
|
||||||||||||
|
Changes in cash and equivalents due to:
|
||||||||||||||||
|
Trade and other receivables
|
11,820
|
5,218
|
(4,777
|
)
|
(3,244
|
)
|
||||||||||
|
Mortgage loans held for sale
|
(105,946
|
)
|
(46,722
|
)
|
(52,838
|
)
|
(2,543
|
)
|
||||||||
|
Inventories - owned
|
(94,418
|
)
|
(100,937
|
)
|
(642,008
|
)
|
(415,312
|
)
|
||||||||
|
Inventories - not owned
|
(13,143
|
)
|
(11,619
|
)
|
(33,027
|
)
|
(43,319
|
)
|
||||||||
|
Other assets
|
7,354
|
564
|
9,306
|
965
|
||||||||||||
|
Accounts payable
|
(5,439
|
)
|
6,470
|
9,314
|
13,325
|
|||||||||||
|
Accrued liabilities
|
36,891
|
14,875
|
34,223
|
|
7,949
|
|||||||||||
|
Net cash provided by (used in) operating activities
|
(103,851
|
)
|
(27,820
|
)
|
(362,397
|
)
|
(154,216
|
)
|
||||||||
|
Cash Flows From Investing Activities:
|
||||||||||||||||
|
Investments in unconsolidated homebuilding joint ventures
|
(2,558
|
)
|
(11,386
|
)
|
(10,506
|
)
|
(24,328
|
)
|
||||||||
|
Distributions of capital from unconsolidated joint ventures
|
―
|
2,444
|
18,010
|
4,763
|
||||||||||||
|
Net cash paid for acquisitions
|
(362
|
)
|
(2,469
|
)
|
(33,770
|
)
|
(116,262
|
)
|
||||||||
|
Other investing activities
|
(2,770
|
)
|
(3,296
|
)
|
(4,754
|
)
|
(8,030
|
)
|
||||||||
|
Net cash provided by (used in) investing activities
|
(5,690
|
)
|
(14,707
|
)
|
(31,020
|
)
|
(143,857
|
)
|
||||||||
|
Cash Flows From Financing Activities:
|
||||||||||||||||
|
Change in restricted cash
|
(1,195
|
)
|
6,564
|
(16,762
|
)
|
6,565
|
||||||||||
|
Principal payments on secured project debt and other notes payable
|
(59
|
)
|
(1,045
|
)
|
(1,458
|
)
|
(8,334
|
)
|
||||||||
|
Principal payments on senior notes payable
|
―
|
―
|
(4,971
|
)
|
―
|
|||||||||||
|
Proceeds from the issuance of senior notes payable
|
300,000
|
―
|
300,000
|
300,000
|
||||||||||||
|
Payment of debt issuance costs
|
(3,843
|
)
|
(1,271
|
)
|
(6,230
|
)
|
(5,316
|
)
|
||||||||
|
Net proceeds from (payments on) mortgage credit facilities
|
24,715
|
36,687
|
(11,454
|
)
|
8,708
|
|||||||||||
|
Repurchases of common stock
|
(36,781
|
)
|
―
|
(36,781
|
)
|
―
|
||||||||||
|
Payment of issuance costs in connection with preferred
|
||||||||||||||||
|
shareholder equity transaction
|
―
|
―
|
―
|
(350
|
)
|
|||||||||||
|
Proceeds from the exercise of stock options
|
985
|
1,755
|
6,771
|
13,536
|
||||||||||||
|
Excess tax benefits from share-based payment arrangements
|
12,444
|
―
|
13,404
|
―
|
||||||||||||
|
Net cash provided by (used in) financing activities
|
296,266
|
42,690
|
242,519
|
314,809
|
||||||||||||
|
Net increase (decrease) in cash and equivalents
|
186,725
|
163
|
(150,898
|
)
|
16,736
|
|||||||||||
|
Cash and equivalents at beginning of period
|
25,668
|
363,128
|
363,291
|
346,555
|
||||||||||||
|
Cash and equivalents at end of period
|
$
|
212,393
|
$
|
363,291
|
$
|
212,393
|
$
|
363,291
|
||||||||
|
Cash and equivalents at end of period
|
$
|
212,393
|
$
|
363,291
|
$
|
212,393
|
$
|
363,291
|
||||||||
|
Homebuilding restricted cash at end of period
|
38,222
|
21,460
|
38,222
|
21,460
|
||||||||||||
|
Financial services restricted cash at end of period
|
1,295
|
1,295
|
1,295
|
1,295
|
||||||||||||
|
Cash and equivalents and restricted cash at end of period
|
$
|
251,910
|
$
|
386,046
|
$
|
251,910
|
$
|
386,046
|
||||||||
8
REGIONAL OPERATING DATA
|
Three Months Ended December 31,
|
|||||||||||||||||||||
|
2014
|
2013
|
% Change
|
|||||||||||||||||||
|
Homes
|
ASP
|
Homes
|
ASP
|
Homes
|
ASP
|
||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
New homes delivered:
|
|||||||||||||||||||||
|
California
|
|
544
|
$
|
627
|
|
476
|
$
|
628
|
|
14%
|
|
(0%)
|
|||||||||
|
Arizona
|
75
|
344
|
87
|
318
|
(14%)
|
8%
|
|||||||||||||||
|
Texas
|
273
|
452
|
211
|
423
|
29%
|
7%
|
|||||||||||||||
|
Colorado
|
75
|
532
|
51
|
476
|
47%
|
12%
|
|||||||||||||||
|
Southwest
|
|
423
|
|
447
|
|
349
|
|
404
|
|
21%
|
|
11%
|
|||||||||
|
Florida
|
291
|
403
|
320
|
300
|
(9%)
|
34%
|
|||||||||||||||
|
Carolinas
|
217
|
355
|
198
|
315
|
10%
|
13%
|
|||||||||||||||
|
Southeast
|
|
508
|
|
382
|
|
518
|
|
306
|
|
(2%)
|
|
25%
|
|||||||||
|
Consolidated total
|
1,475
|
491
|
1,343
|
446
|
10%
|
10%
|
|||||||||||||||
|
Unconsolidated joint ventures
|
―
|
―
|
2
|
581
|
(100%)
|
―
|
|||||||||||||||
|
Total (including joint ventures)
|
|
1,475
|
$
|
491
|
|
1,345
|
$
|
446
|
|
10%
|
|
10%
|
|||||||||
|
Year Ended December 31,
|
|||||||||||||||||||||
|
2014
|
2013
|
% Change
|
|||||||||||||||||||
|
Homes
|
ASP
|
Homes
|
ASP
|
Homes
|
ASP
|
||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
New homes delivered:
|
|||||||||||||||||||||
|
California
|
|
1,759
|
$
|
638
|
|
1,762
|
$
|
565
|
|
(0%)
|
|
13%
|
|||||||||
|
Arizona
|
267
|
332
|
258
|
280
|
3%
|
19%
|
|||||||||||||||
|
Texas
|
826
|
453
|
669
|
393
|
23%
|
15%
|
|||||||||||||||
|
Colorado
|
233
|
510
|
168
|
450
|
39%
|
13%
|
|||||||||||||||
|
Southwest
|
|
1,326
|
|
438
|
|
1,095
|
|
375
|
|
21%
|
|
17%
|
|||||||||
|
Florida
|
1,057
|
378
|
1,027
|
279
|
3%
|
35%
|
|||||||||||||||
|
Carolinas
|
814
|
324
|
718
|
289
|
13%
|
12%
|
|||||||||||||||
|
Southeast
|
|
1,871
|
|
354
|
|
1,745
|
|
283
|
|
7%
|
|
25%
|
|||||||||
|
Consolidated total
|
4,956
|
478
|
4,602
|
413
|
8%
|
16%
|
|||||||||||||||
|
Unconsolidated joint ventures
|
―
|
―
|
25
|
511
|
(100%)
|
―
|
|||||||||||||||
|
Total (including joint ventures)
|
|
4,956
|
$
|
478
|
|
4,627
|
$
|
413
|
|
7%
|
|
16%
|
|||||||||
|
Three Months Ended December 31,
|
|||||||||||||||||||||
|
2014
|
2013
|
% Change
|
|||||||||||||||||||
|
Homes
|
ASP
|
Homes
|
ASP
|
Homes
|
ASP
|
||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Net new orders:
|
|||||||||||||||||||||
|
California
|
|
291
|
$
|
693
|
|
337
|
$
|
639
|
|
(14%)
|
|
8%
|
|||||||||
|
Arizona
|
52
|
352
|
38
|
302
|
37%
|
17%
|
|||||||||||||||
|
Texas
|
207
|
502
|
143
|
440
|
45%
|
14%
|
|||||||||||||||
|
Colorado
|
33
|
552
|
45
|
476
|
(27%)
|
16%
|
|||||||||||||||
|
Southwest
|
|
292
|
|
481
|
|
226
|
|
424
|
|
29%
|
|
13%
|
|||||||||
|
Florida
|
220
|
418
|
155
|
358
|
42%
|
17%
|
|||||||||||||||
|
Carolinas
|
175
|
342
|
160
|
326
|
9%
|
5%
|
|||||||||||||||
|
Southeast
|
|
395
|
|
385
|
|
315
|
|
342
|
|
25%
|
|
13%
|
|||||||||
|
Consolidated total
|
978
|
505
|
878
|
477
|
11%
|
6%
|
|||||||||||||||
|
Unconsolidated joint ventures
|
―
|
―
|
1
|
570
|
(100%)
|
―
|
|||||||||||||||
|
Total (including joint ventures)
|
|
978
|
$
|
505
|
|
879
|
$
|
477
|
|
11%
|
|
6%
|
|||||||||
|
Year Ended December 31,
|
|||||||||||||||||||||
|
2014
|
2013
|
% Change
|
|||||||||||||||||||
|
Homes
|
ASP
|
Homes
|
ASP
|
Homes
|
ASP
|
||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Net new orders:
|
|||||||||||||||||||||
|
California
|
|
1,661
|
$
|
644
|
|
1,718
|
$
|
593
|
|
(3%)
|
|
9%
|
|||||||||
|
Arizona
|
258
|
321
|
286
|
299
|
(10%)
|
7%
|
|||||||||||||||
|
Texas
|
1,007
|
464
|
755
|
410
|
33%
|
13%
|
|||||||||||||||
|
Colorado
|
200
|
517
|
201
|
457
|
(0%)
|
13%
|
|||||||||||||||
|
Southwest
|
|
1,465
|
|
446
|
|
1,242
|
|
392
|
|
18%
|
|
14%
|
|||||||||
|
Florida
|
1,004
|
414
|
1,165
|
339
|
(14%)
|
22%
|
|||||||||||||||
|
Carolinas
|
837
|
325
|
773
|
292
|
8%
|
11%
|
|||||||||||||||
|
Southeast
|
|
1,841
|
|
374
|
|
1,938
|
|
320
|
|
(5%)
|
|
17%
|
|||||||||
|
Consolidated total
|
4,967
|
485
|
4,898
|
434
|
1%
|
12%
|
|||||||||||||||
|
Unconsolidated joint ventures
|
―
|
―
|
13
|
503
|
(100%)
|
―
|
|||||||||||||||
|
Total (including joint ventures)
|
|
4,967
|
$
|
485
|
|
4,911
|
$
|
434
|
|
1%
|
|
12%
|
|||||||||
9
REGIONAL OPERATING DATA (Continued)
|
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||
|
2014
|
2013
|
% Change
|
2014
|
2013
|
% Change
|
||||||||||
|
Average number of selling communities
|
|||||||||||||||
|
during the period:
|
|||||||||||||||
|
California
|
47
|
49
|
(4%)
|
47
|
47
|
―
|
|||||||||
|
Arizona
|
10
|
10
|
―
|
11
|
9
|
22%
|
|||||||||
|
Texas
|
44
|
33
|
33%
|
40
|
31
|
29%
|
|||||||||
|
Colorado
|
10
|
9
|
11%
|
10
|
8
|
25%
|
|||||||||
|
Southwest
|
64
|
52
|
23%
|
61
|
48
|
27%
|
|||||||||
|
Florida
|
48
|
40
|
20%
|
45
|
40
|
13%
|
|||||||||
|
Carolinas
|
25
|
32
|
(22%)
|
29
|
31
|
(6%)
|
|||||||||
|
Southeast
|
73
|
72
|
1%
|
74
|
71
|
4%
|
|||||||||
|
Consolidated total
|
184
|
173
|
6%
|
182
|
166
|
10%
|
|||||||||
|
At December 31,
|
|||||||||||||||||||||
|
2014
|
2013
|
% Change
|
|||||||||||||||||||
|
Homes
|
Dollar Value
|
Homes
|
Dollar Value
|
Homes
|
Dollar Value
|
||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Backlog:
|
|||||||||||||||||||||
|
California
|
|
298
|
$
|
227,787
|
|
396
|
$
|
262,097
|
|
(25%)
|
|
(13%)
|
|||||||||
|
Arizona
|
96
|
33,607
|
105
|
35,846
|
(9%)
|
(6%)
|
|||||||||||||||
|
Texas
|
471
|
244,231
|
290
|
134,583
|
62%
|
81%
|
|||||||||||||||
|
Colorado
|
75
|
45,396
|
108
|
54,946
|
(31%)
|
(17%)
|
|||||||||||||||
|
Southwest
|
|
642
|
|
323,234
|
|
503
|
|
225,375
|
|
28%
|
|
43%
|
|||||||||
|
Florida
|
451
|
252,569
|
504
|
215,312
|
(11%)
|
17%
|
|||||||||||||||
|
Carolinas
|
320
|
112,786
|
297
|
97,710
|
8%
|
15%
|
|||||||||||||||
|
Southeast
|
|
771
|
|
365,355
|
|
801
|
|
313,022
|
|
(4%)
|
|
17%
|
|||||||||
|
Consolidated total
|
1,711
|
$ |
916,376
|
1,700
|
$ |
800,494
|
1%
|
14%
|
|||||||||||||
|
At December 31,
|
|||||||||
|
2014
|
2013
|
% Change
|
|||||||
|
Homesites owned and controlled:
|
|||||||||
|
California
|
9,930
|
9,638
|
3%
|
||||||
|
Arizona
|
2,098
|
2,351
|
(11%)
|
||||||
|
Texas
|
4,733
|
4,607
|
3%
|
||||||
|
Colorado
|
1,087
|
1,307
|
(17%)
|
||||||
|
Nevada
|
1,124
|
1,124
|
―
|
||||||
|
Southwest
|
9,042
|
9,389
|
(4%)
|
||||||
|
Florida
|
12,478
|
11,461
|
9%
|
||||||
|
Carolinas
|
3,980
|
4,687
|
(15%)
|
||||||
|
Southeast
|
16,458
|
16,148
|
2%
|
||||||
|
Total (including joint ventures)
|
35,430
|
35,175
|
1%
|
||||||
|
Homesites owned
|
28,972
|
27,733
|
4%
|
||||||
|
Homesites optioned or subject to contract
|
6,260
|
7,047
|
(11%)
|
||||||
|
Joint venture homesites
|
198
|
395
|
(50%)
|
||||||
|
Total (including joint ventures)
|
35,430
|
35,175
|
1%
|
||||||
|
Homesites owned:
|
|||||||||
|
Raw lots
|
8,162
|
6,211
|
31%
|
||||||
|
Homesites under development
|
8,119
|
9,340
|
(13%)
|
||||||
|
Finished homesites
|
7,210
|
7,024
|
3%
|
||||||
|
Under construction or completed homes
|
3,104
|
2,804
|
11%
|
||||||
|
Held for sale
|
2,377
|
2,354
|
1%
|
||||||
|
Total
|
28,972
|
27,733
|
4%
|
||||||
10
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Each of the below measures are non-GAAP financial measures and other companies may calculate such non-GAAP measures differently. Due to the significance of the GAAP components excluded, such measures should not be considered in isolation or as an alternative to operating performance measures prescribed by GAAP.
The table set forth below reconciles the Company's gross margin percentage from home sales to adjusted gross margin percentage from home sales, excluding interest amortized to cost of home sales. We believe these measures are useful to management and investors as they provide perspective on the underlying operating performance of the business excluding these charges and provide comparability with the Company's peer group.
|
Three Months Ended
|
||||||||||||||
|
December 31,
2014 |
Gross
Margin % |
December 31,
2013 |
Gross
Margin % |
September 30,
2014 |
Gross
Margin % |
|||||||||
|
(Dollars in thousands)
|
||||||||||||||
|
Home sale revenues
|
$
|
724,342
|
$
|
598,496
|
$
|
603,788
|
||||||||
|
Less: Cost of home sales
|
|
(541,615)
|
|
(437,988)
|
|
(444,898)
|
||||||||
|
Gross margin from home sales
|
182,727
|
25.2%
|
160,508
|
26.8%
|
158,890
|
26.3%
|
||||||||
|
Add: Capitalized interest included in cost
|
||||||||||||||
|
of home sales
|
|
36,370
|
5.0%
|
|
32,378
|
5.4%
|
|
28,872
|
4.8%
|
|||||
|
Adjusted gross margin from home sales, excluding
|
||||||||||||||
|
interest amortized to cost of home sales
|
$
|
219,097
|
30.2%
|
$
|
192,886
|
32.2%
|
$
|
187,762
|
31.1%
|
|||||
|
Year Ended Decmber 31,
|
|||||||||
|
2014
|
Gross
Margin % |
2013
|
Gross
Margin % |
||||||
|
(Dollars in thousands)
|
|||||||||
|
Home sale revenues
|
$
|
2,366,754
|
$
|
1,898,989
|
|||||
|
Less: Cost of home sales
|
|
(1,748,954)
|
|
(1,431,797)
|
|||||
|
Gross margin from home sales
|
617,800
|
26.1%
|
467,192
|
24.6%
|
|||||
|
Add: Capitalized interest included in cost
|
|||||||||
|
of home sales
|
|
119,422
|
5.0%
|
|
120,714
|
6.4%
|
|||
|
Adjusted gross margin from home sales, excluding
|
|||||||||
|
interest amortized to cost of home sales
|
$
|
737,222
|
31.1%
|
$
|
587,906
|
31.0%
|
|||
The table set forth below reconciles the Company's total consolidated debt to adjusted net homebuilding debt and provides the Company's total consolidated debt to book capitalization and adjusted net homebuilding debt to total adjusted book capitalization ratios. In addition, the table set forth below calculates homebuilding debt to adjusted homebuilding EBITDA. We believe these ratios are useful to management and investors as a measure of the Company's ability to obtain financing. For purposes of the ratio of adjusted net homebuilding debt to total adjusted book capitalization, total adjusted book capitalization is adjusted net homebuilding debt plus stockholders' equity. Adjusted net homebuilding debt excludes indebtedness of the Company's financial services subsidiary and additionally reflects the offset of cash and equivalents.
|
December 31,
2014 |
December 31,
2013 |
||||||
|
(Dollars in thousands)
|
|||||||
|
Total consolidated debt
|
$
|
2,225,495
|
$
|
1,940,462
|
|||
|
Less:
|
|||||||
|
Financial services indebtedness
|
(89,413)
|
(100,867)
|
|||||
|
Homebuilding cash
|
(218,650)
|
(376,949)
|
|||||
|
Adjusted net homebuilding debt
|
|
1,917,432
|
|
1,462,646
|
|||
|
Stockholders' equity
|
|
1,676,688
|
|
1,468,960
|
|||
|
Total adjusted book capitalization
|
$
|
3,594,120
|
$
|
2,931,606
|
|||
|
Total consolidated debt to book capitalization
|
|
57.0%
|
|
56.9%
|
|||
|
Adjusted net homebuilding debt to total adjusted book capitalization
|
|
53.3%
|
|
49.9%
|
|||
|
Homebuilding debt
|
$
|
2,136,082
|
$
|
1,839,595
|
|||
|
LTM adjusted homebuilding EBITDA
|
|
480,004
|
|
383,621
|
|||
|
Homebuilding debt to adjusted homebuilding EBITDA
|
|
4.5x
|
|
4.8x
|
|||
11
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Continued)
The table set forth below calculates adjusted stockholders' equity per common share. The Company believes that the adjusted stockholders' equity per common share information is useful to management and investors as a measure to determine the book value per common share after giving the pro forma effect to the conversion of our outstanding preferred shares assuming full conversion to common stock.
|
December 31,
|
December 31,
|
||||
|
2014
|
2013
|
||||
|
Actual common shares outstanding
|
275,141,189
|
277,618,177
|
|||
|
Add: Conversion of preferred shares to common shares
|
87,812,786
|
87,812,786
|
|||
|
Pro forma common shares outstanding
|
|
362,953,975
|
|
365,430,963
|
|
|
Stockholders' equity (Dollars in thousands)
|
$
|
1,676,688
|
$
|
1,468,960
|
|
|
Divided by pro forma common shares outstanding
|
÷
|
362,953,975
|
÷
|
365,430,963
|
|
|
Adjusted stockholders' equity per common share
|
$
|
4.62
|
$
|
4.02
|
|
The table set forth below calculates EBITDA and Adjusted Homebuilding EBITDA. Adjusted Homebuilding EBITDA means net income (loss) (plus cash distributions of income from unconsolidated joint ventures) before (a) income taxes, (b) homebuilding interest expense (c) expensing of previously capitalized interest included in cost of sales, (d) impairment charges and deposit write-offs, (e) (gain) loss on early extinguishment of debt (f) homebuilding depreciation and amortization, (g) amortization of stock-based compensation, (h) income (loss) from unconsolidated joint ventures and (i) income (loss) from financial services subsidiary. Other companies may calculate Adjusted Homebuilding EBITDA (or similarly titled measures) differently. We believe Adjusted Homebuilding EBITDA information is useful to management and investors as one measure of the Company's ability to service debt and obtain financing. Adjusted Homebuilding EBITDA is a non-GAAP financial measure and due to the significance of the GAAP components excluded, should not be considered in isolation or as an alternative to net income, cash flow from operations or any other operating or liquidity performance measure prescribed by GAAP.
|
Three Months Ended
|
Year Ended December 31,
|
|||||||||||||||
|
December 31,
2014 |
December 31,
2013 |
September 30,
2014 |
2014
|
2013
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Net income
|
$
|
64,644
|
$
|
64,820
|
$
|
56,599
|
$
|
215,865
|
$
|
188,715
|
||||||
|
Provision for income taxes
|
39,738
|
36,205
|
35,522
|
134,099
|
68,983
|
|||||||||||
|
Homebuilding interest amortized to cost of sales and interest expense
|
39,354
|
32,909
|
28,959
|
123,112
|
121,778
|
|||||||||||
|
Homebuilding depreciation and amortization
|
1,206
|
1,094
|
1,215
|
4,790
|
3,455
|
|||||||||||
|
Amortization of stock-based compensation
|
|
733
|
|
2,359
|
|
2,505
|
|
8,469
|
|
9,015
|
||||||
|
EBITDA
|
145,675
|
137,387
|
124,800
|
486,335
|
391,946
|
|||||||||||
|
Add:
|
||||||||||||||||
|
Cash distributions of income from unconsolidated joint ventures
|
―
|
―
|
―
|
1,875
|
3,375
|
|||||||||||
|
Less:
|
||||||||||||||||
|
Income (loss) from unconsolidated joint ventures
|
(326)
|
(300)
|
557
|
(668)
|
949
|
|||||||||||
|
Income from financial services subsidiary
|
|
2,472
|
|
2,218
|
|
2,506
|
|
8,874
|
|
10,751
|
||||||
|
Adjusted Homebuilding EBITDA
|
$
|
143,529
|
$
|
135,469
|
$
|
121,737
|
$
|
480,004
|
$
|
383,621
|
||||||
|
Homebuilding revenues
|
$
|
753,644
|
$
|
606,451
|
$
|
604,849
|
$
|
2,411,178
|
$
|
1,914,609
|
||||||
|
Adjusted Homebuilding EBITDA Margin %
|
|
19.0%
|
|
22.3%
|
|
20.1%
|
|
19.9%
|
|
20.0%
|
||||||
The table set forth below reconciles net cash provided by (used in) operating activities, calculated and presented in accordance with GAAP, to Adjusted Homebuilding EBITDA:
|
Three Months Ended
|
Year Ended December 31,
|
||||||||||||||||
|
December 31,
2014 |
December 31,
2013 |
September 30,
2014 |
2014
|
2013
|
|||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
(103,851)
|
$
|
(27,820)
|
$
|
(115,034)
|
$
|
(362,397)
|
$
|
(154,216)
|
|||||||
|
Add:
|
|||||||||||||||||
|
Provision for income taxes
|
39,738
|
36,205
|
35,522
|
134,099
|
68,983
|
||||||||||||
|
Deferred income tax provision
|
(4,524)
|
(35,725)
|
(35,469)
|
(98,998)
|
(84,214)
|
||||||||||||
|
Homebuilding interest amortized to cost of sales and interest expense
|
39,354
|
32,909
|
28,959
|
123,112
|
121,778
|
||||||||||||
|
Excess tax benefits from share-based payment arrangements
|
12,444
|
―
|
960
|
13,404
|
―
|
||||||||||||
|
Less:
|
|||||||||||||||||
|
Income from financial services subsidiary
|
2,472
|
2,218
|
2,506
|
8,874
|
10,751
|
||||||||||||
|
Depreciation and amortization from financial services subsidiary
|
36
|
32
|
35
|
138
|
121
|
||||||||||||
|
Loss on disposal of property and equipment
|
5
|
1
|
5
|
11
|
17
|
||||||||||||
|
Net changes in operating assets and liabilities:
|
|||||||||||||||||
|
Trade and other receivables
|
(11,820)
|
(5,218)
|
5,464
|
4,777
|
3,244
|
||||||||||||
|
Mortgage loans held for sale
|
105,946
|
46,722
|
(10,534)
|
52,838
|
2,543
|
||||||||||||
|
Inventories-owned
|
94,418
|
100,937
|
231,567
|
642,008
|
415,312
|
||||||||||||
|
Inventories-not owned
|
13,143
|
11,619
|
5,090
|
33,027
|
43,319
|
||||||||||||
|
Other assets
|
(7,354)
|
(564)
|
(3,927)
|
(9,306)
|
(965)
|
||||||||||||
|
Accounts payable
|
5,439
|
(6,470)
|
(8,604)
|
(9,314)
|
(13,325)
|
||||||||||||
|
Accrued liabilities
|
(36,891)
|
(14,875)
|
(9,711)
|
(34,223)
|
(7,949)
|
||||||||||||
|
Adjusted Homebuilding EBITDA
|
$
|
143,529
|
$
|
135,469
|
$
|
121,737
|
$
|
480,004
|
$
|
383,621
|
|||||||
12