Attached files

file filename
8-K - FORM 8-K - WILLIAM LYON HOMESd8k.htm

Exhibit 99.1

LOGO

 

Contact: Investor Relations

Colin T. Severn

William Lyon Homes

(949) 833-3600

WILLIAM LYON HOMES REPORTS

FOURTH QUARTER AND FULL YEAR 2009 RESULTS

Financial Highlights

2009 Fourth Quarter

 

   

Net new home orders of 172, up 2%

 

   

Net new home orders per average sales location of 8.2, up 71%

 

   

New home deliveries of 298, down 27%

 

   

Consolidated operating revenue of $95.3 million, down 35%

 

   

Homebuilding gross margins of $12.7 million, down 7.3%

 

   

Homebuilding gross margin percentage of 17.2%, up 730 basis points

 

   

Impairment loss on real estate assets of $21.1 million compared to $67.3 million in prior period

 

   

Gain on retirement of debt of $20.2 million

 

   

Benefit from income taxes of $101.8 million

 

   

Net income of $20.7 million

2009 Full Year

 

   

Net new home orders of 869, down 29%

 

   

Net new home orders per average sales location of 34.8, up 25%

 

   

New home deliveries of 915, down 27%

 

   

Consolidated operating revenue of $309.2 million, down 41%

 

   

Homebuilding gross margins of $34.4 million, up 18%

 

   

Homebuilding gross margin percentage of 13.5%, up 730 basis points

 

   

Impairment loss on real estate assets of $45.3 million compared to $135.3 million in prior period

 

   

Gain on retirement of debt of $78.1 million

 

   

Benefit from income taxes of $101.9 million compared to $41.6 million in the 2008 period

 

   

Net loss of $20.5 million

 

1


NEWPORT BEACH, CA—February 24, 2010—William Lyon Homes today reported net income of $20,726,000 for the fourth quarter ended December 31, 2009, as compared to a net loss of $30,806,000 for the comparable period a year ago. Consolidated operating revenue decreased 35% to $95,284,000 for the quarter ended December 31, 2009, as compared to $146,384,000 for the comparable period a year ago. Home sales revenue decreased 46% to $74,133,000 for the quarter ended December 31, 2009, as compared to $137,695,000 for the comparable period a year ago.

For the year ended December 31, 2009, the Company reported net loss of $20,525,000, compared to net loss of $111,638,000 for the comparable period a year ago. Consolidated operating revenue decreased 41% to $309,243,000 for the year ended December 31, 2009, as compared to $526,078,000 for the comparable period a year ago. Home sales revenue decreased 46% to $253,874,000 for the year ended December 31, 2009, as compared to $468,452,000 for the comparable period a year ago.

During 2009, the Company entered into certain land sales transactions to generate cash flow, to reduce overall debt and to re-invest the cash by purchasing land in certain of its improving markets. The best economic value to the Company of these lots was to sell them in their current condition as opposed to holding the lots and eventually building and selling homes. The Company continues to evaluate land values to determine whether to hold for development or to sell at current prices. Operating revenue for the three months ended December 31, 2009 included $13,625,000 from the sales of land resulting in gross losses of approximately $70,565,000. Operating revenue for the years ended December 31, 2009 and 2008 included $21,220,000 and $39,512,000, respectively, from the sales of land resulting in gross losses of approximately $71,708,000 and $1,245,000, respectively.

In addition to the costs associated with the land sales above, the Company incurred costs of approximately $885,000 and $38,712,000 during the three and twelve months ended December 31, 2009, respectively, compared to $6,701,000 and $6,842,000, respectively, for the three and twelve months ended December 31, 2008, related to the write-off of land deposits, project pre-acquisition costs and other costs, which are included in cost of sales – lots, land and other in the Consolidated Statements of Operations.

The Company incurred impairment losses on real estate assets of $21,098,000 for the three months ended December 31, 2009, compared to $67,283,000 for the comparable period a year ago. During the year ended December 31, 2009 and 2008, the Company incurred impairment losses on real estate assets of $45,269,000 and $135,311,000, respectively. The impairments were primarily attributable to lower than anticipated net revenue due to depressed market conditions in the housing industry. The future undiscounted cash flows estimated to be generated were determined to be less than the carrying amount of the assets. Accordingly, the real estate assets were written-down to their estimated fair value.

 

2


Net new home orders for the three months ended December 31, 2009 were 172, up 2% from 168, for the three months ended December 31, 2008. Net new home orders for the year ended December 31, 2009 were 869, a decrease of 29% as compared to 1,221 for the year ended December 31, 2008. The average number of sales locations was 25 for the year ended December 31, 2009, a decrease of 43% as compared to 44 for the year ended December 31, 2008.

The number of homes closed for the three months ended December 31, 2009 was 298, down 27% as compared to 408 for the three months ended December 31, 2008. The number of homes closed for the year ended December 31, 2009 was 915, a decrease of 27% as compared to 1,260 for the year ended December 31, 2008. The Company’s backlog of homes sold but not closed was 194 at December 31, 2009, down 19% from 240 at December 31, 2008. The Company’s dollar amount of backlog of homes sold but not closed at December 31, 2009, was $56,477,000, down 30% from $80,750,000 at December 31, 2008. The cancellation rate of buyers who contracted to buy a home but did not close escrow was approximately 20% during the three months ended December 31, 2009 and 40% for the comparable period a year ago. The cancellation rate of buyers who contracted to buy a home but did not close escrow was approximately 21% during 2009 and 28% during 2008.

During the fourth quarter of 2009, the average sales price of homes (including joint ventures) was $248,800, down 26% as compared to $337,500 for the comparable period a year ago. For the year ended December 31, 2009, the average sales price of homes (including joint ventures) was $277,500, down 25% as compared to $371,800 for the year ended December 31, 2008. The lower average sales price was primarily due to (1) a change in product mix, since all of the Company’s active projects have an average sales price below $500,000 per unit.

For the quarter ended December 31, 2009, the Company’s homebuilding gross margin percentage increased to 17.2% from 9.9% for the quarter ended December 31, 2008. For the year ended December 31, 2009, the Company’s homebuilding gross margin percentage increased to 13.5% from 6.2% for the year ended December 31, 2008. These higher gross margin percentages were primarily due to home closings in projects where previous impairment losses had been incurred.

On June 10, 2009, the Company’s wholly-owned subsidiary, William Lyon Homes, Inc., a California corporation (“California Lyon”), consummated a cash tender offer (the “Tender Offer”) to purchase a portion of its outstanding Senior Notes, on the terms and subject to the conditions set forth in its offer to purchase, as amended. The principal amount of Senior Notes purchased by California Lyon on settlement of the Tender Offer totaled $53.2 million, including $29.1 million of the 7 5/8% Senior Notes due 2012, $2.4 million of the 10 3/4% Senior Notes due 2013, and $21.7 million of the 7 1/2% Senior Notes due 2014. The aggregate Tender Offer consideration paid totaled $14.9 million, plus accrued interest. The net gain resulting from the Tender Offer, after closing costs, was $37.0 million.

 

3


Also, during 2009, the Company purchased, in privately negotiated transactions, a total of $103.7 million principal amount of its outstanding Senior Notes at a cost of $62.1 million, plus accrued interest. The net gain resulting from these purchases, after giving affect to amortization of related deferred loan costs was $41.1 million.

Effective on January 1, 2008, the Company and its shareholders made a revocation of the “S” corporation election. As a result of this revocation, the Company is taxed as a “C” corporation. The shareholders will not be able to elect “S” corporation status for at least five years from the effective date of the revocation. The revocation of the “S” corporation election will allow taxable losses generated in 2008 to be carried back to the 2006 “C” corporation year. As a result of the change in tax status, the Company recorded a deferred tax asset (refund receivable) and related income tax benefit of $41,602,000 as of January 1, 2008. The recorded deferred tax asset reflects the tax refund for the carry back of the 2008 tax loss to 2006. The Company filed its 2008 federal tax return in early January 2009 and received the tax refund on January 28, 2009.

On November 6, 2009, the Worker, Homeownership, and Business Assistance Act of 2009 was signed into law. The act allows net operating losses realized in either tax year 2008 or 2009 to be carried back up to five years (previously limited to a two-year carry back). As a result of this legislation, the Company elected to carry back the taxable losses generated in 2009 and recorded a deferred tax asset and related income tax benefit of $101.9 million. The recorded deferred tax asset reflects the anticipated tax refund for the carry back of the estimated 2009 tax loss to 2004 and 2005. As of December 31, 2009, the deferred tax asset is recorded as income tax refunds receivable and the tax benefit is recorded as benefit from income taxes in the accompanying consolidated balance sheet and statement of operations, respectively.

As previously reported, on October 20, 2009, the Company entered into a Senior Secured Term Loan Agreement that provides a first lien secured loan of up to $206 million, secured by substantially all of the assets of the Company (excluding stock in William Lyon Homes, Inc., the Borrower) and certain wholly-owned subsidiaries. The net proceeds of the $131 million first installment of the loan were used to repay the Company’s revolving credit facilities and to repurchase, in a privately negotiated transaction included above, $72,511,000 principal amount of its outstanding Senior Notes at a cost of approximately $50,757,000 plus accrued interest. The Company received the second installment of the Senior Secured Term Loan of $75 million in December 2009. The Company expects to use the remaining proceeds from the first and second installments for general corporate purposes and for future land acquisition.

Selected financial and operating information for the Company, including joint ventures, is set forth in greater detail in a schedule attached to this release.

 

4


The Company will hold a conference call on Thursday, February 25, 2010 at 11:00 a.m. Pacific Time to discuss the fourth quarter and year end 2009 earnings results. The dial-in number is (800) 561-2813 (enter passcode number 62609093). Participants may call in beginning at 10:45 a.m. Pacific Time. In addition, the call will be broadcast from William Lyon Homes’ website at www.lyonhomes.com in the “Investor Relations” section of the site. The call will be recorded and replayed beginning on February 25, 2010 at 2:00 p.m. Pacific Time through midnight on March 19, 2010. The dial-in number for the replay is (888) 286-8010 (enter passcode number 96968362).

William Lyon Homes is primarily engaged in the design, construction and sales of new single-family detached and attached homes in California, Arizona and Nevada. The Company’s corporate headquarters are located in Newport Beach, California. For more information about the Company and its new home developments, please visit the Company’s web-site at www.lyonhomes.com.

Certain statements contained in this release that are not historical information contain forward-looking statements. The forward-looking statements involve risks and uncertainties and actual results may differ materially from those projected or implied. Further, certain forward-looking statements are based on assumptions of future events which may not prove to be accurate. Factors that may impact such forward-looking statements include, among others, changes in general economic conditions and in the markets in which the Company competes, terrorism or hostilities involving the United States, changes in mortgage and other interest rates, changes in prices of homebuilding materials, weather conditions, the occurrence of events such as landslides, soil subsidence and earthquakes that are uninsurable, not economically insurable or not subject to effective indemnification agreements, the availability of labor and homebuilding materials, changes in governmental laws and regulations, the timing of receipt of regulatory approvals and the opening of projects, and the availability and cost of land for future development, as well as the other factors discussed in the Company’s reports filed with the Securities and Exchange Commission.

 

5


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION

(unaudited)

 

     Three Months Ended December 31,  
     2009     2008  
     Wholly-     Joint    Consolidated     Wholly-     Joint     Consolidated  
     Owned     Ventures    Total     Owned     Ventures     Total  

Selected Financial Information

  

(dollars in thousands)

             

Homes closed

     298                —        298        378        30        408   
                                             

Home sales revenue

   $ 74,133      —      $ 74,133      $ 127,954      $ 9,741      $ 137,695   

Cost of sales

     (61,401   —        (61,401     (115,197     (8,803     (124,000
                                             

Gross margin

   $ 12,732      —      $ 12,732      $ 12,757      $ 938      $ 13,695   
                                             

percentage

     17.2   —        17.2     10.0     9.6     9.9
                                             

Number of homes closed

             

California

     188      —        188        272        30        302   

Arizona

     76      —        76        45        —          45   

Nevada

     34      —        34        61        —          61   
                                             

Total

     298      —        298        378        30        408   
                                             

Average sales price

             

California

   $ 284,100      —      $ 284,100      $ 374,700      $ 324,700      $ 369,700   

Arizona

     175,800      —        175,800        210,400        —          210,400   

Nevada

     216,300      —        216,300        271,600        —          271,600   
                                             

Total

   $ 248,800      —      $ 248,800      $ 338,500      $ 324,700      $ 337,500   
                                             

Number of net new home orders

             

California

     124      —        124        106        5        111   

Arizona

     26      —        26        20        —          20   

Nevada

     22      —        22        37        —          37   
                                             

Total

     172      —        172        163        5        168   
                                             

Average number of sales locations during period

             

California

     11      —        11        18        2        20   

Arizona

     4      —        4        4        —          4   

Nevada

     6      —        6        11        —          11   
                                             

Total

     21      —        21        33        2        35   
                                             

 

6


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION (Continued)

(unaudited)

 

     As of December 31,
     2009    2008
     Wholly-    Joint    Consolidated    Wholly-    Joint    Consolidated
     Owned    Ventures    Total    Owned    Ventures    Total

Backlog of homes sold but not closed at end of period

                 

California

     164            —        164      176      6      182

Arizona

     17    —        17      34      —        34

Nevada

     13    —        13      24      —        24
                                       

Total

     194    —        194      234      6      240
                                       

Dollar amount of homes sold but not closed at end of period (in thousands)

                 

California

   $ 51,165    —      $ 51,165    $ 66,846    $ 1,888    $ 68,734

Arizona

     2,716    —        2,716      6,177      —        6,177

Nevada

     2,596    —        2,596      5,839      —        5,839
                                       

Total

   $ 56,477    —      $ 56,477    $ 78,862    $ 1,888    $ 80,750
                                       

Lots controlled at end of period

                 

Owned lots

                 

California

     1,481    136      1,617      2,017      756      2,773

Arizona

     4,985    —        4,985      5,993      —        5,993

Nevada

     2,522    —        2,522      2,839      —        2,839
                                       

Total

     8,988    136      9,124      10,849      756      11,605
                                       

Optioned lots

                 

California

           439            406

Arizona

           767            321

Nevada

           —              —  
                         

Total

           1,206            727
                         

Total lots controlled

                 

California

           2,056            3,179

Arizona

           5,752            6,314

Nevada

           2,522            2,839
                         

Total

           10,330            12,332
                         

 

7


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION (Continued)

(unaudited)

 

     Year Ended December 31,  
     2009     2008  
     Wholly-     Joint     Consolidated     Wholly-     Joint     Consolidated  
     Owned     Ventures     Total     Owned     Ventures     Total  

Selected Financial Information

  

(dollars in thousands)

            

Homes closed

     898        17        915        1,196        64        1,260   
                                                

Home sales revenue

   $ 248,254      $ 5,620      $ 253,874      $ 446,115      $ 22,337      $ 468,452   

Cost of sales

     (215,141     (4,345     (219,486     (418,253     (21,023     (439,276
                                                

Gross margin

   $ 33,113      $ 1,275      $ 34,388      $ 27,862      $ 1,314      $ 29,176   
                                                

percentage

     13.3     22.7     13.5     6.2     5.9     6.2
                                                

Number of homes closed

            

California

     553        17        570        763        64        827   

Arizona

     214        —          214        216        —          216   

Nevada

     131        —          131        217        —          217   
                                                

Total

     898        17        915        1,196        64        1,260   
                                                

Average sales price

            

California

   $ 324,500      $ 330,600      $ 324,700      $ 443,700      $ 349,000      $ 436,400   

Arizona

     185,100        —          185,100        227,700        —          227,700   

Nevada

     222,600        —          222,600        268,900        —          268,900   
                                                

Total

   $ 276,500      $ 330,600      $ 277,500      $ 373,000      $ 349,000      $ 371,800   
                                                

Number of net new home orders

            

California

     541        11        552        764        60        824   

Arizona

     197        —          197        183        —          183   

Nevada

     120        —          120        214        —          214   
                                                

Total

     858        11        869        1,161        60        1,221   
                                                

Average number of sales locations during period

            

California

     13        —          13        26        3        29   

Arizona

     4        —          4        4        —          4   

Nevada

     8        —          8        11        —          11   
                                                

Total

     25        —          25        41        3        44   
                                                

 

8


WILLIAM LYON HOMES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands)

(unaudited)

 

     Three Months Ended     Twelve Months Ended  
     December 31,     December 31,  
     2009     2008     2009     2008  

Operating revenue

        

Home sales

   $ 74,133      $ 137,695      $ 253,874      $ 468,452   

Lots, land and other sales

     13,625        —          21,220        39,512   

Construction services

     7,526        8,689        34,149        18,114   
                                
     95,284        146,384        309,243        526,078   
                                

Operating costs

        

Cost of sales – homes

     (61,401     (124,000     (219,486     (439,276

Cost of sales – lots, land and other

     (85,075     (6,701     (131,640     (47,599

Impairment loss on real estate assets

     (21,098     (67,283     (45,269     (135,311

Impairment loss on goodwill

     —          (5,896     —          (5,896

Construction services

     (5,760     (7,302     (28,486     (15,431

Sales and marketing

     (4,974     (9,651     (17,636     (40,441

General and administrative

     (6,429     (7,773     (21,027     (27,645

Other

     (2,093     (2,456     (6,580     (4,461
                                
     (186,830     (231,062     (470,124     (716,060
                                

Equity in income (loss) of unconsolidated joint ventures

     358        (2,251     (420     (3,877
                                

Operating loss

     (91,188     (86,929     (161,301     (193,859

Interest expense, net of amounts capitalized

     (10,618     (8,044     (35,902     (24,440

Gain on retirement of debt

     20,171        54,044        78,144        54,044   

Other income (expense), net

     11        764        (3,802     579   
                                

Loss before benefit from income taxes

     (81,624     (40,165     (122,861     (163,676

Benefit from income taxes

     101,830        —          101,908        41,592   
                                

Net income (loss)

     20,206        (40,165     (20,953     (122,084

Less: net loss – non-controlling interests

     520        9,359        428        10,446   
                                

Net income (loss) attributable to William Lyon Homes

   $ 20,726      $ (30,806   $ (20,525   $ (111,638
                                

 

9


WILLIAM LYON HOMES

CONSOLIDATED BALANCE SHEETS

(in thousands, except number of shares and par value per share)

 

     December 31,
             2009                    2008        
ASSETS

Cash and cash equivalents

   $ 117,587    $ 67,017

Restricted cash

     4,352      5,079

Receivables

     16,294      29,985

Income tax refunds receivable

     106,989      46,696

Real estate inventories

     

Owned

     523,336      754,489

Not owned

     55,270      107,763

Investments in and advances to unconsolidated

     

joint ventures

     1,703      2,769

Property and equipment, less accumulated depreciation

     

of $14,124 and $12,093 at December 31, 2009

     

and 2008, respectively

     1,673      14,403

Deferred loan costs

     14,859      6,264

Other assets

     18,036      10,378
             
   $ 860,099    $ 1,044,843
             
LIABILITIES AND STOCKHOLDERS’ EQUITY      

Accounts payable

   $ 11,046    $ 16,331

Accrued expenses

     45,294      62,987

Liabilities from inventories not owned

     55,270      80,079

Notes payable

     64,227      194,629

Secured Term Loan Due 2014

     206,000      —  

7 5/8% Senior Notes due December 15, 2012

     67,204      133,800

10 3/4% Senior Notes due April 1, 2013

     168,158      218,176

7 1/2% Senior Notes due February 15, 2014

     84,701      124,300
             
     701,900      830,302
             

Stockholders’ equity

     

Common stock, par value $0.01 per share; 3,000 shares authorized; 1,000 shares outstanding at December 31, 2009 and 2008

     —        —  

Additional paid-in capital

     48,867      48,867

Retained earnings

     101,733      122,258

Non-controlling interest

     7,599      43,416
             
     158,199      214,541
             
   $ 860,099    $ 1,044,843
             

 

10


WILLIAM LYON HOMES

SUPPLEMENTAL FINANCIAL INFORMATION

SELECTED FINANCIAL DATA (dollars in thousands):

 

     Three Months Ended     Twelve Months Ended  
     December 31,     December 31,  
     2009     2008     2009     2008  

Net income (loss)

   $ 20,726      $ (30,806   $ (20,525   $ (111,638

Net cash (used in) provided by operating activities

   $ (30,971   $ 36,933      $ 12,927      $ 80,413   

Interest incurred

   $ 13,386      $ 15,003      $ 48,782      $ 66,748   

Adjusted EBITDA (1)

   $ (65,476   $ 9,958      $ (96,506   $ 3,191   

Ratio of adjusted EBITDA to interest incurred

           0.05x   
Balance Sheet Data   
                 December 31,  
                 2009     2008  

Stockholders’ equity

       $ 158,199      $ 214,541   

Total debt

         590,290        670,905   
                    

Total book capitalization

       $ 748,489      $ 885,446   
                    

Ratio of debt to total book capitalization

         78.9     75.8

Ratio of debt to total book capitalization (net of cash)

         74.9     73.8

Ratio of debt to LTM adjusted EBITDA

           210.25x   

Ratio of debt to LTM adjusted EBITDA (net of cash)

           189.26x   

 

(1)

Adjusted EBITDA means net income (loss) plus (i) benefit from income taxes, (ii) interest expense, (iii) amortization of capitalized interest included in cost of sales, (iv) non-cash impairment charges, (v) gain on retirement of debt, (vi) depreciation and amortization and (vii) cash distributions of income from unconsolidated joint ventures less equity in income of unconsolidated joint ventures. Other companies may calculate adjusted EBITDA differently. Adjusted EBITDA is not a financial measure prepared in accordance with accounting principles generally accepted in the United States. Adjusted EBITDA is presented herein because it is a component of certain covenants in the indentures governing the Company’s 7 5/8% Senior Notes, 10 3/4% Senior Notes and 7 1/2% Senior

 

11


 

Notes (“Indentures”). In addition, management believes the presentation of adjusted EBITDA provides useful information to the Company’s investors regarding the Company’s financial condition and results of operations because adjusted EBITDA is a widely utilized financial indicator of a company’s ability to service and/or incur debt. The calculations of adjusted EBITDA below are presented in accordance with the requirements of the Indentures. Adjusted EBITDA should not be considered as an alternative for net income (loss), cash flows from operating activities and other consolidated income or cash flow statement data prepared in accordance with accounting principles generally accepted in the United States or as a measure of profitability or liquidity. A reconciliation of net income (loss) to adjusted EBITDA is provided as follows:

 

     Three Months Ended     Twelve Months Ended  
     December 31,     December 31,  
     2009     2008     2009     2008  

Net income (loss)

   $ 20,726      $ (30,806   $ (20,525   $ (111,638

Benefit from income taxes

     (101,830     —          (101,908     (41,592

Interest expense

        

Interest incurred

     13,386        15,003        48,782        66,748   

Interest capitalized

     (2,768     (6,959     (12,880     (42,308

Amortization of capitalized interest included in cost of sales

     4,287        10,792        17,978        37,907   

Non-cash impairment charge

     21,098        73,179        45,269        141,207   

Gain on retirement of debt

     (20,171     (54,044     (78,144     (54,044

Loss on sale of fixed asset

     —          —          3,009        —     

Depreciation and amortization

     154        542        1,493        2,218   

Cash distributions of income from unconsolidated joint ventures

     —          —          —          816   

Equity in (income) loss of unconsolidated joint ventures

     (358     2,251        420        3,877   
                                

Adjusted EBITDA

   $ (65,476   $ 9,958      $ (96,506   $ 3,191   
                                

 

12


A reconciliation of net cash (used in) provided by operating activities to adjusted EBITDA is provided as follows:

 

     Three Months Ended     Twelve Months Ended  
     December 31,     December 31,  
     2009     2008     2009     2008  

Net cash (used in) provided by operating activities

   $ (30,971   $ 36,933      $ 12,927      $ 80,413   

Interest expense:

        

Interest incurred

     13,386        15,003        48,782        66,748   

Interest capitalized

     (2,768     (6,959     (12,880     (42,308

Amortization of capitalized interest included in cost of sales

     4,287        10,792        17,978        37,907   

Minority equity in loss of consolidated entities

     520        9,359        428        10,446   

Net changes in operating assets and liabilities:

        

Restricted cash

     (987     79        (727     5,079   

Receivables

     (636     5,832        (19,879     (9,628

Income tax refunds receivable

     —          (550     (41,615     (550

Real estate inventories - owned

     (63,143     (67,935     (130,436     (167,516

Deferred loan costs

     (526     (413     (1,720     (2,501

Other assets

     9,244        2,682        7,658        (4,257

Accounts payables

     (1,897     (1,233     5,285        24,559   

Accrued expenses

     8,015        6,368        17,693        4,799   
                                

Adjusted EBITDA

   $ (65,476   $ 9,958      $ (96,506   $ 3,191   
                                

 

13