Attached files

file filename
8-K - FORM 8-K - Tri Pointe Homes, Inc.d511915d8k.htm

Exhibit 99.1

 

LOGO

TRI POINTE HOMES REPORTS 2012 FOURTH QUARTER AND FULL YEAR RESULTS

- Record Revenue and Earnings Growth in 2012 -

- Strong Order and Backlog Growth in the Fourth Quarter of 2012 -

- Increased Lots Owned and Controlled to over 2,100 in 2013 -

Irvine, California, March 28, 2013 /Business Wire/ – TRI Pointe Homes, Inc. (NYSE: TPH) today announced record results for the fourth quarter and year ended December 31, 2012.

2012 Fourth Quarter Highlights and Comparisons to 2011 Fourth Quarter

 

   

Net income was $6.4 million compared to a net loss of $(1.4) million

 

   

New home orders increased to 75 compared to 8

 

   

Active selling communities averaged 7.0 compared to 2.5

 

   

New home orders per average selling community were 10.7 orders (3.57 monthly) compared to 3.2 orders (1.07 monthly), and a sequential improvement from 10.6 orders (3.5 monthly) for the 2012 third quarter

 

   

Cancellation rate improved to 16%

 

   

Backlog of 68 homes with a dollar value of $33.3 million

 

   

Average sales price in backlog grew 16% to $490,000

 

   

Home sales revenue was $55.2 million compared to $4.2 million

 

   

New homes delivered increased to 89 compared to 10

 

   

Average sales price of homes delivered grew 46% to $620,000

 

   

Homebuilding gross margin percentage improved to 20.2% compared to 13.6%

 

   

Acquired 312 lots valued at $68.2 million and controlled an additional 180 lots

2012 Fiscal Year Highlights and Comparisons to 2011 Fiscal Year

 

   

Net income was $2.5 million compared to a net loss of $(4.6) million

 

   

New home orders increased to 204 compared to 42

 

   

Home sales revenue was $77.5 million compared to $13.5 million

 

   

New homes delivered increased to 144 compared to 36

 

   

Average sales price of homes delivered grew 43% to $538,000

Recent Land Activity in the First Quarter 2013

 

   

Acquired 301 lots valued at $38.4 million and controlled an additional 410 lots

 

   

Own or control over 2,100 lots as compared to 1,550 as of December 31, 2012, a 35% increase

On January 31, 2013, the Company completed its initial public offering (“IPO”), in which it sold 10,000,000 shares of common stock for $17 per share, raising net proceeds of approximately $155.6 million. After the close of the IPO, the Company had 31,597,907 common shares outstanding.

 

Page 1


Douglas F. Bauer, Chief Executive Officer stated, “2012 was a highly productive year of growth for TRI Pointe Homes that was highlighted by our strong fourth quarter operating results reflecting improving housing conditions and market acceptance of our well located communities in Northern and Southern California. Having established our Company less than four years ago to capitalize on the unique market opportunities of the housing recovery in California, we are quite pleased with our progress. We have expanded our business in existing markets in California as well as our entry into the Colorado market in October 2012. We are just beginning to harvest the benefits from our rapid land acquisitions and homebuilding activities.”

Mr. Bauer continued, “Our ability to execute and deliver a broad range of new home products to a wide array of homebuyers in high growth markets helped us to realize our most successful year since the inception of the Company. We remain committed to maintaining a prudent amount of leverage and staying focused on our bottom line growth. We continue to be disciplined and highly selective in our approach to building TRI Pointe Homes and to create value for both our shareholders and customers in the coming years.

As a next generation regional homebuilder, unburdened by underperforming assets or legacy issues, our team has been able to leverage our strong local market relationships and established reputations to source acquisitions and obtain land entitlements to position the Company for continued growth in 2015 and beyond.”

Fourth quarter 2012 operating results

New home orders increased, quarter over quarter, to 75 homes for the 2012 fourth quarter, the highest amount of quarterly orders since the Company began acquiring land in 2010. The Company’s overall absorption rate for the three months ended December 31, 2012 per average selling community was 10.7 orders (3.6 monthly), compared to 3.2 orders (1.1 monthly) during the same period in 2011, and a slight increase from 10.6 orders (3.5 monthly) for the 2012 third quarter. The improved order trends for both the 2012 fourth quarter and full year resulted in an increase in the number of homes in backlog to 68, representing $33.3 million in estimated home sales revenue. Supporting this increase was a rise in the average sales price of homes in backlog of $69,000, or 16%, to $490,000 as of December 31, 2012.

For the 2012 fourth quarter, net income was $6.4 million compared to a net loss of $(1.4) million for the fourth quarter 2011, primarily driven by a $10.6 million increase in homebuilding gross margin due to higher home sales revenue and increased homebuilding gross margin percentages. These improvements were partially offset by an increase in SG&A expense for the 2012 fourth quarter to $4.9 million (8.9% of home sales revenue) compared to $2.0 million (47.1% of home sales revenue) for 2011. The increase was attributable to a $1.8 million increase in sales and marketing expenses related to the growth in the number of active selling communities and the number of homes delivered and a $1.1 million increase in general and administrative expenses as the Company continues to invest in its infrastructure to support future growth.

For the 2012 fourth quarter, total revenue was $56.0 million compared to $4.4 million for the same period in 2011. Home sales revenue increased $51.0 million to $55.2 million for the 2012 fourth quarter, as compared to $4.2 million for the same period in 2011, primarily attributable to a significant increase in new homes delivered to 89 and a growth in the Company’s average sales price of homes delivered to $620,000. The increase in the average sales price of homes delivered was primarily

 

Page 2


attributable to a change in product mix from the deliveries at two new communities in Northern California in the 2012 period. Furthermore, the growth in new home deliveries was due to an increase in the average number of selling communities to seven for the 2012 fourth quarter as compared to 2.5 for the same period in 2011.

The Company’s homebuilding gross margin percentage for the 2012 fourth quarter increased to 20.2% compared to 13.6% for the same period in 2011 and 11.8% in the 2012 third quarter. This increase was primarily due to the delivery unit mix from new projects which achieved higher homebuilding gross margins in the 2012 period. Excluding interest in cost of home sales, adjusted homebuilding gross margin percentage was 21.4%* for the 2012 fourth quarter versus 15.7%* for the same period in 2011.

For the year ended December 31, 2012, net income was $2.5 million compared to a net loss of $(4.6) million in 2011, primarily driven by a $12.3 million increase in homebuilding gross margin due to an increase in home sales revenue of $77.5 million and a higher homebuilding gross margin percentage of 17.8%. These improvements were partially offset by an increase in SG&A expense to $11.4 million (14.7% of home sales revenue).

The Company purchased $68.2 million of land (312 lots) during the 2012 fourth quarter, of which 196 are located in Southern California, 59 in Northern California and 57 in Colorado. The Company purchased $103.3 million of land (511 lots) during the year ended December 31, 2012 of which 332 are located in Southern California, 122 in Northern California and 57 in Colorado. As of December 31, 2012, the Company owned or controlled 1,550 lots, of which 775 are owned and actively selling or under development and 775 are controlled under land option contracts, purchase contracts, or non-binding letters of intent. Of the 1,550 lots owned and controlled, 777 are in Southern California, 520 in Northern California and 253 in Colorado.

Subsequent Events

The Company acquired 301 lots valued at $38.4 million so far in the first quarter, all in Southern California, of which 115 were included in the Company’s lots owned and controlled as of December 31, 2012 and 186 were contracted and closed in the first quarter. Furthermore, an additional 410 lots were contracted in Northern California during the first quarter, bringing the Company’s total lots owned and controlled to over 2,100.

Thomas J. Mitchell, President and Chief Operating Officer of TRI Pointe Homes, noted, “We continue to build on the positive momentum that emerged during last year and expect to continue to execute on our growth strategy in 2013. Since the start of the this year, TRI Pointe Homes has experienced strong demand, increased pricing and reduced incentives in all of our active selling communities during the first quarter and as a result, expect to report our best quarter for new home orders since the inception of the Company. Due to this strong demand, we wrote our final orders and sold out of three of our active selling communities during the first quarter.”

 

* See “Reconciliation of Non-GAAP Financial Measures” beginning on page 10

 

Page 3


2013 Outlook

In 2013, the Company expects to open nine new selling communities, six in Southern California, two in Northern California and one in Colorado. Based on strong demand to date in 2013, the Company expects to end the first quarter with six active selling communities, including the opening of one new community in Southern California and one in Northern California. In the first quarter, the Company expects to deliver approximately 65% of its 68 units in backlog as of December 31, 2012. The Company’s backlog at the end of the first quarter 2013 is expected to be in excess of 130 homes.

Earnings Conference Call

The Company will host a conference call via live webcast for investors and other interested parties beginning at 5:00 p.m. Eastern Time on Thursday, March 28, 2013. The call will be hosted by, Doug Bauer, Chief Executive Officer, Tom Mitchell, Chief Operating Officer and Mike Grubbs, Chief Financial Officer.

Participants may access the live webcast by visiting the Company’s investor relations website at www.TRIPointeHomes.com. The call can also be accessed by dialing (877) 407-3982, or (201) 493-6780 for international participants.

The replay of the call will be available from approximately 8:00 p.m. Eastern Time on March 28, 2013 through midnight Eastern Time on April 11, 2013. To access the replay, the domestic dial-in number is (877) 870-5176, the international dial-in number is (858) 384-5517, and the passcode is 410108. The archive of the webcast will be available on the Company’s Web site for a limited time.

About TRI Pointe Homes, Inc.

TRI Pointe Homes, Inc (NYSE: TPH) is engaged in the design, construction and sale of innovative single-family homes in planned communities in major metropolitan areas located throughout Southern and Northern California and, more recently, Colorado. The Company is headquartered in Irvine, California. For more information about the Company and its new home developments please visit the Company’s website at www.TRIPointeHomes.com.

Forward-Looking Statements

Various statements contained in this press release, including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements. These forward-looking statements may include projections and estimates concerning the timing and success of specific projects and our future production, revenues, income and capital spending. Our forward-looking statements are generally accompanied by words such as “estimate,” “project,” “predict,” “believe,” “expect,” “intend,” “anticipate,” “potential,” “plan,” “goal,” “will,” or other words that convey the uncertainty of future events or outcomes. The forward-looking statements in this press release speak only as of the date of this release, and we disclaim any obligation to update these statements unless required by law, and we caution you not to rely on them unduly. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of

 

Page 4


which are difficult to predict and many of which are beyond our control. The following factors, among others, may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements: economic changes either nationally or in the markets in which we operate, including declines in employment, volatility of mortgage interest rates and inflation; continued or increased downturn in the homebuilding industry; continued volatility and uncertainty in the credit markets and broader financial markets; our future operating results and financial condition; our business operations; changes in our business and investment strategy; availability of land to acquire and our ability to acquire such land on favorable terms or at all; availability, terms and deployment of capital; continued or increased disruption in the availability of mortgage financing or the number of foreclosures in the market; shortages of or increased prices for labor, land or raw materials used in housing construction; delays in land development or home construction resulting from adverse weather conditions or other events outside our control; the cost and availability of insurance and surety bonds; changes in, or the failure or inability to comply with, governmental laws and regulations; the timing of receipt of regulatory approvals and the opening of projects; the degree and nature of our competition; our leverage and debt service obligations; our relationship, and actual and potential conflicts of interest, with Starwood Capital Group; availability of qualified personnel and our ability to retain our key personnel; and additional factors discussed under the sections captioned “Risk Factors” included in our annual and quarterly reports filed with the Securities and Exchange Commission.

Investor Relations Contact:

Brad Cohen, InvestorRelations@TRIPointeHomes.com, 949-478-8696

Media Contact:

Carol Ruiz, cruiz@newgroundco.com, 310-437-0045

 

Page 5


KEY OPERATIONS AND FINANCIAL DATA

(dollars in thousands)

(unaudited)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2012     2011     Change     2012     2011     Change  

Operating Data:

            

Home sales

   $ 55,200      $ 4,246      $ 50,954      $ 77,477      $ 13,525      $ 63,952   

Homebuilding gross margin

   $ 11,175      $ 579      $ 10,596      $ 13,789      $ 1,450      $ 12,339   

Homebuilding gross margin %

     20.2     13.6     6.6     17.8     10.7     7.1

Adjusted homebuilding gross margin % *

     21.4     15.7     5.8     18.9     12.7     6.2

SG&A expense

   $ 4,902      $ 1,999      $ 2,903      $ 11,408      $ 6,173      $ 5,235   

SG&A expense as a % of home sales

     8.9     47.1     (38.2 )%      14.7     45.6     (30.9 )% 

Net income (loss)

   $ 6,446      $ (1,447   $ 7,893      $ 2,506      $ (4,593   $ 7,099   

EBITDA *

   $ 7,463      $ (1,197   $ 8,660      $ 4,275      $ (3,100   $ 7,375   

Interest incurred and capitalized to inventory

   $ 780      $ 63      $ 717      $ 2,077      $ 171      $ 1,906   

Interest expense

   $ —       $ —       $ —       $ —       $ —       $ —     

Interest in cost of home sales

   $ 660      $ 87      $ 573      $ 872      $ 269      $ 603   

Other Data:

            

Net new home orders

     75        8        838     204        42        386

New homes delivered

     89        10        790     144        36        300

Average selling price of homes delivered

   $ 620      $ 425        46   $ 538      $ 376        43

Average selling communities

     7.0        2.5        4.5        5.4        2.1        3.3   

Selling communities at end of period

     7        3        4        7        3        4   

Cancellation rate

     16     27     (12 )%      16     13     3

Backlog (estimated dollar value)

   $ 33,287      $ 3,364        890      

Backlog (homes)

     68        8        750      

Average selling price in backlog

   $ 490      $ 421        16      

Balance Sheet Data:

            

Cash and cash equivalents

   $ 19,824      $ 10,164      $ 9,660         

Real estate inventories

   $ 194,083      $ 82,023      $ 112,060         

Lots owned and controlled

     1,550        793        95      

Homes under construction

     91        30        203      

Notes payable

   $ 57,368      $ 6,873      $ 50,495         

Members’ equity

   $ 149,153      $ 82,491      $ 66,662         

Book Capitalization

   $ 206,521      $ 89,364      $ 117,157         

Ratio of debt-to-capital

     27.8     7.7     20.1      

Ratio of net debt-to-capital*

     20.1     N/A        —          

 

* See “Reconciliation of Non-GAAP Financial Measures” beginning on page 10

 

Page 6


UNAUDITED CONSOLIDATED BALANCE SHEETS

 

     December 31,  
     2012      2011  

Assets

     

Cash and cash equivalents

   $ 19,824,000       $ 10,164,000   

Real estate inventories

     194,083,000         82,023,000   

Contracts and accounts receivable

     548,000         71,000   

Contracts intangible, net

     —          244,000   

Other assets

     3,061,000         1,274,000   
  

 

 

    

 

 

 
   $ 217,516,000       $ 93,776,000   
  

 

 

    

 

 

 

Liabilities and members’ equity

     

Accounts payable and accrued liabilities

   $ 10,995,000       $ 4,412,000   

Notes payable

     57,368,000         6,873,000   
  

 

 

    

 

 

 
     68,363,000         11,285,000   

Commitments and contingencies

     

Members’ equity

     149,153,000         82,491,000   
  

 

 

    

 

 

 
   $ 217,516,000       $ 93,776,000   
  

 

 

    

 

 

 

UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS

 

     Three Months Ended     Year Ended  
     December 31,     December 31,  
     2012      2011     2012     2011  

Revenues:

         

Home sales

   $ 55,200,000       $ 4,246,000      $ 77,477,000      $ 13,525,000   

Fee building

     829,000         169,000        1,073,000        5,804,000   
  

 

 

    

 

 

   

 

 

   

 

 

 
     56,029,000         4,415,000        78,550,000        19,329,000   
  

 

 

    

 

 

   

 

 

   

 

 

 

Expenses:

         

Cost of home sales

     44,025,000         3,667,000        63,688,000        12,075,000   

Fee building

     718,000         217,000        924,000        5,654,000   

Sales and marketing

     2,285,000         491,000        4,636,000        1,553,000   

General and administrative

     2,617,000         1,508,000        6,772,000        4,620,000   
  

 

 

    

 

 

   

 

 

   

 

 

 
     49,645,000         5,883,000        76,020,000        23,902,000   
  

 

 

    

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     6,384,000         (1,468,000     2,530,000        (4,573,000

Other income (expense), net

     62,000         21,000        (24,000     (20,000
  

 

 

    

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 6,446,000       $ (1,447,000   $ 2,506,000      $ (4,593,000
  

 

 

    

 

 

   

 

 

   

 

 

 

 

Page 7


UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2012     2011     2012     2011  

Cash flows from operating activities

        

Net income (loss)

   $ 6,446,000      $ (1,447,000   $ 2,506,000      $ (4,593,000

Adjustments to reconcile net income (loss) to net cash used in operating activities:

        

Amortization of contracts intangible

     146,000        20,000        244,000        686,000   

Depreciation

     94,000        26,000        187,000        72,000   

Amortization of equity based incentive units

     117,000        117,000        466,000        466,000   

Changes in operating assets and liabilities:

        

Real estate inventories

     (45,615,000     (6,273,000     (112,060,000     (67,915,000

Contracts and accounts receivable

     (325,000     1,501,000        (477,000     2,035,000   

Other assets

     (1,534,000     112,000        (1,686,000     170,000   

Accounts payable and accrued liabilities

     5,802,000        2,216,000        6,583,000        2,636,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in operating activities

     (34,869,000     (3,728,000     (104,237,000     (66,443,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities

        

Purchases of furniture and equipment

     (186,000     (152,000     (288,000     (308,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (186,000     (152,000     (288,000     (308,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities

        

Cash contributions from member

     37,000,000        —         66,000,000        64,000,000   

Financial advisory fee paid on capital raised

     (1,295,000     —         (2,310,000     (2,240,000

Cash from common units subject to redemption

     (37,000,000     —         —         —     

Borrowings from notes payable

     52,635,000        6,546,000        115,888,000        6,981,000   

Repayments of notes payable

     (41,703,000     327,000        (65,393,000     (3,570,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     9,637,000        6,873,000        114,185,000        65,171,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (25,418,000     2,993,000        9,660,000        (1,580,000

Cash and cash equivalents – beginning of period

     45,242,000        7,171,000        10,164,000        11,744,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents – end of period

   $ 19,824,000      $ 10,164,000      $ 19,824,000      $ 10,164,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Supplemental disclosure of cash flow information

        

Interest paid, net of amounts capitalized

   $ —       $ —       $ —       $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 8


MARKET DATA

(dollars in thousands)

(unaudited)

 

    Three Months Ended December 31,     Year Ended December 31,  
    2012     2011     2012     2011  
    Homes
Delivered
    Avg. Selling
Price
    Homes
Delivered
    Avg. Selling
Price
    Homes
Delivered
    Avg. Selling
Price
    Homes
Delivered
    Avg. Selling
Price
 

New Homes Delivered:

               

Southern California

    58      $ 403        10      $ 425        113      $ 404        36      $ 376   

Northern California

    31        1,026        —          —          31        1,026        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    89      $ 620        10      $ 425        144      $ 538        36      $ 376   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Three Months Ended December 31,     Year Ended December 31,  
    2012     2011     2012     2011  
    New
Home
Orders
    Average
Selling
Communities
    New
Home
Orders
    Average
Selling
Communities
    New
Home
Orders
    Average
Selling
Communities
    New
Home
Orders
    Average
Selling
Communities
 

Net New Home Orders:

               

Southern California

    51        5.0        8        2.5        158        4.3        42        2.1   

Northern California

    24        2.0        —          —          46        1.1        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    75        7.0        8        2.5        204        5.4        42        2.1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     December 31, 2012      December 31, 2011  
     Backlog
Units
     Backlog
Dollar

Value
     Average
Selling
Price
     Backlog
Units
     Backlog
Dollar

Value
     Average
Selling
Price
 

Backlog:

                 

Southern California

     53       $ 18,723       $ 353         8       $ 3,364       $ 421   

Northern California

     15         14,564         971         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     68       $ 33,287       $ 490         8       $ 3,364       $ 421   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31,  
     2012      2011  

Lots Owned and Controlled:

     

Southern California

     777         627   

Northern California

     520         166   

Colorado

     253         —     
  

 

 

    

 

 

 

Total

     1,550         793   
  

 

 

    

 

 

 

Lots by Ownership Type:

     

Lots owned

     775         408   

Lots Controlled(1)

     775         385   
  

 

 

    

 

 

 

Total

     1,550         793   
  

 

 

    

 

 

 

 

(1) Includes lots that are under land option contracts, purchase contracts or non-binding letters of intent. With respect to the lots under non-binding letters of intent, there can be no assurance that we will enter into binding agreements or as to the terms thereof.

 

Page 9


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

In this earnings release, we utilize certain financial measures that are non-GAAP financial measures as defined by the Securities and Exchange Commission. We present these measures because we believe they and similar measures are useful to management and investors in evaluating the company’s operating performance and financing structure. We also believe these measures facilitate the comparison of our operating performance and financing structure with other companies in our industry. Because these measures are not calculated in accordance with Generally Accepted Accounting Principles (“GAAP”), they may not be comparable to other similarly titled measures of other companies and should not be considered in isolation or as a substitute for, or superior to, financial measures prepared in accordance with GAAP.

The following table reconciles homebuilding gross margin percentage, as reported and prepared in accordance with GAAP, to the non-GAAP measure adjusted homebuilding gross margin percentage. We believe this information is meaningful as it isolates the impact that leverage has on homebuilding gross margin and permits investors to make better comparisons with our competitors, who adjust gross margins in a similar fashion.

 

     Three Months Ended
December 31,
 
     2012     %     2011     %  

Home sales

   $ 55,200,000        100.0   $ 4,246,000        100.0

Cost of home sales

     44,025,000        79.8     3,667,000        86.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Homebuilding gross margin

     11,175,000        20.2     579,000        13.6

Add: interest in cost of home sales

     660,000        1.2     87,000        2.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin

   $ 11,835,000        21.4   $ 666,000        15.7
  

 

 

   

 

 

   

 

 

   

 

 

 

Homebuilding gross margin percentage

     20.2       13.6  
  

 

 

     

 

 

   

Adjusted homebuilding gross margin percentage

     21.4       15.7  
  

 

 

     

 

 

   
     Year Ended
December 31,
 
     2012     %     2011     %  

Home sales

   $ 77,477,000        100.0   $ 13,525,000        100.0

Cost of home sales

     63,688,000        82.2     12,075,000        89.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Homebuilding gross margin

     13,789,000        17.8     1,450,000        10.7

Add: interest in cost of home sales

     872,000        1.1     269,000        2.0
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin

   $ 14,661,000        18.9   $ 1,719,000        12.7
  

 

 

   

 

 

   

 

 

   

 

 

 

Homebuilding gross margin percentage

     17.8       10.7  
  

 

 

     

 

 

   

Adjusted homebuilding gross margin percentage

     18.9       12.7  
  

 

 

     

 

 

   

 

Page 10


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)

The following table reconciles the Company’s ratio of debt-to-capital to the ratio of net debt-to-capital. We believe that the ratio of net debt-to-capital is a relevant financial measure for management and investors to understand the leverage employed in our operations and as an indicator of the Company’s ability to obtain financing.

 

     December 31,  
     2012     2011  

Debt

   $ 57,368,000      $ 6,873,000   

Members’ equity

     149,153,000        82,491,000   
  

 

 

   

 

 

 

Total capital

   $ 206,521,000      $ 89,364,000   
  

 

 

   

 

 

 

Ratio of debt-to-capital(1)

     27.8     7.7
  

 

 

   

 

 

 

Debt

   $ 57,368,000      $ 6,873,000   

Less: cash and cash equivalents

     (19,824,000     (10,164,000
  

 

 

   

 

 

 

Net debt

     37,544,000        —     

Members’ equity

     149,153,000        82,491,000   
  

 

 

   

 

 

 

Total capital

   $ 186,697,000      $ 82,491,000   
  

 

 

   

 

 

 

Ratio of net debt-to-capital(2)

     20.1     N/A   
  

 

 

   

 

 

 

 

(1) The ratio of debt-to-capital is computed as the quotient obtained by dividing debt by the sum of debt plus members’ equity.
(2) The ratio of net debt-to-capital is computed as the quotient obtained by dividing net debt (which is debt less cash and cash equivalents) by the sum of net debt plus members’ equity. The most directly comparable GAAP financial measure is the ratio of debt-to-capital.

 

Page 11


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)

The following table calculates the non-GAAP measures of EBITDA and reconciles those amounts to net income (loss), as reported and prepared in accordance with GAAP. EBITDA means net income (loss) before (a) interest expense, (b) income taxes, (c) depreciation and amortization, (d) expensing of previously capitalized interest included in costs of home sales and (e) amortization of equity based incentive units. Other companies may calculate EBITDA (or similarly titled measures) differently. We believe EBITDA information is useful as one measure of the Company’s ability to service debt and obtain financing.

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2012     2011     2012     2011  

Net income (loss)

   $ 6,446,000      $ (1,447,000   $ 2,506,000      $ (4,593,000

Interest expense:

        

Interest Incurred

     780        63        2,077        171   

Interest Capitalized

     (780     (63     (2,077     (171

Amortization of interest in cost of home sales

     660,000        87,000        872,000        269,000   

Depreciation and amortization

     240,000        46,000        431,000        758,000   

Amortization of equity based incentive units

     117,000        117,000        466,000        466,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 7,463,000      $ (1,197,000   $ 4,275,000      $ (3,100,000
  

 

 

   

 

 

   

 

 

   

 

 

 

The following table reconciles net cash used in operating activities, as reported and prepared in accordance with GAAP, to EBITDA:

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2012     2011     2012     2011  

Net cash used in operating activities

   $ (34,869,000   $ (3,728,000   $ (104,237,000   $ (66,443,000

Amortization of interest in cost of home sales

     660,000        87,000        872,000        269,000   

Changes in operating assets and liabilities:

        

Real estate inventories

     45,615,000        6,273,000        112,060,000        67,915,000   

Contracts and accounts receivable

     325,000        (1,501,000     477,000        (2,035,000

Other assets

     1,534,000        (112,000     1,686,000        (170,000

Accounts payable and accrued liabilities

     (5,802,000     (2,216,000     (6,583,000     (2,636,000
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 7,463,000      $ (1,197,000   $ 4,275,000      $ (3,100,000
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 12