Attached files

file filename
8-K - FORM 8-K - Tri Pointe Homes, Inc.tph-8k_20150303.htm

Exhibit 99.1

 

 

TRI POINTE HOMES, INC. REPORTS 2014 FOURTH QUARTER AND FULL YEAR RESULTS

-Reports Net Income of $41.4 Million, or $0.26 per Diluted Share for the Fourth Quarter-

-New Home Orders up 37% and 17% on an Adjusted Basis for the Fourth Quarter-

-SG&A Expenses as a Percentage of Home Sales Revenue improves to 8.9% for the Fourth Quarter-

-New Home Orders up 92% and 59% on an Adjusted Basis through February 2015-

Irvine, California, March 3, 2015 /Business Wire/ – TRI Pointe Homes, Inc. (NYSE: TPH) today announced results for the fourth quarter and full year ended December 31, 2014.

On July 7, 2014, TRI Pointe consummated the previously announced merger with Weyerhaeuser Real Estate Company (“WRECO”).  Before the merger, WRECO was an indirect wholly-owned subsidiary of Weyerhaeuser Company engaged in homebuilding and related activities through five operating subsidiaries.  The merger was accounted for as a “reverse acquisition” of TRI Pointe by WRECO.  As a result, legacy TRI Pointe’s financial results are only included in the combined company’s financial statements from the closing date forward and are not reflected in the combined company’s historical financial statements, except for legacy TRI Pointe’s common stock.  Accordingly, legacy TRI Pointe’s financial results are not included in the Generally Accepted Accounting Principles (“GAAP”) results for any periods prior to the closing.  

The Company has appended Supplemental Combined Company Information to this press release to provide supplemental financial and operational information of the combined company that is “Adjusted” to include legacy TRI Pointe’s standalone operations for the relevant periods prior to the merger.

GAAP Results and Operational Data for Fourth Quarter 2014 and Comparisons to Fourth Quarter 2013

·

Income from continuing operations was $41.4 million, or $0.26 per diluted share compared to a loss from continuing operations of $(179.6) million, or $(1.38) per diluted share

·

New home orders increased to 714 compared to 521, an increase of 37%

·

Active selling communities averaged 105.6 compared to 90.1

o

New home orders per average selling community were 6.8 orders (2.25 monthly) compared to 5.8 orders (1.93 monthly)

o

Cancellation rate decreased to 17% compared to 21%

·

Backlog units of 1,032 homes with a dollar value increase of 29%, to $653.1 million

o

Average sales price in backlog increased 12% to $633,000

·

Home sales revenue of $623.0 million, an increase of 31%  

o

New homes deliveries of 1,122, up 5%

o

Average sales price of homes delivered grew 26% to $555,000

·

Homebuilding gross margin percentage of 19.9%

o

Excluding noncash purchase accounting adjustments and interest, our adjusted homebuilding gross margin percentage was 22.7%*

·

SG&A expense as a percentage of homes sales revenue improved to 8.9% compared to 9.8%

·

Ratio of net debt to capital of 40.6% at December 31, 2014 improved from 51.0% at December 31, 2013*

·

Cash of $170.6 million and availability under unsecured revolving credit facility of $153 million

Page 1


 

GAAP Results and Operational Data for Full Year 2014 and Comparisons to Full Year 2013

·

Income from continuing operations was $84.2 million, or $0.58 per diluted share compared to a loss from continuing operations of $(151.3) million, or $(1.17) per diluted share

·

New home orders decreased to 2,947 compared to 3,055

·

Home sales revenue of $1.6 billion, an increase of 35%  

o

New homes deliveries of 3,100, up 5%

o

Average sales price of homes delivered grew 28% to $531,000

·

Homebuilding gross margin percentage of 19.9%

o

Excluding noncash purchase accounting adjustments and interest, our adjusted homebuilding gross margin percentage was 22.8%*

·

SG&A expense as a percentage of homes sales revenue improved to 11.3% compared to 13.9%

* See “Reconciliation of Non-GAAP Financial Measures”

“We are pleased with the progress we made in the fourth quarter and full year 2014”, commented Douglas F. Bauer, TRI Pointe’s Chief Executive Officer.  “Over the last year, TRI Pointe has transformed itself from a regional builder with limited size and scope to a more diversified company with a portfolio of six homebuilding brands building in ten of the best markets in the country.  The integration of the WRECO homebuilders is complete, and now we are extremely excited about building a market leading culture that will be recognized for market share and for being a top performer.  With our Company’s collective goals now in alignment, we can focus our attention on the spring selling season and work towards unlocking the full potential of our combined company.  Those efforts are off to a good start so far this year, as net orders for January and February were up 59% compared to the combined orders of legacy TRI Pointe and the WRECO homebuilders for the same two months last year.”

 

Mr. Bauer continued, “To better reflect the new size and scope of our organization, we are pleased to announce the rebranding of the Company to TRI Pointe Group.  The rebrand to TRI Pointe Group not only signifies a new name, but also a new national company comprised of 6 premium regional homebuilders.  We plan to reorganize our corporate structure with a new holding company parent to be named TRI Pointe Group.  We expect to complete the reorganization in the second quarter of 2015.  The TRI Pointe Group stock ticker will remain “TPH”.  The TRI Pointe Homes brand will continue its homebuilding operations in California and Colorado as a wholly owned subsidiary of the TRI Pointe Group.”

GAAP Fourth quarter 2014 operating results

Income from continuing operations was $41.4 million, or $0.26 per diluted share in the fourth quarter of 2014, compared to a loss from continuing operations of $(179.6) million, or $(1.38) per diluted share for the fourth quarter of 2013.  Results for the fourth quarter in 2013 include a $343.3 million impairment and lot abandonment charge for Coyote Springs, a large master planned community north of Las Vegas, Nevada.  Under the terms of the WRECO transaction, certain assets and liabilities of WRECO and its subsidiaries were excluded from the transaction and retained by Weyerhaeuser, including assets and liabilities relating to Coyote Springs.  Income from continuing operations for the fourth quarter of 2014 was impacted by $6.3 million of expenses related to noncash purchase accounting adjustments, restructuring charges and other expenses related to the merger.  Excluding these items, net of tax, income from continuing operations would have been $45.2 million*, or $0.28* per diluted share.

Home sales revenue increased $149.1 million to $623.0 million for the fourth quarter of 2014, as compared to $473.8 million for the same period in 2013.  The increase was attributable to the addition of legacy TRI Pointe’s operations at the closing date of the merger and a 26% increase in the Company's average sales price of homes delivered to $555,000.  The increase in the average sales price was primarily attributable to the addition of legacy TRI Pointe which had an average sales price of homes delivered of $816,000 for the quarter ended December 31, 2014, with no comparable amounts in the prior year period, as well as increases in most of our other reporting segments due to a shift in mix as well as price appreciation in certain markets.

New home orders increased to 714 homes for the fourth quarter of 2014, as compared to 521 homes for the same period in 2013.  In addition, average active selling communities increased to 105.6 as compared to 90.1 for the same period in the prior year, mainly due

Page 2


 

to the addition of legacy TRI Pointe. The Company’s overall absorption rate per average selling community for the three months ended December 31, 2014 was 6.8 orders (2.25 monthly) compared to 5.8 orders (1.93 monthly) during the same period in 2013.  

The Company ended the year with 1,032 homes in backlog, representing approximately $653.1 million in future home sales revenue. The average sales price of homes in backlog as of December 31, 2014 increased $68,000, or 12%, to $633,000 compared to $565,000 at December 31, 2013.  The increase in average sales price of homes in backlog was primarily attributable to the addition of legacy TRI Pointe which had an average sales price of homes in backlog of $793,000 as of December 31, 2014, as well as increases in all of our other reporting segments.  

Homebuilding gross margin percentage for the fourth quarter of 2014 decreased to 19.9% compared to 23.0% for the same period in 2013, but is up sequentially from 18.3% in the prior quarter.  This decrease was partially due to a $4.3 million or a 70 basis point noncash purchase accounting adjustment as result of the merger.  Excluding interest in cost of home sales and the noncash purchase accounting adjustments, adjusted homebuilding gross margin percentage was 22.7%* for the fourth quarter of 2014 versus 25.0%* for the same period in 2013.

Selling, general and administrative expense for the fourth quarter of 2014 improved to 8.9% of home sales revenue as compared to 9.8% for the same period in 2013.  The decrease in the selling, general and administrative expense ratio was primarily attributable to higher leverage from increased home sales revenue due to the addition of legacy TRI Pointe and the increase in average sales price of homes delivered from all but one of our reporting segments, along with cost savings achieved by the reduction of duplicate corporate and divisional overhead costs and expenses.    

Thomas J. Mitchell, President and Chief Operating Officer, said, “After another quarter of successful integration and transition, we now have a dynamic platform to grow our business and capitalize on our unique land position and improving market conditions.  While each of our homebuilding brands will continue to maintain their own unique identities, they now operate under a shared operating strategy that will maximize the returns of our stockholders.  We believe that the combination of this operating strategy and our strong local management teams will yield significant benefits that go beyond the operational leverage we’ve already realized.

The following Non-GAAP and adjusted operational information is “Adjusted” to include legacy TRI Pointe’s operations for all periods prior to the merger.  No other adjustments have been made to this information, which is purely informational and does not purport to be indicative of what would have happened had the merger occurred as of the beginning of the period presented, nor is it indicative of results that may occur in the future, nor does it include any synergies of the combined company.  Please refer to the Reconciliation of Non-GAAP Financial Measures and Supplemental Combined Company Information appended to this press release.

Non-GAAP and Adjusted Operational Information for Fourth Quarter 2014 and Comparisons to Fourth Quarter 2013

·

Non-GAAP diluted earnings per share was $0.28* for the fourth quarter excluding expenses related to noncash purchase accounting adjustments, restructuring expenses and transaction expenses related to the merger

·

New home orders increased to 714 compared to 609, an increase of 17%

·

Active selling communities averaged 105.6 compared to 98.4

o

New home orders per average selling community were 6.8 orders (2.25 monthly) compared to 6.2 orders (2.06 monthly)

o

Cancellation rate decreased to 17% compared to 20%

·

Backlog units of 1,032 homes with a dollar value of $653.1 million

o

Average sales price in backlog increased 7% to $633,000

·

Home sales revenue of $623.0 million, an increase of 5%  

o

New homes deliveries of 1,122, down 9%

o

Average sales price of homes delivered grew 16% to $555,000

Non-GAAP and Adjusted Operational Information for Full Year 2014 and Comparisons to Full Year 2013

Page 3


 

·

Non-GAAP diluted earnings per share was $0.79* for the full year excluding expenses related to noncash purchase accounting adjustments, restructuring expenses and transaction expenses related to the merger

·

New home orders decreased to 3,283 compared to 3,532

·

Home sales revenue of $1.8 billion, an increase of 23%  

o

New homes deliveries of 3,297, down 1%

o

Average sales price of homes delivered grew 25% to $548,000

       * See “Reconciliation of Non-GAAP Financial Measures”

Outlook

For the first quarter of 2015, the Company anticipates delivering approximately 55% to 60% of its 1,032 units in backlog as of December 31, 2014.  In addition, the Company expects to open 15 new communities, and close out of six, resulting in 117 active selling communities as of March 31, 2015.

For the full year 2015, the Company expects to grow communities by 15-20% and increase new home deliveries by 25% over the 2014 combined deliveries of legacy TRI Pointe and the WRECO homebuilders.  However, the Company began the year with lower margins in backlog than previously anticipated due to softer home sales in the fourth quarter.  The lower margins, combined with a more conservative outlook regarding the timing of certain land sales and the uncertainty of the Houston market, has resulted in the Company adjusting its 2015 outlook for earnings per diluted share to a range of $1.15 to $1.30 from the previous range of $1.25 to $1.40.

Earnings Conference Call

The Company will host a conference call via live webcast for investors and other interested parties beginning at 10:00 a.m. Eastern Time on Tuesday, March 3, 2015.  The call will be hosted by, Doug Bauer, Chief Executive Officer, Tom Mitchell, Chief Operating Officer and Mike Grubbs, Chief Financial Officer.

Interested parties can listen to the call live on the internet through the Investor Relations section of the Company’s website at www.TRIPointeGroup.com. Listeners should go to the website at least 15 minutes prior to the call to download and install any necessary audio software.  The call can also be accessed by dialing 1-877-407-3982 for domestic participants or 1-201-493-6780 for international participants. Participants should ask for the TRI Pointe Homes Fourth Quarter and Full Year 2014 Earnings Conference Call. Those dialing in should do so at least ten minutes prior to the start. The replay of the call will be available from approximately 1:00 p.m. Eastern Time on March 3, 2015 through 11:59 p.m. Eastern Time on November 17, 2015.  To access the replay, the domestic dial-in number is 1-877-870-5176, the international dial-in number is 1-858-384-5517, and the pass code is 13600025.  An archive of the webcast will be available on the Company’s website for a limited time.

About TRI Pointe Homes, Inc.

Headquartered in Irvine, California, TRI Pointe Homes, Inc. (NYSE: TPH) is one of the top ten largest public homebuilders by equity market capitalization in the United States. The company designs, constructs and sells premium single-family homes through its portfolio of six quality brands across eight states, included Maracay Homes in Arizona; Pardee Homes in California and Nevada; Quadrant Homes in Washington; Trendmaker Homes in Texas; TRI Pointe Homes in California and Colorado; and Winchester Homes in Maryland and Virginia. Additional information is available at www.tripointegroup.com.

Forward-Looking Statements

Various statements contained in this presentation, 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, our ability to achieve the anticipated benefits of the Weyerhaeuser Real Estate Company (WRECO) transaction and our future production, operational and financial results, financial condition, prospects, 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 future events or outcomes.  The forward-looking statements in this presentation speak only as of the date of this presentation, and we disclaim any obligation to update these statements unless required by law, and we caution you not to rely on them unduly.  These

Page 4


 

forward-looking statements are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of 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: the effect of general economic conditions, including employment rates, housing starts, interest rate levels, availability of financing for home mortgages and strength of the U.S. dollar; market demand for our products, which is related to the strength of the various U.S. business segments and U.S. and international economic conditions; levels of competition; the successful execution of our internal performance plans, including restructuring and cost reduction initiatives; global economic conditions; raw material prices; oil and other energy prices; the effect of weather; the risk of loss from earthquakes, volcanoes, fires, floods, droughts, windstorms, hurricanes, pest infestations and other natural disasters; transportation costs; federal and state tax policies; the effect of land use, environment and other governmental regulations; legal proceedings; risks relating to any unforeseen changes to or effects on liabilities, future capital expenditures, revenues, expenses, earnings, synergies, indebtedness, financial condition, losses and future prospects; the risk that disruptions from the WRECO transaction will harm our business; our ability to achieve the benefits of the WRECO transaction in the estimated amount and the anticipated timeframe, if at all; our ability to integrate WRECO successfully and to achieve the anticipated synergies therefrom; changes in accounting principles; our relationship, and actual and potential conflicts of interest, with Starwood Capital Group or its affiliates; and additional factors discussed under the sections captioned “Risk Factors” included in our annual and quarterly reports filed with the Securities and Exchange Commission (“SEC”).  The foregoing list is not exhaustive.  New risk factors may emerge from time to time and it is not possible for management to predict all such risk factors or to assess the impact of such risk factors on our business.

Investor Relations Contact:

Chris Martin, TRI Pointe Homes

Drew Mackintosh, Mackintosh Investor Relations

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

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

2014

 

 

 

2013

 

 

Change

 

 

 

2014

 

 

 

2013

 

 

Change

 

Operating Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home sales

 

$

622,962

 

 

$

473,832

 

 

$

149,130

 

 

$

1,646,274

 

 

$

1,218,430

 

 

$

427,844

 

Homebuilding gross margin

 

$

123,722

 

 

$

109,157

 

 

$

14,565

 

 

$

327,657

 

 

$

268,150

 

 

$

59,507

 

Homebuilding gross margin %

 

 

19.9

%

 

 

23.0

%

 

 

(3.1

)%

 

 

19.9

%

 

 

22.0

%

 

 

(2.1

)%

Adjusted homebuilding gross margin %*

 

 

22.7

%

 

 

25.0

%

 

 

(2.3

)%

 

 

22.8

%

 

 

24.2

%

 

 

(1.4

)%

SG&A expense

 

$

55,737

 

 

$

46,216

 

 

$

9,521

 

 

$

185,973

 

 

$

168,765

 

 

$

17,208

 

SG&A expense as a % of home sales

 

 

8.9

%

 

 

9.8

%

 

 

(0.8

)%

 

 

11.3

%

 

 

13.9

%

 

 

(2.6

)%

Net income

 

$

41,426

 

 

$

(178,166

)

 

$

219,592

 

 

$

84,197

 

 

$

(149,455

)

 

$

233,652

 

Adjusted EBITDA*

 

$

92,294

 

 

$

87,408

 

 

$

4,886

 

 

$

250,787

 

 

$

179,525

 

 

$

71,262

 

Interest incurred

 

$

15,988

 

 

$

6,326

 

 

$

9,662

 

 

$

41,706

 

 

$

22,674

 

 

$

19,032

 

Interest expense, net of interest capitalized

 

$

 

 

$

1,387

 

 

$

(1,387

)

 

$

2,731

 

 

$

3,593

 

 

$

(862

)

Interest in cost of home sales

 

$

12,012

 

 

$

8,529

 

 

$

3,483

 

 

$

28,354

 

 

$

25,584

 

 

$

2,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net new home orders

 

 

714

 

 

 

521

 

 

 

193

 

 

 

2,947

 

 

 

3,055

 

 

 

(108

)

New homes delivered

 

 

1,122

 

 

 

1,072

 

 

 

50

 

 

 

3,100

 

 

 

2,939

 

 

 

161

 

Average selling price of homes delivered

 

$

555

 

 

$

442

 

 

 

113

 

 

$

531

 

 

$

415

 

 

 

116

 

Average selling communities (QTD)

 

 

105.6

 

 

 

90.1

 

 

 

15.5

 

 

N/A

 

 

N/A

 

 

N/A

 

Average selling communities (YTD)

 

N/A

 

 

N/A

 

 

N/A

 

 

 

99.1

 

 

 

85.5

 

 

 

13.6

 

Selling communities at end of period

 

 

108

 

 

 

89

 

 

 

19

 

 

 

108

 

 

 

89

 

 

 

19

 

Cancellation rate

 

 

17

%

 

 

21

%

 

 

(4

)%

 

 

16

%

 

 

15

%

 

 

1

%

Backlog (estimated dollar value)

 

$

653,096

 

 

$

507,064

 

 

 

146,032

 

 

 

 

 

 

 

 

 

 

 

 

 

Backlog (homes)

 

 

1,032

 

 

 

897

 

 

 

135

 

 

 

 

 

 

 

 

 

 

 

 

 

Average selling price in backlog

 

$

633

 

 

$

565

 

 

 

68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

2013

 

 

Change

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

$

170,629

 

 

$

4,510

 

 

$

166,119

 

Real estate inventories

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,280,183

 

 

$

1,465,526

 

 

$

814,657

 

Lots owned and controlled

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,718

 

 

 

27,613

 

 

 

2,105

 

Homes under construction (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,887

 

 

 

1,300

 

 

 

587

 

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,162,179

 

 

$

834,589

 

 

$

327,590

 

Stockholder equity

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,452,075

 

 

$

797,096

 

 

$

654,979

 

Book capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,614,254

 

 

$

1,631,685

 

 

$

982,569

 

Ratio of debt-to-capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44.5

%

 

 

51.1

%

 

 

(6.7

)%

Ratio of net debt-to-capital*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40.6

%

 

 

51.0

%

 

 

(10.4

)%

(1)

Homes under construction includes completed homes

*

See “Reconciliation of Non-GAAP Financial Measures”

 

 

 

Page 6


 

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

 

 

 

Year Ended December 31,

 

 

 

 

2014

 

 

 

2013

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

170,629

 

 

$

4,510

 

Receivables

 

 

20,118

 

 

 

60,397

 

Real estate inventories

 

 

2,280,183

 

 

 

1,465,526

 

Investments in unconsolidated entities

 

 

16,805

 

 

 

20,923

 

Goodwill and other intangible assets, net

 

 

160,784

 

 

 

6,494

 

Deferred tax assets

 

 

153,513

 

 

 

288,983

 

Other assets

 

 

104,198

 

 

 

63,631

 

Total Assets

 

$

2,906,230

 

 

$

1,910,464

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

68,860

 

 

$

59,676

 

Accrued expenses and other liabilities

 

 

204,820

 

 

 

190,682

 

Notes payable and other borrowings

 

 

274,677

 

 

 

 

Senior notes

 

 

887,502

 

 

 

 

Debt payable to Weyerhaeuser

 

 

 

 

 

834,589

 

Total Liabilities

 

 

1,435,859

 

 

 

1,084,947

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Stockholders' Equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized; no shares issued

   and outstanding as of December 31, 2014 and 2013, respectively

 

 

 

 

 

 

Common stock, $0.01 par value, 500,000,000 shares authorized; 161,355,490 and

   129,700,000 shares issued and outstanding at December 31, 2014 and 2013,

   respectively

 

 

1,624

 

 

 

1,297

 

Additional paid-in capital

 

 

904,044

 

 

 

333,589

 

Retained earnings

 

 

546,407

 

 

 

462,210

 

Total Stockholders' Equity

 

 

1,452,075

 

 

 

797,096

 

Noncontrolling interests

 

 

18,296

 

 

 

28,421

 

Total Equity

 

 

1,470,371

 

 

 

825,517

 

Total Liabilities and Equity

 

$

2,906,230

 

 

$

1,910,464

 

 

 

 

Page 7


 

CONSOLIDATED STATEMENT OF OPERATIONS

(unaudited)

(dollars in thousands, except per share amounts)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home sales

 

$

622,962

 

 

$

473,832

 

 

$

1,646,274

 

 

$

1,218,430

 

Land and lot sales

 

 

11,211

 

 

 

12,768

 

 

 

47,660

 

 

 

52,261

 

Other operations

 

 

828

 

 

 

893

 

 

 

9,682

 

 

 

4,021

 

Total revenues

 

 

635,001

 

 

 

487,493

 

 

 

1,703,616

 

 

 

1,274,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of home sales

 

 

497,990

 

 

 

363,878

 

 

 

1,316,470

 

 

 

948,561

 

Cost of land and lot sales

 

 

7,525

 

 

 

7,219

 

 

 

37,560

 

 

 

38,052

 

Other operations

 

 

586

 

 

 

549

 

 

 

3,324

 

 

 

2,854

 

Impairments and lot option abandonments

 

 

1,391

 

 

 

344,203

 

 

 

2,515

 

 

 

345,448

 

Sales and marketing

 

 

30,504

 

 

 

29,085

 

 

 

103,600

 

 

 

94,521

 

General and administrative

 

 

25,233

 

 

 

17,131

 

 

 

82,373

 

 

 

74,244

 

Restructuring charges

 

 

1,341

 

 

 

7,487

 

 

 

10,543

 

 

 

10,938

 

Total expenses

 

 

564,570

 

 

 

769,552

 

 

 

1,556,385

 

 

 

1,514,618

 

Income (loss) from operations

 

 

70,431

 

 

 

(282,059

)

 

 

147,231

 

 

 

(239,906

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in (loss) income of unconsolidated entities

 

 

(69

)

 

 

(165

)

 

 

(288

)

 

 

2

 

Transaction expenses

 

 

(744

)

 

 

 

 

 

(17,960

)

 

 

 

Other income (expense), net

 

 

(777

)

 

 

711

 

 

 

(1,019

)

 

 

2,450

 

Income (loss) from continuing operations before taxes

 

 

68,841

 

 

 

(281,513

)

 

 

127,964

 

 

 

(237,454

)

(Provision) benefit for income taxes

 

 

(27,415

)

 

 

101,893

 

 

 

(43,767

)

 

 

86,161

 

Income (loss) from continuing operations

 

 

41,426

 

 

 

(179,620

)

 

 

84,197

 

 

 

(151,293

)

Discontinued operations, net of income taxes

 

 

 

 

 

1,454

 

 

 

 

 

 

1,838

 

Net income (loss)

 

$

41,426

 

 

$

(178,166

)

 

$

84,197

 

 

$

(149,455

)

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.26

 

 

$

(1.38

)

 

$

0.58

 

 

$

(1.17

)

Discontinued operations

 

 

 

 

 

0.01

 

 

 

 

 

 

0.02

 

Net earnings per share

 

$

0.26

 

 

$

(1.37

)

 

$

0.58

 

 

$

(1.15

)

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.26

 

 

$

(1.38

)

 

$

0.58

 

 

$

(1.17

)

Discontinued operations

 

 

 

 

 

0.01

 

 

 

 

 

 

0.02

 

Net earnings per share

 

$

0.26

 

 

$

(1.37

)

 

$

0.58

 

 

$

(1.15

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

161,345,594

 

 

 

129,700,000

 

 

 

145,044,351

 

 

 

129,700,000

 

Diluted

 

 

162,208,756

 

 

 

129,700,000

 

 

 

145,531,289

 

 

 

129,700,000

 

 

 

 

Page 8


 

MARKET DATA

(dollars in thousands)

(unaudited)

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

 

 

Homes

 

 

Avg. Selling

 

 

Homes

 

 

Avg. Selling

 

 

Homes

 

 

Avg. Selling

 

 

Homes

 

 

Avg. Selling

 

 

 

Delivered

 

 

Price

 

 

Delivered

 

 

Price

 

 

Delivered

 

 

Price

 

 

Delivered

 

 

Price

 

New Homes Delivered:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maracay

 

 

110

 

 

$

392

 

 

 

191

 

 

$

338

 

 

 

396

 

 

$

381

 

 

 

463

 

 

$

315

 

Pardee

 

 

374

 

 

 

455

 

 

 

450

 

 

 

426

 

 

 

1,032

 

 

 

471

 

 

 

1,183

 

 

 

404

 

Quadrant

 

 

101

 

 

 

452

 

 

 

107

 

 

 

354

 

 

 

320

 

 

 

420

 

 

 

363

 

 

 

320

 

Trendmaker

 

 

157

 

 

 

504

 

 

 

146

 

 

 

461

 

 

 

561

 

 

 

496

 

 

 

585

 

 

 

445

 

TRI Pointe

 

 

246

 

 

 

816

 

 

 

 

 

 

 

 

 

404

 

 

 

803

 

 

 

 

 

 

 

Winchester

 

 

134

 

 

 

627

 

 

 

178

 

 

 

631

 

 

 

387

 

 

 

705

 

 

 

345

 

 

 

631

 

Total

 

 

1,122

 

 

$

555

 

 

 

1,072

 

 

$

442

 

 

 

3,100

 

 

$

531

 

 

 

2,939

 

 

$

415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

 

 

New

 

 

Average

 

 

New

 

 

Average

 

 

New

 

 

Average

 

 

New

 

 

Average

 

 

 

Home

 

 

Selling

 

 

Home

 

 

Selling

 

 

Home

 

 

Selling

 

 

Home

 

 

Selling

 

 

 

Orders

 

 

Communities

 

 

Orders

 

 

Communities

 

 

Orders

 

 

Communities

 

 

Orders

 

 

Communities

 

Net New Home Orders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maracay

 

 

72

 

 

 

16.5

 

 

 

69

 

 

 

14.3

 

 

 

385

 

 

 

16.4

 

 

 

488

 

 

 

12.8

 

Pardee

 

 

177

 

 

 

20.5

 

 

 

189

 

 

 

19.0

 

 

 

970

 

 

 

20.2

 

 

 

1,152

 

 

 

17.9

 

Quadrant

 

 

51

 

 

 

10.3

 

 

 

62

 

 

 

13.0

 

 

 

337

 

 

 

12.2

 

 

 

354

 

 

 

12.2

 

Trendmaker

 

 

121

 

 

 

25.5

 

 

 

123

 

 

 

21.5

 

 

 

557

 

 

 

24.0

 

 

 

649

 

 

 

22.0

 

TRI Pointe

 

 

207

 

 

 

21.8

 

 

 

 

 

 

 

 

 

359

 

 

 

9.2

 

 

 

 

 

 

 

Winchester

 

 

86

 

 

 

11.0

 

 

 

78

 

 

 

22.3

 

 

 

339

 

 

 

17.1

 

 

 

412

 

 

 

20.6

 

Total

 

 

714

 

 

 

105.6

 

 

 

521

 

 

 

90.1

 

 

 

2,947

 

 

 

99.1

 

 

 

3,055

 

 

 

85.5

 

 

 

 

Page 9


 

MARKET DATA Continued

(dollars in thousands)

(unaudited)

 

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

 

 

 

 

Backlog

 

 

Average

 

 

 

 

 

 

Backlog

 

 

Average

 

 

 

Backlog

 

 

Dollar

 

 

Selling

 

 

Backlog

 

 

Dollar

 

 

Selling

 

 

 

Units

 

 

Value

 

 

Price

 

 

Units

 

 

Value

 

 

Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Backlog:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maracay

 

 

105

 

 

$

40,801

 

 

$

389

 

 

 

116

 

 

$

42,068

 

 

$

363

 

Pardee

 

 

218

 

 

 

147,044

 

 

 

675

 

 

 

280

 

 

 

171,077

 

 

 

611

 

Quadrant

 

 

113

 

 

 

51,568

 

 

 

456

 

 

 

96

 

 

 

44,262

 

 

 

461

 

Trendmaker

 

 

218

 

 

 

114,948

 

 

 

527

 

 

 

222

 

 

 

108,491

 

 

 

489

 

TRI Pointe

 

 

243

 

 

 

192,802

 

 

 

793

 

 

 

 

 

 

 

 

 

 

Winchester

 

 

135

 

 

 

105,933

 

 

 

785

 

 

 

183

 

 

 

141,166

 

 

 

771

 

Total

 

 

1,032

 

 

$

653,096

 

 

$

633

 

 

 

897

 

 

$

507,064

 

 

$

565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

Lots Owned and Controlled:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

2013

 

Maracay

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,985

 

 

 

2,307

 

Pardee (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,639

 

 

 

18,976

 

Quadrant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,544

 

 

 

1,384

 

Trendmaker

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,073

 

 

 

1,753

 

TRI Pointe

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,726

 

 

 

 

Winchester

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,751

 

 

 

3,193

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,718

 

 

 

27,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lots by Ownership Type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lots owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,535

 

 

 

22,716

 

Lots controlled (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,183

 

 

 

4,897

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,718

 

 

 

27,613

 

(1)

As of December 31, 2014 and 2013, lots controlled included lots that were under land option contracts or purchase contracts.

(2)

As of December 31, 2013, excludes 10,686 lots owned and 56,413 lots controlled relating to Coyote Springs, which were excluded assets per the transaction agreement governing the WRECO merger.

 

 

 

Page 10


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(unaudited)

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,

 

 

 

2014

 

 

%

 

 

2013

 

 

%

 

 

 

(dollars in thousands)

 

Home sales

 

$

622,962

 

 

 

100.0

%

 

$

473,832

 

 

 

100.0

%

Cost of home sales

 

 

497,990

 

 

 

79.9

%

 

 

363,878

 

 

 

76.8

%

Homebuilding impairments and lot option abandonments

 

 

1,250

 

 

 

0.2

%

 

 

797

 

 

 

0.2

%

Homebuilding gross margin

 

 

123,722

 

 

 

19.9

%

 

 

109,157

 

 

 

23.0

%

Add: interest in cost of home sales

 

 

12,012

 

 

 

1.9

%

 

 

8,529

 

 

 

1.8

%

Add: impairments and lot option abandonments

 

 

1,250

 

 

 

0.2

%

 

 

797

 

 

 

0.2

%

Add: purchase accounting adjustments

 

 

4,264

 

 

 

0.7

%

 

 

 

 

 

0.0

%

Adjusted homebuilding gross margin

 

$

141,248

 

 

 

22.7

%

 

$

118,483

 

 

 

25.0

%

Homebuilding gross margin percentage

 

 

19.9

%

 

 

 

 

 

 

23.0

%

 

 

 

 

Adjusted homebuilding gross margin percentage

 

 

22.7

%

 

 

 

 

 

 

25.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2014

 

 

%

 

 

2013

 

 

%

 

 

 

(dollars in thousands)

 

Home sales

 

$

1,646,274

 

 

 

100.0

%

 

$

1,218,430

 

 

 

100.0

%

Cost of home sales

 

 

1,316,470

 

 

 

80.0

%

 

 

948,561

 

 

 

77.9

%

Homebuilding impairments and lot option abandonments

 

 

2,147

 

 

 

0.1

%

 

 

1,719

 

 

 

0.1

%

Homebuilding gross margin

 

 

327,657

 

 

 

19.9

%

 

 

268,150

 

 

 

22.0

%

Add: interest in cost of home sales

 

 

28,354

 

 

 

1.7

%

 

 

25,584

 

 

 

2.1

%

Add: impairments and lot option abandonments

 

 

2,147

 

 

 

0.1

%

 

 

1,719

 

 

 

0.1

%

Add: purchase accounting adjustments

 

 

17,225

 

 

 

1.1

%

 

 

 

 

 

0.0

%

Adjusted homebuilding gross margin

 

$

375,383

 

 

 

22.8

%

 

$

295,453

 

 

 

24.2

%

Homebuilding gross margin percentage

 

 

19.9

%

 

 

 

 

 

 

22.0

%

 

 

 

 

Adjusted homebuilding gross margin percentage

 

 

22.8

%

 

 

 

 

 

 

24.2

%

 

 

 

 

 

 

 

Page 11


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)

(unaudited)

 

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,

 

 

 

2014

 

 

2013

 

 

 

(dollars in thousands)

 

Notes payable and other borrowings

 

$

274,677

 

 

$

 

Senior Notes

 

 

887,502

 

 

 

 

Debt payable to Weyerhaeuser

 

 

 

 

 

834,589

 

Total debt

 

 

1,162,179

 

 

 

834,589

 

Stockholders' equity

 

 

1,452,075

 

 

 

797,096

 

Total capital

 

$

2,614,254

 

 

$

1,631,685

 

Ratio of debt-to-capital(1)

 

 

44.5

%

 

 

51.1

%

 

 

 

 

 

 

 

 

 

Total debt

 

$

1,162,179

 

 

$

834,589

 

Less: cash

 

 

(170,629

)

 

 

(4,510

)

Net debt

 

 

991,550

 

 

 

830,079

 

Stockholders' equity

 

 

1,452,075

 

 

 

797,096

 

Total capital

 

$

2,443,625

 

 

$

1,627,175

 

Ratio of net debt-to-capital(2)

 

 

40.6

%

 

 

51.0

%

(1)

The ratio of debt-to-capital is computed as the quotient obtained by dividing debt by the sum of debt plus 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 equity. The most directly comparable GAAP financial measure is the ratio of debt-to-capital.

 

 

 

Page 12


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)

(unaudited)

 

The following table calculates the non-GAAP measures of EBITDA and Adjusted 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 stock-based compensation. Adjusted EBITDA means EBITDA before (f) noncash purchase accounting adjustments (g) restructuring expenses (h) transaction related expenses and (i) impairment and lot option abandonments. Other companies may calculate EBITDA and Adjusted EBITDA (or similarly titled measures) differently. We believe EBITDA and Adjusted EBITDA is useful as measures of the Company’s ability to service debt and obtain financing.

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

2014

 

 

 

2013

 

 

 

2014

 

 

 

2013

 

 

 

(in thousands)

 

Net income (loss)

 

$

41,426

 

 

$

(178,166

)

 

$

84,197

 

 

$

(149,455

)

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest incurred

 

 

15,988

 

 

 

6,326

 

 

 

41,706

 

 

 

22,674

 

Interest capitalized

 

 

(15,988

)

 

 

(4,939

)

 

 

(38,975

)

 

 

(19,081

)

Amortization of interest in cost of sales

 

 

12,296

 

 

 

8,822

 

 

 

52,747

 

 

 

36,671

 

Provision (benefit) for income taxes

 

 

27,415

 

 

 

(101,893

)

 

 

43,767

 

 

 

(86,161

)

Depreciation and amortization

 

 

1,987

 

 

 

4,270

 

 

 

11,423

 

 

 

13,489

 

Amortization of stock-based compensation

 

 

1,430

 

 

 

1,298

 

 

 

7,679

 

 

 

5,002

 

EBITDA

 

 

84,554

 

 

 

(264,282

)

 

 

202,544

 

 

 

(176,861

)

Noncash purchase accounting adjustments

 

 

4,264

 

 

 

 

 

 

17,225

 

 

 

 

Restructuring charges

 

 

1,341

 

 

 

7,487

 

 

 

10,543

 

 

 

10,938

 

Transaction expenses

 

 

744

 

 

 

 

 

 

17,960

 

 

 

 

Impairments and lot option abandonments

 

 

1,391

 

 

 

344,203

 

 

 

2,515

 

 

 

345,448

 

Adjusted EBITDA

 

$

92,294

 

 

$

87,408

 

 

$

250,787

 

 

$

179,525

 

 

 

 

Page 13


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)

(unaudited)

 

The following table reconciles net income and diluted earnings per share, as reported and prepared in accordance with GAAP, to the non-GAAP measure of net income and diluted earnings per share excluding noncash purchase accounting adjustments, restructuring charges and transaction expenses associated with the Merger. We believe that this non-GAAP measure provides useful information to investors regarding our performance due to the fact that it excludes expenses that do not relate to our core operations.

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31, 2014

 

 

December 31, 2014

 

 

 

Net Income

 

 

Diluted EPS

 

 

Net Income

 

 

Diluted EPS

 

 

 

(in thousands, except per share amounts)

 

GAAP measure

 

$

41,426

 

 

$

0.26

 

 

$

84,197

 

 

$

0.58

 

Noncash purchase accounting adjustments

 

 

4,264

 

 

 

0.03

 

 

 

17,225

 

 

 

0.12

 

Restructuring charges

 

 

1,341

 

 

 

0.01

 

 

 

10,543

 

 

 

0.07

 

Transaction expenses

 

 

744

 

 

 

0.00

 

 

 

17,960

 

 

 

0.13

 

Tax impact

 

 

(2,528

)

 

 

(0.02

)

 

 

(15,640

)

 

 

(0.11

)

Non-GAAP measure

 

$

45,247

 

 

$

0.28

 

 

$

114,285

 

 

$

0.79

 

 

 

 

Page 14


 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)

 

SUPPLEMENTAL COMBINED COMPANY INFORMATION

(unaudited)

The merger with Weyerhaeuser Real Estate Company (“WRECO”) was accounted for as a “reverse acquisition” of TRI Pointe by WRECO in accordance with ASC Topic 805, “Business Combinations.” As a result, legacy TRI Pointe’s financial results are not included in the combined company’s GAAP results for any period prior to July 7, 2014, the closing date of the merger. This schedule provides certain supplemental financial and operations information of the combined company that is “Adjusted” to include legacy TRI Pointe stand-alone operations. No other adjustments have been made to the supplemental combined company information provided and this information is summary only and may not necessarily be indicative of the results had the merger occurred at the beginning of the periods presented or the financial condition to be expected for the remainder of the year or any future date or period.

The following schedule provides certain supplemental financial and operations information of the combined company that is “Adjusted” to include legacy TRI Pointe stand-alone operations for the three month period ending December 31, 2013 as though the WRECO merger was completed on January 1, 2013.

 

 

 

Three Months Ended

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

Combined

 

 

Legacy

 

Combined

 

 

Combined

 

 

Legacy

 

 

Combined

 

 

 

Reported

 

 

Adjustments

 

Adjusted

 

 

Reported

 

 

Adjustments

 

 

Adjusted

 

Supplemental Operating Data:

 

 

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

Home sales revenue

 

$

622,962

 

 

NA

 

$

622,962

 

 

$

473,832

 

 

$

118,976

 

 

$

592,808

 

Net new home orders

 

 

714

 

 

NA

 

 

714

 

 

 

521

 

 

 

88

 

 

 

609

 

New homes delivered

 

 

1,122

 

 

NA

 

 

1,122

 

 

 

1,072

 

 

 

166

 

 

 

1,238

 

Average selling price of homes delivered

 

$

555

 

 

NA

 

$

555

 

 

$

442

 

 

$

717

 

 

$

479

 

Average selling communities

 

 

105.6

 

 

NA

 

 

105.6

 

 

 

90.1

 

 

 

8.3

 

 

 

98.4

 

Selling communities at end of period

 

 

108

 

 

NA

 

 

108

 

 

 

89

 

 

 

10

 

 

 

99

 

Cancellation rate

 

 

17

%

 

NA

 

 

17

%

 

 

21

%

 

 

16

%

 

 

20

%

Backlog (estimated dollar value)

 

$

653,096

 

 

NA

 

$

653,096

 

 

$

507,064

 

 

$

111,566

 

 

$

618,630

 

Backlog (homes)

 

 

1,032

 

 

NA

 

 

1,032

 

 

 

897

 

 

 

149

 

 

 

1,046

 

Average selling price in backlog

 

 

633

 

 

NA

 

 

633

 

 

 

565

 

 

 

749

 

 

 

591

 

 

 

 

Page 15


 

SUPPLEMENTAL COMBINED COMPANY INFORMATION (continued)

(unaudited)

 

The following schedule provides supplemental unaudited financial information of the combined company that is “Adjusted” to include legacy TRI Pointe stand-alone financial results for (i) the period from January 1, 2014 through July 7, 2014 and (ii) the twelve months ended December 31, 2013.

 

 

 

Year Ended

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

Combined

 

 

Legacy

 

 

Combined

 

 

Combined

 

 

Legacy

 

 

Combined

 

 

 

Reported

 

 

Adjustments

 

 

Adjusted

 

 

Reported

 

 

Adjustments

 

 

Adjusted

 

Supplemental Operating Data:

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

Home sales revenue

 

$

1,646,274

 

 

$

162,107

 

 

$

1,808,381

 

 

$

1,218,430

 

 

$

247,091

 

 

 

1,465,521

 

Net new home orders

 

 

2,947

 

 

 

336

 

 

 

3,283

 

 

 

3,055

 

 

 

477

 

 

 

3,532

 

New homes delivered

 

 

3,100

 

 

 

197

 

 

 

3,297

 

 

 

2,939

 

 

 

396

 

 

 

3,335

 

Average selling price of homes delivered

 

$

531

 

 

$

823

 

 

$

548

 

 

$

415

 

 

$

624

 

 

$

439

 

Average selling communities

 

 

99.1

 

 

NA

 

 

 

99.1

 

 

 

85.5

 

 

 

7.4

 

 

 

92.9

 

Selling communities at end of period

 

 

108

 

 

NA

 

 

 

108

 

 

 

89

 

 

 

10

 

 

 

99

 

Cancellation rate

 

 

16

%

 

NA

 

 

 

16

%

 

 

15

%

 

 

10

%

 

 

14

%

 

Page 16