Attached files

file filename
8-K - 8-K - WILLIAM LYON HOMESd29576d8k.htm

Exhibit 99.1

 

LOGO

WILLIAM LYON HOMES REPORTS THIRD QUARTER 2015 RESULTS

114% INCREASE IN NET INCOME AVAILABLE TO COMMON STOCKHOLDERS; 49% INCREASE IN ORDERS; AND 33% INCREASE IN DELIVERIES

NEWPORT BEACH, CA — November 6, 2015 — William Lyon Homes (NYSE: WLH), a leading homebuilder in the Western U.S., announced results for its 2015 third quarter ended September 30, 2015.

2015 Third Quarter Highlights (Comparison to 2014 Third Quarter)

 

    Net income available to common stockholders of $12.1 million, or $0.31 per diluted share, up 114%

 

    Net new home orders of 628, up 49%

 

    Dollar value of orders of $298.4 million, up 50%

 

    Home sales revenue of $244.3 million, up 25%

 

    Consolidated revenue of $251.7 million, up 22%

 

    New home deliveries of 564 homes, up 33%

 

    Average sales locations of 73, up 49%

 

    Units in backlog of 1,032, up 42%

 

    Dollar value of homes in backlog of $537.1 million, up 40%

 

    Homebuilding gross margin of $44.0 million, up 14%

 

    Average sales price (ASP) of new homes delivered of $433,200

 

    Homebuilding gross margin percentage of 18.0%

 

    Adjusted homebuilding gross margin percentage of 24.7%

 

    SG&A percentage of 12.0%, compared to 12.9%

 

    Adjusted EBITDA of $34.9 million, up 31%

“In the third quarter, we continued to show significant year-over-year improvement in net new home orders, the dollar value of orders, deliveries and revenue, resulting in net income available to common stockholders of $12.1 million, or $0.31 per diluted share, up 114% over the same quarter last year,” said William H. Lyon, Co-Chief Executive Officer. “We continue to see healthy demand and limited supply across our markets, and we believe that we are well positioned to finish the year strong as we remain focused on executing our financial and operational objectives.”


“We delivered another quarter of year-over-year improvement in our key operational metrics, while achieving our objective of growing our community count, which averaged 73 for the quarter, up 49% from the third quarter of 2014, and stood at 77 at quarter end,” said Matthew R. Zaist, Co-Chief Executive Officer and President. “Due to a number of market factors, our backlog conversion rate for the third quarter was below our expectations, and we are focused on improving upon that over the balance of the year in the face of a challenging labor market. Our backlog stood at 1,032 homes with a corresponding value of $537.1 million as of September 30th, providing an opportunity to achieve meaningful revenue and earnings growth as we focus on converting our backlog into deliveries during the fourth quarter.”

Operating Results

Home sales revenue for the third quarter of 2015 was $244.3 million, as compared to $196.1 million in the year-ago period, an increase of 25%. The increase was driven by a 33% increase in deliveries to 564 homes, compared to 424 in the third quarter of 2014, offset by a decrease in the average sales price of homes delivered of $433,200, compared to $462,500 in the year-ago period. The decline in ASP reflects changes in geographic and product mix.

The dollar value of orders for the third quarter of 2015 was $298.4 million, an increase of 50%, from $199.2 million in the year-ago period. Net new home orders for the quarter were 628, up 49% from the third quarter of 2014. The increase in net new home orders was driven by a 49% increase in community count to 73 average sales locations, from 49 in the year-ago period, and the average monthly absorption rate was flat year-over-year at 2.9 sales per community.

The dollar value of homes in backlog was $537.1 million as of September 30, 2015, an increase of 40% compared to $382.9 million as of September 30, 2014. The increase was driven by a 42% increase in units in backlog to 1,032 from 728 in the year-ago period. In addition, our ASP in backlog as of September 30, 2015 was 20% higher than the ASP of homes closed in the third quarter.


Adjusted homebuilding gross margin percentage was 24.7% during the third quarter of 2015. Homebuilding gross margins for the quarter were 18.0%. In conjunction with the adoption of purchase accounting related to the Polygon acquisition, GAAP margins were impacted by approximately 330 basis points during the quarter.

SG&A expense during the third quarter of 2015 was 12.0% of homebuilding revenue, compared with 12.9% in the year-ago quarter, an improvement of 90 basis points. Breaking down the components of SG&A, sales and marketing expense was 6.3% of homebuilding revenue during the quarter, compared to 6.4% in the year-ago quarter. General administrative expenses decreased to 5.7% of homebuilding revenue, compared to 6.5% in the year-ago quarter, as we continued to benefit from a larger operating platform with a lower relative cost structure.

Balance Sheet Update

At quarter end, cash, cash equivalents and restricted cash totaled $26.9 million, escrow proceeds receivable totaled $5.8 million, real estate inventories totaled $1.7 billion, total assets were $2.0 billion and total equity was $638.3 million. Net debt to net book capitalization was 63.6%, and total debt to total book capitalization was 64.2% at September 30, 2015.

Conference Call

The Company will host a conference call to discuss these results today, Friday, November 6, 2015 at 9:00 a.m. Pacific Time. The call will be available via both the telephone at (855) 851-4524 or (720) 634-2900, passcode #69399971, or through the Company’s website at www.lyonhomes.com in the Investor Relations section of the site. A replay of the call will be available through November 13, 2015 by dialing (855) 859-2056 or (404) 537-3406, passcode #69399971. A webcast replay of the call will also be available on the Company’s website approximately two hours after the broadcast.


About William Lyon Homes

William Lyon Homes is one of the largest Western U.S. regional homebuilders. Headquartered in Newport Beach, California, the Company is primarily engaged in the design, construction, marketing and sale of single-family detached and attached homes in California, Arizona, Nevada, Colorado, Washington and Oregon. Its core markets include Orange County, Los Angeles, San Diego, the San Francisco Bay Area, Phoenix, Las Vegas, Denver, Seattle and Portland. The Company has a distinguished legacy of more than 59 years of homebuilding operations, over which time it has sold in excess of 95,000 homes. The Company markets and sells its homes under the William Lyon Homes brand in all of its markets except for Colorado, where the Company operates under the Village Homes brand, and Washington and Oregon, where the Company operates under the Polygon Northwest brand.

Certain statements contained in this release and the accompanying comments during our conference call that are not historical information contain forward-looking statements, including, but not limited to, statements related to: market and industry trends, the anticipated financial and operating results from execution of the Company’s growth strategy and focus on markets in the Western United States, the continued housing market recovery, expected community count growth, anticipated operating results for the fourth quarter of 2015, anticipated ASP, expected SG&A percentage, gross margins, future cash needs and liquidity, leverage ratios and backlog conversion rates. The forward-looking statements involve risks and uncertainties and actual results may differ materially from those projected or implied. The Company makes no commitment, and disclaims any duty, to update or revise any forward-looking statements to reflect future events or changes in these expectations. 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: the availability of labor and homebuilding materials; adverse weather conditions, including the continued drought in California; our ability to realize the anticipated benefits from the acquisition of Polygon Northwest; our ability to integrate successfully the Polygon Northwest operation with our existing operations; worsening in general economic conditions either internationally, nationally or in regions in which we operate; conditions in our newly entered markets and newly acquired operations; worsening in markets for residential housing; decline in real estate values resulting in impairment of our real estate assets; volatility in the banking industry and credit markets; uncertainties in the capital and securities markets; terrorism or other hostilities involving the United States; building moratorium or “slow-growth” or “no-growth” initiatives that could be implemented in states in which we operate; whether an ownership change occurred that could, under certain circumstances, have resulted in the limitation of our ability to offset prior years’ taxable income with net operating losses; changes in mortgage and other interest rates; conditions in the capital, credit and financial markets, including mortgage lending standards and the availability of mortgage financing; changes in generally accepted accounting principles or interpretations of those principles; changes in prices of homebuilding materials; competition for home sales from other sellers of new and resale homes; cancellations and our ability to realize our backlog; the occurrence of events such as landslides, soil subsidence and earthquakes that are uninsurable, not economically insurable or not subject to effective indemnification agreements; changes in governmental laws and regulations; our financial leverage and level of indebtedness and any inability to comply with financial and other covenants under our debt instruments; whether we are able to refinance the outstanding balances of our debt obligations at their maturity; anticipated tax refunds; limitations on our ability to utilize our tax attributes; limitations on our ability to reverse any remaining portion of our valuation allowance with respect to our deferred tax assets; the timing of receipt of regulatory approvals and the


opening of projects; the impact of construction defect, product liability and home warranty claims, including the adequacy of self-insurance accruals, and the applicability and sufficiency of our insurance coverage; the availability and cost of land for future development; and additional factors discussed under the sections captioned “Risk Factors” included in our annual and quarterly reports filed with the Securities and Exchange Commission. 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/Media Contacts:

Larry Clark

Financial Profiles, Inc.

(310) 622-8223

WLH@finprofiles.com


WILLIAM LYON HOMES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands except number of shares and per share data)

(unaudited)

 

     Three     Three  
     Months     Months  
     Ended     Ended  
     September 30,     September 30,  
     2015     2014  

Operating revenue

    

Home sales

   $ 244,311      $ 196,090   

Lots, land and other sales

     2,500        215   

Construction services

     4,896        10,593   
  

 

 

   

 

 

 
     251,707        206,898   
  

 

 

   

 

 

 

Operating costs

    

Cost of sales — homes

     (200,328     (157,565

Cost of sales — lots, land and other

     (1,729     (209

Construction services

     (4,146     (8,262

Sales and marketing

     (15,352     (12,476

General and administrative

     (13,981     (12,726

Transaction expenses

     —          (5,768

Amortization of intangible assets

     (45     (174

Other

     (592     (600
  

 

 

   

 

 

 
     (236,173     (197,780
  

 

 

   

 

 

 

Operating income

     15,534        9,118   

Other income, net

     1,699        503   
  

 

 

   

 

 

 

Income before provision for income taxes

     17,233        9,621   

Provision for income taxes

     (4,956     (1,999
  

 

 

   

 

 

 

Net income

     12,277        7,622   

Less: Net income attributable to noncontrolling interests

     (195     (1,984
  

 

 

   

 

 

 

Net income available to common stockholders

   $ 12,082      $ 5,638   
  

 

 

   

 

 

 

Income per common share:

    

Basic

   $ 0.33      $ 0.18   

Diluted

   $ 0.31      $ 0.17   

Weighted average common shares outstanding:

    

Basic

     36,573,099        31,232,655   

Diluted

     38,507,267        32,760,746   


WILLIAM LYON HOMES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands except number of shares and per share data)

(unaudited)

 

     Nine     Nine  
     Months     Months  
     Ended     Ended  
     September 30,     September 30,  
     2015     2014  

Operating revenue

    

Home sales

   $ 681,766      $ 504,546   

Lots, land and other sales

     2,500        1,926   

Construction services

     19,304        30,186   
  

 

 

   

 

 

 
     703,570        536,658   
  

 

 

   

 

 

 

Operating costs

    

Cost of sales — homes

     (554,657     (392,083

Cost of sales — lots, land and other

     (1,729     (1,529

Construction services

     (16,073     (24,735

Sales and marketing

     (42,480     (27,958

General and administrative

     (41,344     (35,881

Transaction expenses

     —          (5,768

Amortization of intangible assets

     (710     (1,294

Other

     (1,549     (1,891
  

 

 

   

 

 

 
     (658,542     (491,139
  

 

 

   

 

 

 

Operating income

     45,028        45,519   

Other income, net

     3,885        976   
  

 

 

   

 

 

 

Income before provision for income taxes

     48,913        46,495   

Provision for income taxes

     (15,780     (12,779
  

 

 

   

 

 

 

Net income

     33,133        33,716   

Less: Net income attributable to noncontrolling interests

     (2,092     (7,096
  

 

 

   

 

 

 

Net income available to common stockholders

   $ 31,041      $ 26,620   
  

 

 

   

 

 

 

Income per common share:

    

Basic

   $ 0.85      $ 0.85   

Diluted

   $ 0.81      $ 0.81   

Weighted average common shares outstanding:

    

Basic

     36,534,554        31,184,101   

Diluted

     38,400,236        32,725,164   


WILLIAM LYON HOMES

CONSOLIDATED BALANCE SHEETS

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

 

     September 30,      December 31,  
     2015      2014  
     (unaudited)         
ASSETS      

Cash and cash equivalents

   $ 26,379       $ 52,771   

Restricted cash

     504         504   

Escrow proceeds receivable

     5,820         2,915   

Receivables

     23,764         21,250   

Real estate inventories

     1,733,399         1,404,639   

Deferred loan costs, net

     15,466         15,988   

Goodwill

     66,902         60,887   

Intangibles, net of accumulated amortization of $10,130 and $9,420 as of September 30, 2015 and December 31, 2014, respectively

     6,948         7,657   

Deferred income taxes, net, including valuation allowance of $597 and $1,626 at September 30, 2015 and December 31, 2014, respectively

     89,487         88,039   

Other assets, net

     24,069         19,777   
  

 

 

    

 

 

 

Total assets

   $ 1,992,738       $ 1,674,427   
  

 

 

    

 

 

 
LIABILITIES AND EQUITY      

Accounts payable

   $ 115,308       $ 51,814   

Accrued expenses

     95,636         85,366   

Notes payable

     197,538         39,235   

Subordinated Amortizing Notes

     15,718         20,717   

53/4% Senior Notes due April 15, 2019

     150,000         150,000   

8 1/2% Senior Notes due November 15, 2020

     429,235         430,149   

7% Senior Notes due August 15, 2022

     350,995         300,000   
  

 

 

    

 

 

 
     1,354,430         1,077,281   
  

 

 

    

 

 

 

Commitments and contingencies

     

Equity:

     

William Lyon Homes stockholders’ equity

     

Preferred stock, par value $0.01 per share; 10,000,000 and no shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively

     —           —     

Common stock, Class A, par value $0.01 per share; 150,000,000 shares authorized; 28,369,420 and 28,073,438 shares issued, 27,651,961 and 27,487,257 outstanding at September 30, 2015 and December 31, 2014, respectively

     284         281   

Common stock, Class B, par value $0.01 per share; 30,000,000 shares authorized; 3,813,884 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively

     38         38   

Additional paid-in capital

     412,074         408,969   

Retained earnings

     191,668         160,627   
  

 

 

    

 

 

 

Total William Lyon Homes stockholders’ equity

     604,064         569,915   

Noncontrolling interests

     34,244         27,231   
  

 

 

    

 

 

 

Total equity

     638,308         597,146   
  

 

 

    

 

 

 

Total liabilities and equity

   $ 1,992,738       $ 1,674,427   
  

 

 

    

 

 

 


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION

(unaudited)

 

     Three Months Ended September 30,  
     2015     2014        
     Consolidated     Consolidated     Percentage %  
     Total     Total     Change  

Selected Financial Information (1)

  

(dollars in thousands)

      

Homes closed

     564        424        33
  

 

 

   

 

 

   

 

 

 

Home sales revenue

   $ 244,311      $ 196,090        25

Cost of sales (excluding interest and purchase accounting adjustments)

     (183,969     (147,793     24
  

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin (2)

   $ 60,342      $ 48,297        25
  

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin percentage (2)

     24.7     24.6     0
  

 

 

   

 

 

   

 

 

 

Interest in cost of sales

     (8,373     (5,970     40

Purchase accounting adjustments

     (7,986     (3,802     110
  

 

 

   

 

 

   

 

 

 

Gross margin

   $ 43,983      $ 38,525        14
  

 

 

   

 

 

   

 

 

 

Gross margin percentage

     18.0     19.6     (8 %) 
  

 

 

   

 

 

   

 

 

 

Number of homes closed

      

California

     122        177        (31 %) 

Arizona

     69        62        11

Nevada

     63        63        0

Colorado

     50        18        178

Washington

     117        43        172

Oregon

     143        61        134
  

 

 

   

 

 

   

 

 

 

Total

     564        424        33
  

 

 

   

 

 

   

 

 

 

Average sales price of homes closed

      

California

   $ 518,600      $ 536,100        (3 %) 

Arizona

     269,400        270,200        (0 %) 

Nevada

     506,700        580,000        (13 %) 

Colorado

     477,300        500,300        (5 %) 

Washington

     400,900        465,000        (14 %) 

Oregon

     417,900        310,000        35
  

 

 

   

 

 

   

 

 

 

Total

   $ 433,200      $ 462,500        (6 %) 
  

 

 

   

 

 

   

 

 

 

Number of net new home orders

      

California

     158        182        (13 %) 

Arizona

     119        45        164

Nevada

     77        49        57

Colorado

     38        45        (16 %) 

Washington

     98        42        133

Oregon

     138        59        134
  

 

 

   

 

 

   

 

 

 

Total

     628        422        49
  

 

 

   

 

 

   

 

 

 

Average number of sales locations during period

      

California

     18        18        0

Arizona

     8        5        60

Nevada

     11        9        22

Colorado

     14        11        27

Washington

     6        3        100

Oregon

     16        3        433
  

 

 

   

 

 

   

 

 

 

Total

     73        49        49
  

 

 

   

 

 

   

 

 

 

 

(1) For the periods presented, the Company is reporting in six segments: California, Arizona, Nevada, Colorado, Washington and Oregon.
(2) Adjusted homebuilding gross margin is a financial measure that is not prepared in accordance with U.S. generally accepted accounting principles, or U.S. GAAP. It is used by management in evaluating operating performance and in making strategic decisions regarding sales pricing, construction and development pace, product mix and other operating decisions. We believe this information is meaningful as it isolates the impact that interest and purchase accounting adjustments have on homebuilding gross margin and allows investors to make better comparisons with our competitors.


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION

(unaudited)

 

     Nine Months Ended September 30,  
     2015     2014        
     Consolidated     Consolidated     Percentage %  
     Total     Total     Change  

Selected Financial Information (1)

  

(dollars in thousands)

      

Homes closed

     1,505        1,036        45
  

 

 

   

 

 

   

 

 

 

Home sales revenue

   $ 681,766      $ 504,546        35

Cost of sales (excluding interest and purchase accounting adjustments)

     (510,466     (371,499     37
  

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin (2)

   $ 171,300      $ 133,047        29
  

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin percentage (2)

     25.1     26.4     (5 %) 
  

 

 

   

 

 

   

 

 

 

Interest in cost of sales

     (23,750     (16,496     44

Purchase accounting adjustments

     (20,441     (4,088     400
  

 

 

   

 

 

   

 

 

 

Gross margin

   $ 127,109      $ 112,463        13
  

 

 

   

 

 

   

 

 

 

Gross margin percentage

     18.6     22.3     (16 %) 
  

 

 

   

 

 

   

 

 

 

Number of homes closed

      

California

     408        553        (26 %) 

Arizona

     132        167        (21 %) 

Nevada

     157        163        (4 %) 

Colorado

     150        49        206

Washington

     301        43        600

Oregon

     357        61        485
  

 

 

   

 

 

   

 

 

 

Total

     1,505        1,036        45
  

 

 

   

 

 

   

 

 

 

Average sales price of homes closed

      

California

   $ 547,300      $ 588,400        (7 %) 

Arizona

     274,900        268,000        3

Nevada

     572,800        442,200        30

Colorado

     463,000        478,400        (3 %) 

Washington

     413,200        465,000        (11 %) 

Oregon

     387,700        310,000        25
  

 

 

   

 

 

   

 

 

 

Total

   $ 453,000      $ 487,000        (7 %) 
  

 

 

   

 

 

   

 

 

 

Number of net new home orders

      

California

     547        637        (14 %) 

Arizona

     323        160        102

Nevada

     193        200        (4 %) 

Colorado

     200        112        79

Washington

     329        42        683

Oregon

     467        59        692
  

 

 

   

 

 

   

 

 

 

Total

     2,059        1,210        70
  

 

 

   

 

 

   

 

 

 

Average number of sales locations during period

      

California

     17        16        6

Arizona

     7        6        17

Nevada

     10        9        11

Colorado

     13        7        86

Washington

     6        1        500

Oregon

     12        1        1100
  

 

 

   

 

 

   

 

 

 

Total

     65        40        63
  

 

 

   

 

 

   

 

 

 

 

(1) For the periods presented, the Company is reporting in six segments: California, Arizona, Nevada, Colorado, Washington and Oregon.
(2) Adjusted homebuilding gross margin is a financial measure that is not prepared in accordance with U.S. generally accepted accounting principles, or U.S. GAAP. It is used by management in evaluating operating performance and in making strategic decisions regarding sales pricing, construction and development pace, product mix and other operating decisions. We believe this information is meaningful as it isolates the impact that interest and purchase accounting adjustments have on homebuilding gross margin and allows investors to make better comparisons with our competitors.


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION

(unaudited)

 

     As of September 30,  
     2015      2014         
     Consolidated      Consolidated      Percentage %  
     Total      Total      Change  

Backlog of homes sold but not closed at end of period

        

California

     297         290         2

Arizona

     238         56         325

Nevada

     109         109         0

Colorado

     134         90         49

Washington

     90         81         11

Oregon

     164         102         61
  

 

 

    

 

 

    

 

 

 

Total

     1,032         728         42
  

 

 

    

 

 

    

 

 

 

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

        

California

   $ 236,202       $ 172,574         37

Arizona

     59,737         14,817         303

Nevada

     70,601         88,825         (21 %) 

Colorado

     64,300         42,350         52

Washington

     36,902         32,301         14

Oregon

     69,383         32,000         117
  

 

 

    

 

 

    

 

 

 

Total

   $ 537,125       $ 382,867         40
  

 

 

    

 

 

    

 

 

 

Lots owned and controlled at end of period

        

Lots owned

        

California

     2,315         2,184         6

Arizona

     5,289         5,471         (3 %) 

Nevada

     2,864         2,909         (2 %) 

Colorado

     864         1,025         (16 %) 

Washington

     1,180         1,538         (23 %) 

Oregon

     1,399         1,340         4
  

 

 

    

 

 

    

 

 

 

Total

     13,911         14,467         (4 %) 
  

 

 

    

 

 

    

 

 

 

Lots controlled

        

California

     419         1,582         (74 %) 

Arizona

     —           —           0

Nevada

     657         215         206

Colorado

     148         186         (20 %) 

Washington

     937         786         19

Oregon

     1,601         839         91
  

 

 

    

 

 

    

 

 

 

Total

     3,762         3,608         4
  

 

 

    

 

 

    

 

 

 

Total lots owned and controlled

        

California

     2,734         3,766         (27 %) 

Arizona

     5,289         5,471         (3 %) 

Nevada

     3,521         3,124         13

Colorado

     1,012         1,211         (16 %) 

Washington

     2,117         2,324         (9 %) 

Oregon

     3,000         2,179         38
  

 

 

    

 

 

    

 

 

 

Total

     17,673         18,075         (2 %) 
  

 

 

    

 

 

    

 

 

 


WILLIAM LYON HOMES

SUPPLEMENTAL FINANCIAL INFORMATION

(dollars in thousands)

(unaudited)

 

     Three
Months
Ended
September 30,
2015
    Three
Months
Ended
September 30,
2014
    Nine
Months
Ended
September 30,
2015
    Nine
Months
Ended
September 30,
2014
 

Net income attributable to William Lyon Homes

   $ 12,082      $ 5,638      $ 31,041      $ 26,620   

Net cash (used in) provided by operating activities

   $ (115,052   $ 21,352      $ (220,354   $ (181,190

Interest incurred

   $ 19,271      $ 17,504      $ 55,915      $ 38,818   

Adjusted EBITDA (1)

   $ 34,914      $ 26,652      $ 96,692      $ 73,763   

Adjusted EBITDA Margin (2)

     13.9     12.9     13.7     13.7

Ratio of adjusted EBITDA to interest incurred

     1.8        1.5        1.7        1.9   

Balance Sheet Data

 

     September 30,     December 31,  
     2015     2014  

Cash, cash equivalents and restricted cash

   $ 26,883      $ 53,275   

Total William Lyon Homes stockholders’ equity

     604,064        569,915   

Noncontrolling interest

     34,244        27,231   

Total debt

     1,143,486        940,101   
  

 

 

   

 

 

 

Total book capitalization

   $ 1,781,794      $ 1,537,247   
  

 

 

   

 

 

 

Ratio of debt to total book capitalization

     64.2     61.2

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

     63.6     59.8

 

(1) Adjusted EBITDA means net income (loss) attributable to William Lyon Homes plus (i) provision for income taxes, (ii) interest expense, (iii) amortization of capitalized interest included in cost of sales, (iv) stock based compensation, (v) depreciation and amortization, (vi) non-cash purchase accounting adjustments, (vii) cash distributions of income from unconsolidated joint ventures, and (viii) 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 U.S. GAAP. Adjusted EBITDA is presented herein because 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 indicator of a company’s operating performance. Adjusted EBITDA should not be considered as an alternative for net (loss) income, 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 attributable to William Lyon Homes to adjusted EBITDA is provided in the following table:
(2) Calculated as Adjusted EBITDA as a percentage of operating revenue.


WILLIAM LYON HOMES

SUPPLEMENTAL FINANCIAL INFORMATION

(dollars in thousands)

(unaudited)

 

     Three
Months
Ended
September 30,
2015
    Three
Months
Ended
September 30,
2014
    Nine
Months
Ended
September 30,
2015
    Nine
Months
Ended
September 30,
2014
 

Net income attributable to William Lyon Homes

   $ 12,082      $ 5,638      $ 31,041      $ 26,620   

Provision for income taxes

     4,956        1,999        15,780        12,779   

Interest expense

        

Interest incurred

     19,271        17,504        55,915        38,818   

Interest capitalized

     (19,271     (17,504     (55,915     (38,818

Amortization of capitalized interest included in cost of sales

     8,373        5,970        23,750        16,496   

Stock based compensation

     1,671        918        4,828        2,772   

Depreciation and amortization

     529        2,557        1,936        5,240   

Transaction expenses

     —          5,768        —          5,768   

Non-cash purchase accounting adjustments

     7,986        3,802        20,441        4,088   

Cash distributions of income from unconsolidated joint ventures

     335        146        697        146   

Equity in income of unconsolidated joint ventures

     (1,018     (146     (1,781     (146
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 34,914      $ 26,652      $ 96,692      $ 73,763