Attached files

file filename
8-K - FORM 8-K - WILLIAM LYON HOMESd286888d8k.htm
EX-99.2 - EX-99.2 - WILLIAM LYON HOMESd286888dex992.htm

Exhibit 99.1

 

LOGO

WILLIAM LYON HOMES REPORTS THIRD QUARTER 2016 RESULTS

40% INCREASE IN HOMEBUILDING REVENUE;

44% INCREASE IN PRE-TAX INCOME

NEWPORT BEACH, CA— November 4, 2016 — William Lyon Homes (NYSE: WLH), a leading homebuilder in the Western U.S., announced results for its 2016 third quarter ended September 30, 2016.

2016 Third Quarter Highlights (Comparison to 2015 Third Quarter)

 

    Home sales revenue of $342.6 million, up 40%

 

    Pre-tax Income of $24.8 million, up 44%

 

    Net income available to common stockholders of $13.1 million, or $0.34 per diluted share, up 8% and 10%, respectively

 

    New home deliveries of 673 homes, up 19%

 

    Dollar value of orders of $348.7 million, up 17%

 

    Net new home orders of 651, up 4%

 

    Dollar value of homes in backlog of $591.0 million, up 10%

 

    Units in backlog of 1,071, up 4%

 

    Average sales locations of 78, up 7%

 

    Average sales price (ASP) of new homes delivered of $509,100, up 18%

 

    Homebuilding gross margin of $56.7 million, up 29%

 

    Homebuilding gross margin percentage of 16.6%

 

    Adjusted homebuilding gross margin percentage of 22.2%

 

    SG&A percentage of 10.4%, compared to 12.0%

 

    Adjusted EBITDA of $42.9 million, up 23%


“The third quarter of 2016 represented another quarter of year-over-year growth for William Lyon Homes across a number of important financial and operational metrics, with homebuilding revenues of $342.6 million, up 40%, average sales price of $509,100, up 18%, gross margin of $56.7 million, up 29%, and SG&A percentage improvement of 160 basis points,” said Matthew R. Zaist, President and Chief Executive Officer. “We achieved pre-tax income of $24.8 million for the third quarter, up 44%, resulting in net income available to common stockholders of $13.1 million, or $0.34 per diluted share. Our homebuilding joint venture activity was stronger than anticipated in the quarter, resulting in a higher minority interest allocation.”

Mr. Zaist continued, “We continued to increase our community count during the quarter, averaging 78 sales locations for the period, and experienced a relatively stable monthly absorption rate throughout the quarter, which averaged 2.8 sales per community. We are encouraged by our October sales pace which resulted in a total of 207 net new home orders, up 18% year-over-year. Backlog as of the end of the quarter stood at 1,071 units with an associated value of $591.0 million, the highest dollar value in over 10 years.”

Operating Results

Home sales revenue for the third quarter of 2016 was $342.6 million, as compared to $244.3 million in the year-ago period, an increase of 40%. Our performance was driven by a 19% increase in the number of deliveries to 673 homes, compared to 564 homes delivered in the third quarter of 2015. Average sales price of homes delivered was $509,100 in the quarter, compared to $433,200 in the year-ago period. The 18% increase in ASP primarily reflects changes in geographic and product mix contributing to closings during the quarter.

The dollar value of orders for the third quarter of 2016 was $348.7 million, an increase of 17%, from $298.4 million in the year-ago period. Net new home orders for the quarter were 651, up 4% from 628 in the third quarter of 2015. The overall increase in net new home orders was primarily driven by an increase in community count to 78 average sales locations, from 73 in the year-ago period.

The dollar value of homes in backlog was $591.0 million as of September 30, 2016, an increase of 10% compared to $537.1 million as of September 30, 2015. The increase was driven by both a 4% increase in units in backlog to 1,071 from 1,032 and a 6% increase in ASP in backlog to $551,900 from $520,500 in the year-ago period.


Homebuilding gross margin percentage was 16.6% during the third quarter of 2016, which included previously disclosed infrastructure charges included in cost of sales, and impacting margins during the quarter. Adjusted homebuilding gross margin percentage for the quarter was 22.2%.

Sales and marketing expense during the third quarter of 2016 was 5.3% of homebuilding revenue, compared to 6.3% in the year-ago quarter, driven primarily by higher homebuilding revenue and leverage on our advertising and marketing costs, compared to the prior year period. General and administrative expenses decreased to 5.1% of homebuilding revenue, compared to 5.7% in the year-ago quarter, as we continue to benefit from a lower relative cost structure due to positive operating leverage.

Balance Sheet Update

At quarter end, cash and cash equivalents totaled $40.7 million, real estate inventories totaled $1.9 billion, total assets were $2.1 billion and total equity was $739.3 million. Total debt to book capitalization was 61.6%, and net debt to net book capitalization was 60.8% at September 30, 2016, compared to 62.2% and 61.1%, respectively, as of December 31, 2015.

Conference Call

The Company will host a conference call to discuss these results today, Friday, November 4, 2016 at 10:00 a.m. Pacific Time. The call will be available via both the telephone at (855) 851-4524 or (720) 634-2900, conference ID #4118865, 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 11, 2016 by dialing (855) 859-2056 or (404) 537-3406, conference ID #4118865. 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, the Inland Empire, the San Francisco Bay Area, Phoenix, Las Vegas, Denver, Seattle and Portland. The Company has a distinguished legacy of more than 60 years of homebuilding operations, over which time it has sold in excess of 97,000 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 may constitute “forward-looking statements” as defined by the Private Securities Litigation Reform Act of 1995, including, but not limited to, forward-looking statements related to: anticipated new home deliveries revenue and income, gross margin performance, backlog conversion rates, operating and financial results for the fourth quarter of 2016 and full year 2016, community count growth, market and industry trends, the continued housing market recovery, average sale price of homes to be closed in various periods, SG&A percentage, future cash needs and liquidity, leverage ratios and reduction strategies and land acquisition spending. 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 and increased construction cycle times; the availability and timing of mortgage financing; adverse weather conditions, including but not limited to the continued drought in California and the Southwest; our financial leverage and level of indebtedness and any inability to comply with financial and other covenants under our debt instruments; continued volatility and worsening in general economic conditions either internationally, nationally or in regions in which we operate; changes in governmental laws and regulations and increased costs, fees and delays associated therewith; uncertainties regarding the 2016 U.S. presidential election; worsening in markets for residential housing; 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; 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; 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; whether we are able to pay off or refinance the outstanding balances of our debt obligations at their maturity; limitations on our ability to utilize our tax attributes; 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; the timing of receipt of regulatory approvals


and the opening of projects; 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,  
     2016     2015  

Operating revenue

    

Home sales

   $ 342,628      $ 244,311   

Construction services

     86        4,896   
  

 

 

   

 

 

 
     342,714        249,207   
  

 

 

   

 

 

 

Operating costs

    

Cost of sales — homes

     (285,896     (200,328

Construction services

     (86     (4,146

Sales and marketing

     (18,246     (15,352

General and administrative

     (17,360     (13,981

Amortization of intangible assets

     —          (45

Other

     198        (592
  

 

 

   

 

 

 
     (321,390     (234,444
  

 

 

   

 

 

 

Operating income

     21,324        14,763   

Equity in income of unconsolidated joint ventures

     1,435        1,018   

Other income, net

     2,050        1,452   
  

 

 

   

 

 

 

Income before provision for income taxes

     24,809        17,233   

Provision for income taxes

     (8,295     (4,956
  

 

 

   

 

 

 

Net income

     16,514        12,277   

Less: Net income attributable to noncontrolling interests

     (3,445     (195
  

 

 

   

 

 

 

Net income available to common stockholders

   $ 13,069      $ 12,082   
  

 

 

   

 

 

 

Income per common share:

    

Basic

   $ 0.36      $ 0.33   

Diluted

   $ 0.34      $ 0.31   

Weighted average common shares outstanding:

    

Basic

     36,801,464        36,573,099   

Diluted

     38,333,027        38,507,267   


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,  
     2016     2015  

Operating revenue

    

Home sales

   $ 928,982      $ 681,766   

Construction services

     3,810        19,304   
  

 

 

   

 

 

 
     932,792        701,070   
  

 

 

   

 

 

 

Operating costs

    

Cost of sales — homes

     (769,705     (554,657

Construction services

     (3,458     (16,073

Sales and marketing

     (51,351     (42,480

General and administrative

     (51,879     (41,344

Amortization of intangible assets

     —          (710

Other

     (612     (1,549
  

 

 

   

 

 

 
     (877,005     (656,813
  

 

 

   

 

 

 

Operating income

     55,787        44,257   

Equity in income of unconsolidated joint ventures

     3,810        1,781   

Other income, net

     2,803        2,875   
  

 

 

   

 

 

 

Income before provision for income taxes

     62,400        48,913   

Provision for income taxes

     (20,859     (15,780
  

 

 

   

 

 

 

Net income

     41,541        33,133   

Less: Net income attributable to noncontrolling interests

     (4,897     (2,092
  

 

 

   

 

 

 

Net income available to common stockholders

   $ 36,644      $ 31,041   
  

 

 

   

 

 

 

Income per common share:

    

Basic

   $ 1.00      $ 0.85   

Diluted

   $ 0.96      $ 0.81   

Weighted average common shares outstanding:

    

Basic

     36,746,727        36,534,554   

Diluted

     38,314,021        38,400,236   


WILLIAM LYON HOMES

CONSOLIDATED BALANCE SHEETS

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

 

     September 30,      December 31,  
     2016      2015  
     (unaudited)         
ASSETS      

Cash and cash equivalents

   $ 40,710       $ 50,203   

Restricted cash

     —           504   

Receivables

     8,121         14,838   

Escrow proceeds receivable

     —           3,041   

Real estate inventories

     1,856,034         1,675,106   

Investment in unconsolidated joint ventures

     8,414         5,413   

Goodwill

     66,902         66,902   

Intangibles, net of accumulated amortization of $4,640 as of September 30, 2016 and December 31, 2015

     6,700         6,700   

Deferred income taxes, net

     79,728         79,726   

Other assets, net

     17,321         21,017   
  

 

 

    

 

 

 

Total assets

   $ 2,083,930       $ 1,923,450   
  

 

 

    

 

 

 
LIABILITIES AND EQUITY      

Accounts payable

   $ 76,921       $ 75,881   

Accrued expenses

     82,012         70,324   

Revolving credit facility

     96,000         65,000   

Construction notes payable

     7,685         15,915   

Joint venture notes payable

     123,238         94,266   

Land notes payable

     32,419         —     

Subordinated amortizing note

     8,970         14,066   

53/4% Senior Notes due April 15, 2019

     148,691         148,295   

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

     422,852         422,896   

7% Senior Notes due August 15, 2022

     345,829         345,338   
  

 

 

    

 

 

 
     1,344,617         1,251,981   
  

 

 

    

 

 

 

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, 2016 and December 31, 2015, respectively

     —           —     

Common stock, Class A, par value $0.01 per share; 150,000,000 shares authorized; 28,902,681 and 28,363,879 shares issued, 27,855,880 and 27,657,435 outstanding at September 30, 2016 and December 31, 2015, respectively

     289         284   

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, 2016 and December 31, 2015, respectively

     38         38   

Additional paid-in capital

     416,736         413,810   

Retained earnings

     254,607         217,963   
  

 

 

    

 

 

 

Total William Lyon Homes stockholders’ equity

     671,670         632,095   

Noncontrolling interests

     67,643         39,374   
  

 

 

    

 

 

 

Total equity

     739,313         671,469   
  

 

 

    

 

 

 

Total liabilities and equity

   $ 2,083,930       $ 1,923,450   
  

 

 

    

 

 

 


WILLIAM LYON HOMES

SELECTED FINANCIAL AND OPERATING INFORMATION

(unaudited)

 

     Three Months Ended September 30,  
     2016     2015        
     Consolidated     Consolidated     Percentage %  
     Total     Total     Change  

Selected Financial Information (1)

      

(dollars in thousands)

      

Homes closed

     673        564        19
  

 

 

   

 

 

   

 

 

 

Home sales revenue

   $ 342,628      $ 244,311        40

Cost of sales (excluding interest and purchase accounting adjustments)

     (266,666     (183,969     45
  

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin (2)

   $ 75,962      $ 60,342        26
  

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin percentage (2)

     22.2     24.7     (10 %) 
  

 

 

   

 

 

   

 

 

 

Interest in cost of sales

     (13,543     (8,373     62

Purchase accounting adjustments

     (5,687     (7,986     (29 %) 
  

 

 

   

 

 

   

 

 

 

Gross margin

   $ 56,732      $ 43,983        29
  

 

 

   

 

 

   

 

 

 

Gross margin percentage

     16.6     18.0     (8 %) 
  

 

 

   

 

 

   

 

 

 

Number of homes closed

      

California

     169        122        39

Arizona

     108        69        57

Nevada

     85        63        35

Colorado

     70        50        40

Washington

     74        117        (37 %) 

Oregon

     167        143        17
  

 

 

   

 

 

   

 

 

 

Total

     673        564        19
  

 

 

   

 

 

   

 

 

 

Average sales price of homes closed

  

   

California

   $ 659,400      $ 518,600        27

Arizona

     266,300        269,400        (1 %) 

Nevada

     583,500        506,700        15

Colorado

     504,500        477,300        6

Washington

     570,900        400,900        42

Oregon

     450,700        417,900        8
  

 

 

   

 

 

   

 

 

 

Total

   $ 509,100      $ 433,200        18
  

 

 

   

 

 

   

 

 

 

Number of net new home orders

  

   

California

     191        158        21

Arizona

     117        119        (2 %) 

Nevada

     66        77        (14 %) 

Colorado

     54        38        42

Washington

     66        98        (33 %) 

Oregon

     157        138        14
  

 

 

   

 

 

   

 

 

 

Total

     651        628        4
  

 

 

   

 

 

   

 

 

 

Average number of sales locations during period

  

 

California

     23        18        28

Arizona

     9        8        13

Nevada

     12        11        9

Colorado

     10        14        (29 %) 

Washington

     6        6        0

Oregon

     18        16        13
  

 

 

   

 

 

   

 

 

 

Total

     78        73        7
  

 

 

   

 

 

   

 

 

 

 

(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,  
     2016     2015        
     Consolidated     Consolidated     Percentage %  
     Total     Total     Change  

Selected Financial Information (1)

      

(dollars in thousands)

      

Homes closed

     1,879        1,505        25
  

 

 

   

 

 

   

 

 

 

Home sales revenue

   $ 928,982      $ 681,766        36

Cost of sales (excluding interest and purchase accounting adjustments)

     (710,457     (510,466     39
  

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin (2)

   $ 218,525      $ 171,300        28
  

 

 

   

 

 

   

 

 

 

Adjusted homebuilding gross margin percentage (2)

     23.5     25.1     (6 %) 
  

 

 

   

 

 

   

 

 

 

Interest in cost of sales

     (39,310     (23,750     66

Purchase accounting adjustments

     (19,938     (20,441     (2 %) 
  

 

 

   

 

 

   

 

 

 

Gross margin

   $ 159,277      $ 127,109        25
  

 

 

   

 

 

   

 

 

 

Gross margin percentage

     17.1     18.6     (8 %) 
  

 

 

   

 

 

   

 

 

 

Number of homes closed

      

California

     458        408        12

Arizona

     324        132        145

Nevada

     220        157        40

Colorado

     170        150        13

Washington

     225        301        (25 %) 

Oregon

     482        357        35
  

 

 

   

 

 

   

 

 

 

Total

     1,879        1,505        25
  

 

 

   

 

 

   

 

 

 

Average sales price of homes closed

      

California

   $ 666,800      $ 547,300        22

Arizona

     263,600        274,900        (4 %) 

Nevada

     586,300        572,800        2

Colorado

     505,200        463,000        9

Washington

     500,100        413,200        21

Oregon

     437,300        387,700        13
  

 

 

   

 

 

   

 

 

 

Total

   $ 494,400      $ 453,000        9
  

 

 

   

 

 

   

 

 

 

Number of net new home orders

      

California

     591        547        8

Arizona

     367        323        14

Nevada

     229        193        19

Colorado

     204        200        2

Washington

     238        329        (28 %) 

Oregon

     582        467        25
  

 

 

   

 

 

   

 

 

 

Total

     2,211        2,059        7
  

 

 

   

 

 

   

 

 

 

Average number of sales locations during period

  

   

California

     20        17        18

Arizona

     8        7        14

Nevada

     12        10        20

Colorado

     10        13        (23 %) 

Washington

     6        6        0

Oregon

     17        12        42
  

 

 

   

 

 

   

 

 

 

Total

     73        65        12
  

 

 

   

 

 

   

 

 

 

 

(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,  
     2016      2015         
     Consolidated
Total
     Consolidated
Total
     Percentage %
Change
 

Backlog of homes sold but not closed at end of period

  

     

California

     327         297         10

Arizona

     252         238         6

Nevada

     124         109         14

Colorado

     112         134         (16 %) 

Washington

     57         90         (37 %) 

Oregon

     199         164         21
  

 

 

    

 

 

    

 

 

 

Total

     1,071         1,032         4
  

 

 

    

 

 

    

 

 

 

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

  

  

California

   $ 260,082       $ 236,202         10

Arizona

     71,609         59,737         20

Nevada

     78,285         70,601         11

Colorado

     59,451         64,300         (8 %) 

Washington

     36,518         36,902         (1 %) 

Oregon

     85,093         69,383         23
  

 

 

    

 

 

    

 

 

 

Total

   $ 591,038       $ 537,125         10
  

 

 

    

 

 

    

 

 

 

Lots owned and controlled at end of period

        

Lots owned

        

California

     1,625         2,315         (30 %) 

Arizona

     4,877         5,289         (8 %) 

Nevada

     3,131         2,864         9

Colorado

     1,544         864         79

Washington

     1,387         1,180         18

Oregon

     1,303         1,399         (7 %) 
  

 

 

    

 

 

    

 

 

 

Total

     13,867         13,911         (0 %) 
  

 

 

    

 

 

    

 

 

 

Lots controlled

        

California

     1,069         419         155

Arizona

     —           —           0

Nevada

     51         657         (92 %) 

Colorado

     232         148         57

Washington

     1,081         937         15

Oregon

     1,849         1,601         15
  

 

 

    

 

 

    

 

 

 

Total

     4,282         3,762         14
  

 

 

    

 

 

    

 

 

 

Total lots owned and controlled

        

California

     2,694         2,734         (1 %) 

Arizona

     4,877         5,289         (8 %) 

Nevada

     3,182         3,521         (10 %) 

Colorado

     1,776         1,012         75

Washington

     2,468         2,117         17

Oregon

     3,152         3,000         5
  

 

 

    

 

 

    

 

 

 

Total

     18,149         17,673         3
  

 

 

    

 

 

    

 

 

 


WILLIAM LYON HOMES

SUPPLEMENTAL FINANCIAL INFORMATION

(unaudited)

 

     Three     Three     Nine     Nine  
     Months     Months     Months     Months  
     Ended     Ended     Ended     Ended  
     September 30,     September 30,     September 30,     September 30,  
     2016     2015     2016     2015  

Net income available to common stockholders

   $ 13,069      $ 12,082      $ 36,644      $ 31,041   

Net cash used in operating activities

   $ (8,073   $ (115,414   $ (82,978   $ (220,354

Interest incurred

   $ 21,293      $ 19,271      $ 62,112      $ 55,915   

Adjusted EBITDA (1)

   $ 42,905      $ 34,914      $ 124,895      $ 96,692   

Adjusted EBITDA Margin (2)

     12.5     14.0     13.4     13.8

Ratio of adjusted EBITDA to interest incurred

     2.0        1.8        2.0        1.7   

Balance Sheet Data

     September 30,     December 31,  
     2016     2015  

Cash, cash equivalents and restricted cash

   $ 40,710      $ 50,707   

Total William Lyon Homes stockholders’ equity

     671,670        632,095   

Noncontrolling interest

     67,643        39,374   

Total debt

     1,185,684        1,105,776   
  

 

 

   

 

 

 

Total book capitalization

   $ 1,924,997      $ 1,777,245   
  

 

 

   

 

 

 

Ratio of debt to total book capitalization

     61.6     62.2

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

     60.8     61.1

 

(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 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

(unaudited)

 

     Three     Three     Nine     Nine  
     Months     Months     Months     Months  
     Ended     Ended     Ended     Ended  
     September 30,     September 30,     September 30,     September 30,  
     2016     2015     2016     2015  

Net income available to common stockholders

   $ 13,069      $ 12,082      $ 36,644      $ 31,041   

Provision for income taxes

     8,295        4,956        20,859        15,780   

Interest expense

        

Interest incurred

     21,293        19,271        62,112        55,915   

Interest capitalized

     (21,293     (19,271     (62,112     (55,915

Amortization of capitalized interest included in cost of sales

     14,981        8,373        41,742        23,750   

Stock based compensation

     1,526        1,671        4,087        4,828   

Depreciation and amortization

     503        529        1,508        1,936   

Non-cash purchase accounting adjustments

     5,687        7,986        22,969        20,441   

Cash distributions of income from unconsolidated joint ventures

     279        335        896        697   

Equity in income of unconsolidated joint ventures

     (1,435     (1,018     (3,810     (1,781
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 42,905      $ 34,914      $ 124,895      $ 96,692