Attached files

file filename
8-K - FORM 8-K - CalAtlantic Group, Inc.form8-k.htm

 
Exhibit 99.1
 
 
 
 
 
News Release
 
CalAtlantic Group, Inc. Reports 2017 Third Quarter Results

ARLINGTON, VIRGINIA, November 8, 2017.  CalAtlantic Group, Inc. (NYSE: CAA) today announced results for the third quarter ended September 30, 2017.

"We are pleased to report third-quarter earnings which, after excluding delivery delays from the recent hurricanes and the impact of the Weyerhauser I-joint issue, reflect operating progress and a platform that is well-positioned for 2018," said Larry Nicholson, President and Chief Executive Officer of CalAtlantic Group, Inc.  "As announced last week, we are merging our company with Lennar Corporation.  We have great confidence that this merger will create a larger and even stronger company.  Both management teams have already begun planning, with the initial focus on construction cost savings, systems conversions and financial services opportunities.  As we begin integration planning, the cooperative spirit I see has been great."

2017 CalAtlantic Third Quarter Highlights and Comparisons to 2016 Third Quarter

·
Net new orders of 3,416, down 3%; Dollar value of net new orders up 6%
·
574 average active selling communities, up 1%
·
3,380 new home deliveries, down 8%
·
Average selling price of $448 thousand, down 1%
·
Home sale revenues of $1.5 billion, down 9%
·
Gross margin from home sales of 20.0%, compared to 22.5%
·
SG&A rate from home sales of 11.1%, compared to 10.3%
·
Operating margin from home sales of $134.3 million, or 8.9%, compared to $203.6 million, or 12.2%
·
Net income of $93.4 million, or $0.75 per diluted share, vs. net income of $132.3 million, or $0.97 per diluted share
·
$488.5 million of land purchases and development costs, compared to $387.1 million

Impact of Hurricanes and Weyerhauser I-Joist Issue on Third Quarter Results

During the 2017 third quarter, our operations were negatively impacted by three non-recurring events: Hurricane Harvey, impacting our Texas operations; Hurricane Irma, primarily impacting our Florida operations; and the Weyerhauser I-joist issue, impacting our Colorado, Minnesota and Philadelphia operations.  These events collectively reduced our 2017 third quarter orders by an estimated 265 units, reduced our 2017 third quarter deliveries by approximately 240 units, and reduced our home sale revenues by approximately $100 million ($1,515.2 million as reported compared to $1,615.2 million on a pro forma basis).

Orders.  Net new orders for the 2017 third quarter were down 3% from the 2016 third quarter, to 3,416 homes, with the dollar value of these orders up 6%.  The Company's monthly sales absorption rate was 2.0 per community for the 2017 third quarter, down 5% compared to the 2016 third quarter and down 19% from the 2017 second quarter.  The Company's cancellation rate for the 2017 third quarter was 15%, down compared to 16% for the 2016 third quarter and up slightly from 14% for the 2017 second quarter. The Company's incentives on orders was 4.5% for the 2017 third quarter, down approximately 130 basis points compared to the 2016 third quarter, and up 10 basis points compared to the 2017 second quarter.  Orders for the month ended October 31, 2017 were 1,094, up 13% over the prior year period.


Backlog.  The dollar value of homes in backlog increased 12% to $3.7 billion, or 7,570 homes, compared to $3.3 billion, or 7,307 homes, for the 2016 third quarter, and increased 4% compared to $3.6 billion, or 7,534 homes, for the 2017 second quarter.  The increase in year-over-year backlog value was driven by the 8% increase in the average home price in our backlog, to $490 thousand and a 4% increase in units in backlog.  As of September 30, 2017, the average gross margin of the 7,570 total homes in backlog was 20.6%, down 20 basis points compared to the total homes in backlog as of June 30, 2017.

Revenue.  Revenues from home sales for the 2017 third quarter decreased 9% to $1.5 billion, as compared to the 2016 third quarter, resulting from an 8% decrease in deliveries and a 1% decrease in the Company's average home price to $448 thousand.  The decrease in average home price was primarily driven by a 13% decrease in the West region, attributable to a shift in product mix.  Excluding the impact of the hurricanes and the Weyerhauser I-joist issue, revenues from home sales for the 2017 third quarter decreased 3% ($1.6 billion on a pro forma basis compared to $1.7 billion for the 2016 third quarter).

Gross Margin.  The Company achieved gross margin from homes sales of 20.0% for the 2017 third quarter.  The Company's 2017 gross margin was negatively impacted by a shift in product mix and an increase in direct construction costs per home.

SG&A Expenses. Selling, general and administrative expenses for the 2017 third quarter were $168.4 million, or 11.1%, as compared to $170.8 million, or 10.3%, for the 2016 third quarter.  Isolating G&A from selling expenses, G&A expenses increased as a percentage of home sale revenues to 5.6% for the 2017 third quarter compared to 5.2% for the prior year period, primarily as a result of a decrease in home sale revenues, driven by the effects of the hurricanes and the Weyerhaeuser I-joist issue.  Selling expenses increased as a percentage of home sale revenues to 5.5% for the 2017 third quarter compared to 5.1% for the prior year period as we continue to experience higher co-broker participation, driving an approximately 20 basis point increase compared to the prior year period.  In addition, internal commissions for the 2017 third quarter were up approximately 10 basis points compared to the prior year period, driven by a timing related increase due to a large order/delivery imbalance, primarily in the West region where our orders exceeded our deliveries by 16%.
 
Land.  During the 2017 third quarter, the Company spent $488.5 million on land purchases and development costs, compared to $387.1 million for the 2016 third quarter. The Company purchased $304.7 million of land, consisting of 4,043 homesites, of which 17% (based on homesites) is located in the North region, 40% in the Southeast region, 20% in the Southwest region, and 23% in the West region.  As of September 30, 2017, the Company owned or controlled 67,961 homesites, of which 47,868 were owned and actively selling or under development, 15,676 were controlled or under option, and the remaining 4,417 homesites were held for future development or for sale.

Liquidity.  The Company ended the quarter with $418.5 million of available liquidity, including $83.3 million of unrestricted homebuilding cash and $335.2 million available to borrow under its $750 million revolving credit facility. The Company's homebuilding debt to book capitalization as of September 30, 2017 and 2016 was 46.9% and 46.4%, respectively, and adjusted net homebuilding debt to adjusted book capitalization was 46.1%* and 44.9%*, respectively.  In addition, the Company's homebuilding debt to adjusted homebuilding EBITDA for the LTM period ending September 30, 2017 and 2016 was 4.2x* and 3.7x*, respectively.
 
Entry Into Merger Agreement with Lennar Corporation
 
On October 30, 2017, the Company announced that it entered into a definitive merger agreement with Lennar Corporation ("Lennar") pursuant to which each share of CalAtlantic stock will be exchanged for 0.885 shares of Lennar Class A common stock.  CalAtlantic's stockholders will also have the option to elect to exchange all or a portion of their shares for cash in the amount of $48.26 per share, subject to a maximum cash amount of approximately $1.2 billion.  This business combination will create the nation's largest homebuilder.  The transaction, which is subject to the satisfaction or waiver of certain customary conditions, including the

2


approval of the merger by the Company's stockholders and the stockholders of Lennar, is expected to close in the first calendar quarter of 2018.
 
Cancelation of Earnings Conference Call

As a result of the Company's entry into a definitive merger agreement with Lennar, the Company has cancelled the conference call and webcast to discuss its results for the 2017 third quarter that had previously been scheduled for Thursday, November 9th at 4:30 p.m. Eastern time.

About CalAtlantic Group, Inc.

CalAtlantic Group, Inc. (NYSE: CAA), one of the nation's largest and most respected homebuilders, offers well-crafted homes in thoughtfully designed communities that meet the desires of customers across the homebuilding spectrum, from entry level to luxury, in 43 Metropolitan Statistical Areas spanning 19 states.  With a trusted reputation for quality craftsmanship, an outstanding customer experience and exceptional architectural design earned over its 50 year history, CalAtlantic Group, Inc. utilizes its over five decades of land acquisition, development and homebuilding expertise to acquire and build desirable communities in locations that meet the high expectations of the company's homebuyers.  We invite you to learn more about us by visiting www.calatlantichomes.com.

This news release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, and may qualify for the safe harbor provided for in Section 21E of the Securities Exchange Act of 1934, as amended.  These statements include but are not limited to new home orders; deliveries; backlog; absorption rates; cancellation rates; average home price; revenue; profitability; cash flow; liquidity; gross margin; operating margin; product mix; land supply; our liquidity; the estimated impact on the Company from the hurricanes and Weyerhauser I-Joist issue;  statements about the benefits of the proposed merger of the Company with Lennar, the expected timing for completing the proposed merger, the Company's and Lennar's objectives, plans and strategies and any other statements about future expectations, beliefs, goals, plans or prospects of the Company or Lennar, including after completion of the proposed merger.  Any statements that are not statements of historical fact (including statements containing the words "expects," "intends," "anticipates," "estimates," "predicts," "believes," "should," "potential," "may," "forecast," objective," "plan," or "targets" and other similar expressions) are intended to identify forward-looking statements. Forward-looking statements are based on our current expectations or beliefs regarding future events or circumstances, and you should not place undue reliance on these statements.  Such statements involve known and unknown risks, uncertainties, assumptions and other factors many of which are out of the Company's control and difficult to forecast that may cause actual results to differ materially from those that may be described or implied.  Such factors include but are not limited to:  local and general economic and market conditions, including consumer confidence, employment rates, interest rates, the cost and availability of mortgage financing, and stock market, home and land valuations; the impact on economic conditions, terrorist attacks or the outbreak or escalation of armed conflict involving the United States; the cost and availability of suitable undeveloped land, building materials and labor; the cost and availability of construction financing and corporate debt and equity capital; our significant amount of debt and the impact of restrictive covenants in our debt agreements; our ability to repay our debt as it comes due; changes in our credit rating or outlook; the demand for and affordability of single-family homes; the supply of housing for sale; cancellations of purchase contracts by homebuyers; the cyclical and competitive nature of the Company's business; governmental regulation, including the impact of "slow growth" or similar initiatives; delays in the land entitlement process, development, construction, or the opening of new home communities; adverse weather conditions and natural disasters; environmental matters; risks relating to the Company's financial services operations; future business decisions and the Company's ability to successfully implement the Company's operational and other strategies; litigation and warranty claims; the risk that the proposed merger with Lennar may not be completed in a timely manner or at all; the risk that the Company or Lennar may be unable to obtain stockholder approval as required for consummation of the proposed merger; the risk that conditions to the closing of the proposed merger may not be satisfied or waived; the transaction may involve unexpected costs, liabilities or delays; the Company's business may suffer as a result of the uncertainty surrounding the transaction; the costs and outcome of any legal proceeding relating to the transaction; the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement; the ability of Lennar to recognize synergies and other benefits of the transaction; risks that the transaction disrupts current plans and operations of the Company; potential difficulties faced by the Company in employee recruitment and retention as a result of the transaction; the effect of the announcement or pendency of the transactions contemplated by the merger agreement on the Company's ability to maintain relationships with its customers, suppliers and others with whom it does business; risks related to diverting management's attention from the Company's ongoing business operations; other risks to consummation of the transaction; and other risks discussed in the Company's filings with the Securities and Exchange Commission, including in the Company's Annual Report on Form 10-K for the year ended December 31, 2016 and subsequent Quarterly Reports on Form 10-Q.  The Company assumes no, and hereby disclaims any, obligation to update any of the foregoing or any other forward-looking statements.  The Company nonetheless reserves the right to make such updates from time to time by press release, periodic report or other method of public disclosure without the need for specific reference to this

3


press release.  No such update shall be deemed to indicate that other statements not addressed by such update remain correct or create an obligation to provide any other updates.
 
No Offer of Solicitation.
This communication is for informational purposes only and shall not constitute an offer to purchase, nor a solicitation of an offer to sell, subscribe for or the solicitation of an offer to buy any securities or the solicitation of any vote or approval in connection with the proposed transaction or otherwise, nor shall there be any solicitation, offer, sale, issuance or transfer of securities in any jurisdiction in which such solicitation, offer, sale, issuance or transfer would be unlawful. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended, and otherwise in accordance with applicable law.
Additional Information about the Proposed Transaction and Where to Find It.
In connection with the proposed merger, Lennar will file with the Securities and Exchange Commission (the "SEC") a registration statement on Form S-4 (the "Registration Statement"), in which a joint proxy statement of the Company and Lennar will be included that also constitutes a prospectus (the "Joint Proxy Statement/Prospectus"). Investors and stockholders are urged to read the Registration Statement and the Joint Proxy Statement/Prospectus regarding the proposed merger and the related transactions, when it becomes available and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information about the Company, Lennar and the proposed merger. You will be able to obtain a free copy of the Joint Proxy Statement/Prospectus, as well as other filings containing information about the Company and Lennar at the SEC's website (www.sec.gov). You will also be able to obtain these documents, free of charge, from the Company at www.CalAtlantic.com under the link "Investors" and then under the heading "Financials" and the subheading "SEC Filings" and from Lennar at www.Lennar.com under the tab "Investors" and then under the heading "Financials."
Participants in the Solicitation.
The Company, Lennar, their respective directors, executive officers, other members of management and employees may be deemed to be participants in the solicitation of proxies from the Company's and Lennar's stockholders in connection with the proposed transaction under the rules of the SEC. Information about the directors and executive officers of the Company and their ownership of Company stock is set forth in the Company's annual report on Form 10-K for the fiscal year ended December 31, 2016, which was filed with the SEC on February 28, 2017 and its proxy statement for its 2017 annual meeting of stockholders, which was filed with the SEC on March 31, 2017. Information regarding Lennar's directors and executive officers is contained in Lennar's annual report on Form 10-K for the fiscal year ended November 30, 2016, which was filed with the SEC on January 20, 2017, and its proxy statement for its 2017 annual general meeting of stockholders, which was filed with the SEC on March 7, 2017. These documents can be obtained free of charge from the sources indicated above. Certain directors, executive officers, other members of management and employees of the Company and Lennar may have direct or indirect interest in the transaction due to securities holdings, vesting of equity awards and rights to severance payments. Additional information regarding the participants in the solicitation of the Company and Lennar stockholders will be included in the Joint Proxy Statement.

Contact:
Jeff McCall, EVP & CFO (240) 532-3888, jeff.mccall@calatl.com

*Please see "Reconciliation of Non-GAAP Financial Measures" beginning on page 10.

###

(Note: Tables Follow)

 
 
 
 
 
 
4

KEY STATISTICS AND FINANCIAL DATA1

     
As of or For the Three Months Ended
     
September 30,
 
September 30,
 
Percentage
 
June 30,
 
Percentage
     
2017
 
2016
 
or % Change
 
2017
 
or % Change
Select Operating Data
(Dollars in thousands)
                             
Deliveries
 
 3,380
   
 3,680
 
(8%)
   
 3,653
 
(7%)
Average selling price
$
 448
 
$
 452
 
(1%)
 
$
 444
 
1%
Home sale revenues
$
 1,515,167
 
$
 1,665,030
 
(9%)
 
$
 1,620,614
 
(7%)
Gross margin % (including land sales)
 
20.0%
   
22.4%
 
(2.4%)
   
20.0%
 
   ―  
Gross margin % from home sales
 
20.0%
   
22.5%
 
(2.5%)
   
20.0%
 
   ―  
Adjusted gross margin % from home sales (excluding
                   
 
interest amortized to cost of home sales)*
 
23.2%
   
25.2%
 
(2.0%)
   
23.2%
 
   ―  
Incentive and stock-based compensation expense
$
 15,347
 
$
 18,594
 
(17%)
 
$
 16,401
 
(6%)
Selling expenses
$
 82,781
 
$
 84,723
 
(2%)
 
$
 87,867
 
(6%)
G&A expenses (excluding incentive and stock-based
                       
 
compensation expenses)
$
 70,301
 
$
 67,498
 
4%
 
$
 69,729
 
1%
SG&A expenses
$
 168,429
 
$
 170,815
 
(1%)
 
$
 173,997
 
(3%)
SG&A % from home sales
 
11.1%
   
10.3%
 
0.8%
   
10.7%
 
0.4%
Operating margin from home sales
$
 134,270
 
$
 203,587
 
(34%)
 
$
 149,368
 
(10%)
Operating margin % from home sales
 
8.9%
   
12.2%
 
(3.3%)
   
9.2%
 
(0.3%)
Net new orders
 
 3,416
   
 3,531
 
(3%)
   
 4,078
 
(16%)
Net new orders (dollar value)
$
 1,618,238
 
$
 1,520,358
 
6%
 
$
 1,874,782
 
(14%)
Average active selling communities
 
 574
   
 566
 
1%
   
 557
 
3%
Monthly sales absorption rate per community
 
 1.98
   
 2.08
 
(5%)
   
 2.44
 
(19%)
Cancellation rate
 
15%
   
16%
 
(1%)
   
14%
 
1%
Gross cancellations
 
 617
   
 679
 
(9%)
   
 677
 
(9%)
Backlog (homes)
 
 7,570
   
 7,307
 
4%
   
 7,534
 
0%
Backlog (dollar value)
$
 3,708,701
 
$
 3,314,883
 
12%
 
$
 3,561,471
 
4%
                             
Land purchases (incl. seller financing)
$
 304,689
 
$
 227,596
 
34%
 
$
 262,411
 
16%
Adjusted Homebuilding EBITDA*
$
 205,852
 
$
 267,835
 
(23%)
 
$
 220,500
 
(7%)
Adjusted Homebuilding EBITDA Margin %*
 
13.6%
   
16.0%
 
(2.4%)
   
13.6%
 
0.0%
Homebuilding interest incurred
$
 52,972
 
$
 56,872
 
(7%)
 
$
 52,168
 
2%
Homebuilding interest capitalized to inventories owned
$
 52,158
 
$
 55,761
 
(6%)
 
$
 51,338
 
2%
Homebuilding interest capitalized to investments in JVs
$
 814
 
$
 1,111
 
(27%)
 
$
 830
 
(2%)
Interest amortized to cost of sales (incl. cost of land sales)
$
 48,912
 
$
 44,751
 
9%
 
$
 52,347
 
(7%)


     
As of
     
September 30,
 
December 31,
 
Percentage
     
2017
 
2016
 
or % Change
Select Balance Sheet Data
(Dollars in thousands, except per share amounts)
                   
Homebuilding cash (including restricted cash)
$
 112,930
 
$
 219,407
 
(49%)
Inventories owned
$
 6,946,766
 
$
 6,438,792
 
8%
Goodwill
$
 985,185
 
$
 970,185
 
2%
Homesites owned and controlled
 
 67,961
   
 65,424
 
4%
Homes under construction
 
 8,119
   
 5,792
 
40%
Completed specs
 
 1,059
   
 1,255
 
(16%)
Homebuilding debt
$
 3,822,138
 
$
 3,419,787
 
12%
Stockholders' equity
$
 4,329,211
 
$
 4,207,586
 
3%
Stockholders' equity per share
$
 39.28  
$
 36.77
 
7%
Total consolidated debt to book capitalization
 
47.9%
   
46.6%
 
1.3%
Adjusted net homebuilding debt to total adjusted
             
 
book capitalization*
 
46.1%
   
43.2%
 
2.9%


1All statistical numbers exclude unconsolidated joint ventures unless noted otherwise.
*Please see "Reconciliation of Non-GAAP Financial Measures" beginning on page 10.
5

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 
     
Three Months Ended
September 30,
   
Nine Months Ended
September 30,
 
   
2017
   
2016
   
2017
   
2016
 
     
(Dollars in thousands, except per share amounts)
 
     
(Unaudited)
 
Homebuilding:
                       
Home sale revenues
 
$
1,515,167
   
$
1,665,030
   
$
4,473,480
   
$
4,402,896
 
Land sale revenues
   
676
     
5,928
     
1,176
     
32,107
 
Total revenues
   
1,515,843
     
1,670,958
     
4,474,656
     
4,435,003
 
Cost of home sales
   
(1,212,468
)
   
(1,290,628
)
   
(3,572,572
)
   
(3,440,549
)
Cost of land sales
   
(240
)
   
(5,638
)
   
(247
)
   
(31,217
)
Total cost of sales
   
(1,212,708
)
   
(1,296,266
)
   
(3,572,819
)
   
(3,471,766
)
Gross margin
   
303,135
     
374,692
     
901,837
     
963,237
 
Gross margin %
   
20.0
%
   
22.4
%
   
20.2
%
   
21.7
%
Selling, general and administrative expenses
   
(168,429
)
   
(170,815
)
   
(498,702
)
   
(473,210
)
Income (loss) from unconsolidated joint ventures
   
5,426
     
1,231
     
9,760
     
2,643
 
Other income (expense)
   
(1,238
)
   
(4,169
)
   
(4,082
)
   
(11,992
)
Homebuilding pretax income
   
138,894
     
200,939
     
408,813
     
480,678
 
Financial Services:
                               
Revenues
   
20,161
     
21,433
     
60,394
     
59,524
 
Expenses
   
(12,883
)
   
(11,626
)
   
(36,919
)
   
(34,635
)
Financial services pretax income
   
7,278
     
9,807
     
23,475
     
24,889
 
Income before taxes
   
146,172
     
210,746
     
432,288
     
505,567
 
Provision for income taxes
   
(52,820
)
   
(78,398
)
   
(157,322
)
   
(187,798
)
Net income
   
93,352
     
132,348
     
274,966
     
317,769
 
  Less: Net income allocated to unvested restricted stock
   
(400
)
   
(294
)
   
(1,104
)
   
(635
)
Net income available to common stockholders
 
$
92,952
   
$
132,054
   
$
273,862
   
$
317,134
 
                                 
Income Per Common Share:
                               
Basic
 
$
0.84
   
$
1.12
   
$
2.43
   
$
2.66
 
Diluted
 
$
0.75
   
$
0.97
   
$
2.14
   
$
2.34
 
                                 
Weighted Average Common Shares Outstanding:
                               
Basic
   
110,205,460
     
118,338,891
     
112,778,362
     
119,188,145
 
Diluted
   
124,449,912
     
136,077,415
     
129,521,479
     
136,888,927
 
                                 
Cash Dividends Declared Per Common Share
 
$
0.04
   
$
0.04
   
$
0.12
   
$
0.12
 

 
6

CONDENSED CONSOLIDATED BALANCE SHEETS
 
   
September 30,
   
December 31,
 
   
2017
   
2016
 
   
(Dollars in thousands)
 
ASSETS
 
(Unaudited)
       
Homebuilding:
           
Cash and equivalents
 
$
83,310
   
$
191,086
 
Restricted cash    
29,620
     
28,321
 
Inventories:                
    Owned    
6,946,766
     
6,438,792
 
    Not owned    
91,944
     
66,267
 
Investments in unconsolidated joint ventures
   
130,692
     
127,127
 
Deferred income taxes, net
   
307,251
     
330,378
 
Goodwill    
985,185
     
970,185
 
Other assets    
235,135
     
204,489
 
Total Homebuilding Assets
   
8,809,903
     
8,356,645
 
Financial Services:
               
Cash and equivalents
   
46,357
     
17,041
 
Restricted cash    
21,205
     
21,710
 
Mortgage loans held for sale, net
   
160,068
     
262,058
 
Mortgage loans held for investment, net
   
25,510
     
24,924
 
Other assets    
15,991
     
26,666
 
Total Financial Services Assets
   
269,131
     
352,399
 
Total Assets
 
$
9,079,034
   
$
8,709,044
 
                 
LIABILITIES AND EQUITY
               
Homebuilding:
               
Accounts payable
 
$
177,752
   
$
211,780
 
Accrued liabilities    
562,424
     
599,905
 
Revolving credit facility
   
295,600
     
 
Secured project debt and other notes payable
   
43,150
     
27,579
 
Senior notes payable
   
3,483,388
     
3,392,208
 
Total Homebuilding Liabilities
   
4,562,314
     
4,231,472
 
Financial Services:
               
Accounts payable and other liabilities
   
20,831
     
22,559
 
Mortgage credit facility
   
152,786
     
247,427
 
Total Financial Services Liabilities
   
173,617
     
269,986
 
Total Liabilities
   
4,735,931
     
4,501,458
 
Equity:
               
Stockholders' Equity:
               
Preferred stock
   
     
 
Common stock
   
1,102
     
1,144
 
Additional paid-in capital
   
3,064,963
     
3,204,835
 
Accumulated earnings
   
1,263,318
     
1,001,779
 
Accumulated other comprehensive income (loss), net of tax
   
(172
)
   
(172
)
   Total Stockholders' Equity
   
4,329,211
     
4,207,586
 
Noncontrolling Interest
   
13,892
     
 
Total Equity
   
4,343,103
     
4,207,586
 
Total Liabilities and Equity
 
$
9,079,034
   
$
8,709,044
 
 
INVENTORIES

   
September 30,
   
December 31,
 
   
2017
   
2016
 
   
(Dollars in thousands)
 
 
 
(Unaudited)
       
Inventories Owned:            
     Land and land under development
 
$
2,886,731
   
$
3,627,740
 
     Homes completed and under construction
   
3,624,417
     
2,304,109
 
     Model homes
   
435,618
     
506,943
 
        Total inventories owned
 
$
6,946,766
   
$
6,438,792
 
                 
Inventories Owned by Segment:
               
     North
 
$
984,186
   
$
851,972
 
     Southeast
   
2,034,307
     
1,896,552
 
     Southwest
   
1,489,941
     
1,421,669
 
     West
   
2,438,332
     
2,268,599
 
        Total inventories owned
 
$
6,946,766
   
$
6,438,792
 
7


REGIONAL OPERATING DATA
 
         
Three Months Ended September 30,
         
2017
 
2016
 
% Change
         
Homes
 
ASP
 
Homes
 
ASP
 
Homes
 
ASP
         
(Dollars in thousands)
New homes delivered:
                                   
 
North
   
 792
 
$
 357
   
 848
 
$
 332
   
(7%)
   
8%
 
Southeast
   
 1,025
   
 417
   
 1,052
   
 380
   
(3%)
   
10%
 
Southwest
   
 792
   
 450
   
 894
   
 435
   
(11%)
   
3%
 
West
 
 
 771
 
 
 582
 
 
 886
 
 
 671
 
 
(13%)
 
 
(13%)
     
Consolidated total
 
 
 3,380
 
$
 448
 
 
 3,680
 
$
 452
 
 
(8%)
 
 
(1%)

 
         
Nine Months Ended September 30,
         
2017
 
2016
 
% Change
         
Homes
 
ASP
 
Homes
 
ASP
 
Homes
 
ASP
         
(Dollars in thousands)
New homes delivered:
                                   
 
North
   
 2,389
 
$
 355
   
 2,120
 
$
 335
   
13%
   
6%
 
Southeast
   
 2,981
   
 405
   
 2,748
   
 387
   
8%
   
5%
 
Southwest
   
 2,485
   
 442
   
 2,751
   
 424
   
(10%)
   
4%
 
West
 
 
 2,190
 
 
 602
 
 
 2,272
 
 
 645
 
 
(4%)
 
 
(7%)
     
Consolidated total
 
 
 10,045
 
$
 445
 
 
 9,891
 
$
 445
 
 
2%
 
 
   ―  

 
         
Three Months Ended September 30,
         
2017
 
2016
 
% Change
         
Homes
 
ASP
 
Homes
 
ASP
 
Homes
 
ASP
         
(Dollars in thousands)
Net new orders:
                                   
 
North
   
 768
 
$
 358
   
 823
 
$
 337
   
(7%)
   
6%
 
Southeast
   
 1,015
   
 405
   
 1,071
   
 375
   
(5%)
   
8%
 
Southwest
   
 735
   
 450
   
 831
   
 428
   
(12%)
   
5%
 
West
 
 
 898
 
 
 669
 
 
 806
 
 
 603
 
 
11%
 
 
11%
     
Consolidated total
 
 
 3,416
 
$
 473
 
 
 3,531
 
$
 431
 
 
(3%)
 
 
10%

 
         
Nine Months Ended September 30,
         
2017
 
2016
 
% Change
         
Homes
 
ASP
 
Homes
 
ASP
 
Homes
 
ASP
         
(Dollars in thousands)
Net new orders:
                                   
 
North
   
 2,747
 
$
 352
   
 2,647
 
$
 333
   
4%
   
6%
 
Southeast
   
 3,550
   
 397
   
 3,384
   
 374
   
5%
   
6%
 
Southwest
   
 2,662
   
 446
   
 2,907
   
 429
   
(8%)
   
4%
 
West
 
 
 2,839
 
 
 649
 
 
 2,649
 
 
 632
 
 
7%
 
 
3%
     
Consolidated total
 
 
 11,798
 
$
 458
 
 
 11,587
 
$
 437
 
 
2%
 
 
5%

 
         
Three Months Ended September 30,
 
Nine Months Ended September 30,
         
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Average number of selling communities
                       
  during the period:
                       
 
North
 
150
 
134
 
12%
 
143
 
125
 
14%
 
Southeast
 
 184
 
 182
 
1%
 
 183
 
 180
 
2%
 
Southwest
 
 158
 
 165
 
(4%)
 
 156
 
 170
 
(8%)
 
West
 
 82
 
 85
 
(4%)
 
 83
 
 91
 
(9%)
     
Consolidated total
 
 574
 
 566
 
1%
 
 565
 
 566
 
(0%)

 


8

REGIONAL OPERATING DATA (Continued)
 
         
At September 30,
         
2017
 
2016
 
% Change
         
Homes
 
Dollar
Value
 
Homes
 
Dollar
Value
 
Homes
 
Dollar
Value
         
(Dollars in thousands)
Backlog:
                                   
 
North
   
 1,656
 
$
 603,952
   
 1,530
 
$
 523,882
   
8%
   
15%
 
Southeast
   
 2,362
   
 1,018,389
   
 2,257
   
 934,797
   
5%
   
9%
 
Southwest
   
 1,791
   
 877,533
   
 2,058
   
 945,052
   
(13%)
   
(7%)
 
West
 
 
 1,761
 
 
 1,208,827
 
 
 1,462
 
 
 911,152
 
 
20%
 
 
33%
     
Consolidated total
 
 
 7,570
 
$
 3,708,701
 
 
 7,307
 
$
 3,314,883
 
 
4%
 
 
12%
 

         
At September 30,
         
2017
 
2016
 
% Change
Homesites owned and controlled:
           
 
North
 
 14,172
 
 15,966
 
(11%)
 
Southeast
 
 23,591
 
 22,993
 
3%
 
Southwest
 
 14,560
 
 15,113
 
(4%)
 
West
 
 15,638
 
 13,892
 
13%
   
Total (including joint ventures)
 
 67,961
 
 67,964
 
(0%)
                   
 
Homesites owned
 
 52,285
 
 51,385
 
2%
 
Homesites optioned or subject to contract
 
 14,544
 
 15,209
 
(4%)
 
Joint venture homesites
 
 1,132
 
 1,370
 
(17%)
   
Total (including joint ventures)
 
 67,961
 
 67,964
 
(0%)
                   
Homesites owned:
           
 
Raw lots
 
 11,309
 
 10,013
 
13%
 
Homesites under development
 
 12,825
 
 10,980
 
17%
 
Finished homesites
 
 12,908
 
 15,071
 
(14%)
 
Under construction or completed homes
 
 10,826
 
 10,055
 
8%
 
Held for future development/for sale
 
 4,417
 
 5,266
 
(16%)
   
Total
 
 52,285
 
 51,385
 
2%



9


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Each of the below measures are non-GAAP financial measures and other companies may calculate such non-GAAP measures differently.  Due to the significance of the GAAP components excluded, such measures should not be considered in isolation or as an alternative to operating performance measures prescribed by GAAP.

The table set forth below reconciles the Company's gross margin percentage from home sales to adjusted gross margin percentage from home sales, excluding interest amortized to cost of home sales.  We believe these measures are useful to management and investors as they provide perspective on the underlying operating performance of the business excluding these charges and provide comparability with the Company's peer group.

 
Three Months Ended
 
September 30,
2017
 
Gross
Margin %
 
September 30,
2016
 
Gross
Margin %
 
June 30,
2017
 
Gross
Margin %
 
(Dollars in thousands)
                             
Home sale revenues
$
 1,515,167
     
$
 1,665,030
     
$
 1,620,614
   
Less: Cost of home sales
 
 (1,212,468)
     
 
 (1,290,628)
     
 
 (1,297,249)
   
Gross margin from home sales
 
 302,699
 
20.0%
   
 374,402
 
22.5%
   
 323,365
 
20.0%
Add: Capitalized interest included in cost
                           
  of home sales
 
 48,912
 
3.2%
 
 
 44,636
 
2.7%
 
 
 52,347
 
3.2%
Adjusted gross margin from home sales, excluding
                           
  interest amortized to cost of home sales
$
 351,611
 
23.2%
 
$
 419,038
 
25.2%
 
$
 375,712
 
23.2%
                             
 
The table set forth below reconciles the Company's total consolidated debt to adjusted net homebuilding debt and provides the Company's total consolidated debt to book capitalization and adjusted net homebuilding debt to total adjusted book capitalization ratios.  In addition, the table set forth below calculates homebuilding debt to adjusted homebuilding EBITDA.  We believe these ratios are useful to management and investors as a measure of the Company's ability to obtain financing.  For purposes of the ratio of adjusted net homebuilding debt to total adjusted book capitalization, total adjusted book capitalization is adjusted net homebuilding debt plus stockholders' equity.  Adjusted net homebuilding debt excludes indebtedness of the Company's financial services subsidiary and additionally reflects the offset of cash and equivalents.
 
     
September 30,
2017
 
June 30,
2017
 
December 31,
2016
 
September 30,
2016
     
(Dollars in thousands)
                           
Total consolidated debt
$
 3,974,924
 
$
 3,912,101
 
$
 3,667,214
 
$
 3,742,627
Less:
                     
 
Financial services indebtedness
 
 (152,786)
   
 (149,828)
   
 (247,427)
   
 (161,898)
 
Homebuilding cash, including restricted cash
 
 (112,930)
   
 (200,200)
   
 (219,407)
   
 (213,829)
Adjusted net homebuilding debt
 
 3,709,208
 
 
 3,562,073
 
 
 3,200,380
 
 
 3,366,900
Stockholders' equity
 
 4,329,211
 
 
 4,235,706
 
 
 4,207,586
 
 
 4,134,435
Total adjusted book capitalization
$
 8,038,419
 
$
 7,797,779
 
$
 7,407,966
 
$
 7,501,335
Total consolidated debt to book capitalization
 
47.9%
 
 
48.0%
 
 
46.6%
 
 
47.5%
Adjusted net homebuilding debt to total adjusted book capitalization
 
46.1%
 
 
45.7%
 
 
43.2%
 
 
44.9%
Homebuilding debt
$
 3,822,138
 
$
 3,762,273
 
$
 3,419,787
 
$
 3,580,729
LTM adjusted homebuilding EBITDA
$
 919,286
 
$
 981,269
 
$
 996,183
 
$
 979,694
Homebuilding debt to adjusted homebuilding EBITDA
 
4.2x
 
 
3.8x
 
 
3.4x
 
 
3.7x

10


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Continued)
 
The table set forth below calculates EBITDA and Adjusted Homebuilding EBITDA.  Adjusted Homebuilding EBITDA means net income (plus cash distributions of income from unconsolidated joint ventures) before (a) income taxes, (b) homebuilding interest expense, (c) expensing of previously capitalized interest included in cost of sales, (d) impairment charges, (e) (gain) loss on early extinguishment of debt, (f) homebuilding depreciation and amortization, including amortization of capitalized model costs, (g) amortization of stock-based compensation, (h) income (loss) from unconsolidated joint ventures, (i) income (loss) from financial services subsidiaries, (j) extraordinary purchase accounting adjustments and (k) merger and other one-time transaction related costs.  Other companies may calculate Adjusted Homebuilding EBITDA (or similarly titled measures) differently.  We believe Adjusted Homebuilding EBITDA information is useful to management and investors as it provides perspective on the underlying performance of the business.  Adjusted Homebuilding EBITDA is a non-GAAP financial measure and due to the significance of the GAAP components excluded, should not be considered in isolation or as an alternative to net income, cash flow from operations or any other operating or liquidity performance measure prescribed by GAAP.

     
Three Months Ended
 
LTM Ended September 30,
     
September 30,
2017
 
September 30,
2016
 
June 30,
2017
 
2017
 
2016
     
(Dollars in thousands)
                                 
Net income
$
 93,352
 
$
 132,348
 
$
 98,994
 
$
 441,927
 
$
 395,298
 
Provision for income taxes
 
 52,820
   
 78,398
   
 57,254
   
 237,910
   
 236,446
 
Homebuilding interest amortized to cost of sales
 
 48,912
   
 44,751
   
 52,347
   
 195,425
   
 163,820
 
Homebuilding depreciation and amortization
 
 14,101
   
 15,735
   
 14,915
   
 60,116
   
 61,827
EBITDA
 
 209,185
   
 271,232
   
 223,510
   
 935,378
   
 857,391
Add:
                           
 
Amortization of stock-based compensation
 
 5,066
   
 3,704
   
 4,922
   
 20,860
   
 18,220
 
Cash distributions of income from unconsolidated joint ventures
 
 3,970
   
         ― 
   
 193
   
 7,465
   
 2,688
 
Purchase accounting adjustments included in cost of home sales
 
         ― 
   
         ― 
   
         ― 
   
         ― 
   
 82,705
 
Merger and other one-time transaction related costs
 
 335
   
 3,937
   
 937
   
 4,957
   
 58,635
Less:
                           
 
Income from unconsolidated joint ventures
 
 5,426
   
 1,231
   
 446
   
 11,174
   
 4,990
 
Income from financial services subsidiaries
 
 7,278
 
 
 9,807
 
 
 8,616
 
 
 38,200
 
 
 34,955
Adjusted Homebuilding EBITDA
$
 205,852
 
$
 267,835
 
$
 220,500
 
$
 919,286
 
$
 979,694
Homebuilding revenues
$
 1,515,843
 
$
 1,670,958
 
$
 1,621,114
 
$
 6,427,693
 
$
 6,109,314
Adjusted Homebuilding EBITDA Margin %
 
13.6%
 
 
16.0%
 
 
13.6%
 
 
14.3%
 
 
16.0%



 
 
11