Attached files

file filename
8-K - 8-K - Taylor Morrison Home Corpd128205d8k.htm

Exhibit 99.1

 

LOGO

News Release

 

    CONTACT: Investor Relations
    (480) 734-2060
    investor@taylormorrison.com

Taylor Morrison Reports Fourth Quarter 2020 Results, Including 31% Year-Over-Year Growth to 3.4 Net Sales Orders per Community

SCOTTSDALE, Ariz., Feb. 10, 2021 –– Taylor Morrison Home Corporation (NYSE: TMHC), the nation’s fifth largest homebuilder, today announced financial results for the fourth quarter ended Dec. 31, 2020. The Company reported net income of $94 million, or $0.72 per diluted share, up 41 percent from the prior-year period. Adjusted net income was $115 million, or $0.87 per diluted share, after excluding transaction-related expenses and other unusual items.

The Company’s fourth quarter included the following results, as compared to the prior-year quarter:

 

   

Monthly absorptions increased 31 percent to 3.4 net sales orders per community, among the highest levels in its public company history.

 

   

Total revenue increased six percent to $1.6 billion.

 

   

GAAP home closings gross margin increased 410 basis points to 18.3 percent.

 

   

Adjusted home closings gross margin, exclusive of purchase accounting and other charges, increased 110 basis points to 19.0 percent.

 

   

SG&A as a percentage of home closings revenue declined 40 basis points to 9.6 percent.

“Our fourth quarter results reflect the vibrant housing market and the initial traction we are seeing as a combined organization following our acquisition of William Lyon Homes one year ago,” said Sheryl Palmer, Taylor Morrison Chairman and CEO. “We drove 46 percent year-over-year growth in net sales orders, a 110 basis point sequential improvement in our home closings gross margin and ended the year with a company-record backlog of more than 8,400 homes valued at over $4.2 billion.”

“Following years of strategic growth into one of the country’s leading homebuilders with deep penetration across our markets and a well-balanced product portfolio that serves the needs of today’s homebuyers, our top priority in 2021 is demonstrating the financial and operational benefits of our enhanced scale through an unrelenting focus on operational effectiveness and capital efficiency. We are committed to driving improved returns that are reflective of our market depth, efficient homebuilding operations and valuable land portfolio, and expect 2021 to be a pivotal year for our organization.”

“After exceeding our deleveraging targets over the last twelve months, we now expect to build on the positive momentum and further reduce our net debt-to-capitalization to the low-30 percent range by the end of 2021. Equipped with strong operating cash flow and $1.3 billion in liquidity, we have the financial flexibility to achieve our capital allocation priorities to enhance the long-term value of our company by investing in our core homebuilding business and growing build-to-rent operations, reducing our net debt and returning excess capital to shareholders via share repurchases,” said Dave Cone, Executive Vice President and Chief Financial Officer.


LOGO

 

Business Highlights (All comparisons are of the current quarter to the prior-year quarter, unless otherwise indicated.)

Homebuilding

 

   

Net sales orders increased 46 percent to 3,724, driven by strength across geographies and consumer segments.

 

   

Monthly absorptions increased 31 percent to 3.4 net sales orders per community, tied with the second highest level in the company’s public history behind only last quarter’s record sales pace of 3.8.

 

   

Average community count increased 11 percent to 368, although this was down six percent from 393 in the third quarter of 2020 due to accelerated close-outs of existing communities from strong sales activity that outpaced new community openings. Management currently anticipates modest community growth beginning in late 2022 before a more meaningful increase in 2023.

 

   

Home closings revenue increased five percent to $1.5 billion, driven by a seven percent increase in average sales price to approximately $483,000, partially offset by a two percent decline in closings.

 

   

GAAP home closings gross margin increased 410 basis points to 18.3 percent.

 

   

After excluding the impact of purchase accounting and other charges, adjusted home closings gross margin increased 110 basis points to 19.0 percent.

 

   

SG&A as a percentage of home closings revenue decreased 40 basis points to 9.6 percent.

 

   

The Company had 8,403 units in backlog, up 78 percent, with a sales value of $4.2 billion, up 86 percent.

Land Portfolio

 

   

The Company invested $370 million in land and development during the quarter and $1.4 billion during the year.

 

   

Total homebuilding lot supply equaled approximately 70,000, of which 69 percent was owned and 31 percent was controlled. Based on trailing twelve-month home closings, this represented 5.5 years of total supply and 3.8 years of owned supply.

Financial Services

 

   

The financial services’ capture rate increased to 85 percent in the fourth quarter from 80 percent in the fourth quarter of 2019, reaching the highest level in our company history.

Balance Sheet

 

   

At quarter end, total available liquidity equaled approximately $1.3 billion, including $533 million of unrestricted cash and $736 million of undrawn capacity on the Company’s $800 million corporate revolver.

 

   

The net debt-to-capitalization ratio declined 290 basis points sequentially to 38.7 percent from 41.6 percent at the end of the third quarter.

 

   

The company currently anticipates its net debt-to-capitalization ratio to fall further to the low-30 percent range by year-end 2021 versus its prior expectation of high-30 percent.


LOGO

 

Business Outlook

First Quarter 2021

 

   

Average active community count is expected to be approximately 360 to 365

 

   

Home closings are expected to be between 2,850 to 2,950

 

   

GAAP home closings gross margin is expected to be in the mid-18 percent range

 

   

Effective tax rate is expected to be approximately 23.0 percent

 

   

Diluted share count is expected to be approximately 131 million

Full Year 2021

 

   

Average active community count is expected to be approximately 360 to 365

 

   

Home closings are expected to be between 14,500 to 15,000

 

   

GAAP home closings gross margin is expected to be about 19 percent

 

   

SG&A as a percentage of home closings revenue is expected to be in the mid-9 percent range

 

   

Effective tax rate is expected to be approximately 23.0 percent

 

   

Diluted share count is expected to be approximately 130 million

 

   

Land and development spend is expected to be approximately $2.0 billion

Annual Financial Comparison

 

($ in thousands)                                 
     2020          2019          2020 vs. 2019     

Total Revenue

             $6,129,320                  $4,762,059          28.7%  

Home Closings Revenue

     $5,863,652          $4,623,484          26.8%  

Home Closings Gross Margin

     $975,895          $786,627          24.1%  
     16.6%          17.0%          40 bps decrease  

Adjusted Home Closings Gross Margin

     $1,055,223        $839,357        25.7%  
     18.0%          18.2%          20 bps decrease  

SG&A

     $572,375          $490,271          16.7%  

% of Home Closings Revenue

     9.8%          10.6%          80 bps leverage  

Quarterly Financial Comparison

 

($ in thousands)                                 
     Q4 2020          Q4 2019          Q4 2020 vs. Q4 2019     

Total Revenue

             $1,557,502                  $1,466,436          6.2%  

Home Closings Revenue

     $1,487,434          $1,418,232          4.9%  

Home Closings Gross Margin

     $272,600          $201,343          35.4%  
     18.3%          14.2%          410 bps increase  

Adjusted Home Closings Gross Margin

     $282,511          $254,073          11.2%  
     19.0%          17.9%          110 bps increase  

SG&A

     $143,205          $142,472          0.5%  

% of Home Closings Revenue

     9.6%          10.0%          40 bps leverage  


LOGO

 

Earnings Webcast

A public webcast to discuss the fourth quarter 2020 earnings will be held later today at 8:30 a.m. Eastern time. The participant dial-in is 1 (855) 470-8731 and the passcode is 8817967. More information can be found on the Company’s investor relations website at investors.taylormorrison.com. A webcast replay will also be available on the site later today and will be available for one year from the date of the original earnings call.

About Taylor Morrison

Taylor Morrison Home Corporation (NYSE: TMHC) is the nation’s fifth largest homebuilder and developer based in Scottsdale, Arizona, that has been recognized as America’s Most Trusted® Home Builder for six years running (2016-2021). Operating under a family of brands including Taylor Morrison, Darling Homes, William Lyon Signature Home and Christopher Todd Communities built by Taylor Morrison, we serve consumer groups coast to coast, from first-time to move-up, luxury and 55-plus buyers. Our unwavering pledge to sustainability, our communities and our team—outlined in the 2019 Environmental, Social and Governance (ESG) Report—extends to designing thoughtful living experiences homeowners can be proud of for generations to come.

For more information about Taylor Morrison, Darling Homes and William Lyon Signature, please visit www.taylormorrison.com or www.darlinghomes.com.

Forward-Looking Statements

This earnings summary includes “forward-looking statements.” These statements are subject to a number of risks, uncertainties and other factors that could cause our actual results, performance, prospects or opportunities, as well as those of the markets we serve or intend to serve, to differ materially from those expressed in, or implied by, these statements. You can identify these statements by the fact that they do not relate to matters of a strictly factual or historical nature and generally discuss or relate to forecasts, estimates or other expectations regarding future events. Generally, the words “believe,” “expect,” “intend,” “estimate,” “anticipate,” “project,” “may,” “can,” “could,” “might,” “will” and similar expressions identify forward-looking statements, including statements related to expected financial, operating and performance results, planned transactions, planned objectives of management, future developments or conditions in the industries in which we participate and other trends, developments and uncertainties that may affect our business in the future.

Such risks, uncertainties and other factors include, among other things: the scale and scope of the COVID-19 (coronavirus) outbreak and resulting pandemic; changes in general and local economic conditions; slowdowns or severe downturns in the housing market; homebuyers’ ability to obtain suitable financing; increases in interest rates, taxes or government fees; shortages in, disruptions of and cost of labor; higher cancellation rates of existing agreements of sale; competition in our industry; any increase in unemployment or underemployment; inflation or deflation; the seasonality of our business; our ability to obtain additional performance, payment and completion surety bonds and letters of credit; significant home warranty and construction defect claims; our reliance on subcontractors; failure to manage land acquisitions, inventory and development and construction processes; availability of land and lots at competitive prices; decreases in the market value of our land inventory; new or changing government regulations and legal challenges; our compliance with environmental laws and regulations regarding climate change; our ability to sell mortgages we originate and claims on loans sold to third parties; governmental regulation applicable to our financial services and title services business; the loss of any of our important commercial lender relationships; our ability to use deferred tax assets; raw materials and building supply shortages and price fluctuations; our concentration of significant operations in certain geographic areas; risks associated with our unconsolidated joint venture arrangements; information technology failures and data security breaches; costs to engage in and the success of future growth or expansion of our operations or acquisitions or disposals of businesses; costs associated with our defined benefit and defined contribution pension schemes; damages associated with any major health and safety incident; our ownership, leasing or occupation of land and the use of hazardous materials; existing or future litigation, arbitration or other claims; negative publicity or poor relations with the residents of our communities; failure to recruit, retain and develop highly skilled, competent people; utility and resource shortages or rate fluctuations; constriction of the capital markets; risks related to our substantial debt and the agreements governing such debt, including restrictive covenants contained in such agreements; our ability to access the capital markets; the risks associated with maintaining effective internal controls over financial reporting; provisions in our charter and bylaws that may delay or prevent an acquisition by a third party; and our ability to effectively manage our expanded operations.

In addition, other such risks and uncertainties may be found in our most recent annual report on Form 10-K and our subsequent quarterly reports filed with the Securities and Exchange Commission (SEC) as such factors may be updated from time to time in our periodic filings with the SEC. We undertake no duty to update any forward-looking statement, whether as a result of new information, future events or changes in our expectations, except as required by applicable law.

 


LOGO

 

Taylor Morrison Home Corporation

Condensed Consolidated Statements of Operations

(In thousands, except per share amounts, unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2020     2019     2020     2019  

Home closings revenue, net

   $ 1,487,434    $ 1,418,232    $ 5,863,652    $ 4,623,484 

Land closings revenue

     25,028      12,690      65,269      27,081 

Financial services revenue

     40,040      30,698      155,827      92,815 

Amenity and other revenue

     5,000      4,816      44,572      18,679 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     1,557,502      1,466,436      6,129,320      4,762,059 

Cost of home closings

     1,214,834      1,216,889      4,887,757      3,836,857 

Cost of land closings

     21,796      23,453      64,432      32,871 

Financial services expenses

     23,260      14,491      88,910      51,086 

Amenity and other expense

     5,016      4,401      44,002      17,155 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     1,264,906      1,259,234      5,085,101      3,937,969 

Gross margin

     292,596      207,202      1,044,219      824,090 

Sales, commissions and other marketing costs

     95,116      93,611      377,496      320,420 

General and administrative expenses

     48,089      48,861      194,879      169,851 

Equity in income of unconsolidated entities

     (2,298     (1,526     (11,176     (9,509

Interest income, net

     (362     (423     (1,606     (2,673

Other expense, net

     15,668      8,718      23,092      7,226 

Transaction expenses

     17,293      4,201      127,170      10,697 

Loss on extinguishment of debt, net

     —        —        10,247      5,806 
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     119,090      53,760      324,117      322,272 

Income tax provision/(benefit)

     22,428      (949     74,590      67,358 
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income before allocation to non-controlling interests

     96,662      54,709      249,527      254,914 

Net income attributable to non-controlling interests - joint ventures

     (2,243     (51     (6,088     (262
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to Taylor Morrison Home Corporation

   $ 94,419    $ 54,658    $ 243,439    $ 254,652 
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share

        

Basic

   $ 0.73    $ 0.52    $ 1.90    $ 2.38 

Diluted

   $ 0.72    $ 0.51    $ 1.88    $ 2.35 

Weighted average number of shares of common stock:

        

Basic

     129,891      105,835      127,812      106,997 

Diluted

     132,052      107,406      129,170      108,289 


LOGO

 

Taylor Morrison Home Corporation

Condensed Consolidated Balance Sheets

(In thousands)

 

       December 31,
  2020
       December 31,
2019
 

Assets

     

Cash and cash equivalents

   $ 532,843     $ 326,437 

Restricted cash

     1,266       2,135 
  

 

 

    

 

 

 

Total cash, cash equivalents, and restricted cash

     534,109       328,572 

Owned inventory

     5,209,653       3,967,359 

Consolidated real estate not owned

     122,773       19,185 
  

 

 

    

 

 

 

Total real estate inventory

     5,332,426       3,986,544 

Land deposits

     125,625       39,810 

Mortgage loans held for sale

     201,177       190,880 

Derivative assets

     5,294       2,099 

Lease right of use assets

     73,222       36,663 

Prepaid expenses and other assets, net

     242,744       86,152 

Other receivables, net

     96,241       70,447 

Investments in unconsolidated entities

     127,955       128,759 

Deferred tax assets, net

     238,078       140,466 

Property and equipment, net

     97,927       85,866 

Goodwill

     663,197       149,428 
  

 

 

    

 

 

 

Total assets

   $ 7,737,995     $ 5,245,686 
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 215,047     $ 164,580 

Accrued expenses and other liabilities

     430,067       325,368 

Lease liabilities

     83,240       42,317 

Income taxes payable

     12,841       3,719 

Customer deposits

     311,257       167,328 

Estimated development liability

     40,625       36,705 

Senior notes, net

     2,452,365       1,635,008 

Loans payable and other borrowings

     348,741       182,531 

Revolving credit facility borrowings

     —         —   

Mortgage warehouse borrowings

     127,289       123,233 

Liabilities attributable to consolidated real estate not owned

     122,773       19,185 
  

 

 

    

 

 

 

Total liabilities

   $         4,144,245     $         2,699,974 
  

 

 

    

 

 

 

Stockholders’ Equity

     

Total stockholders’ equity

     3,593,750       2,545,712 
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 7,737,995     $ 5,245,686 
  

 

 

    

 

 

 


LOGO

 

Homes Closed and Home Closings Revenue, Net:

 

     Three Months Ended December 31,  
     Homes Closed      Home Closings Revenue, Net      Average Selling Price  
($ in thousands)    2020      2019      Change      2020      2019      Change      2020      2019      Change  

East

     1,152         1,652         (30.3)%      $ 494,497       $ 653,420         (24.3)%      $ 429       $ 396         8.3%  

Central

     757         840         (9.9)         348,764         402,786         (13.4)         461         480         (4.0)   

West

     1,173         644         82.1         644,174         362,026         77.9         549         562         (2.3)   
  

 

 

    

 

 

       

 

 

    

 

 

             

Total

     3,082         3,136         (1.7)%      $ 1,487,435       $ 1,418,232         4.9%      $ 483       $ 452         6.9%  
  

 

 

    

 

 

       

 

 

    

 

 

             
     Twelve Months Ended December 31,  
     Homes Closed      Home Closings Revenue, Net      Average Selling Price  
($ in thousands)        2020              2019              Change          2020      2019          Change              2020              2019              Change      

East

     4,450         4,715         (5.6)%      $ 1,856,580       $ 1,912,179         (2.9)%      $ 417       $ 406         2.7%  

Central

     3,548         2,784         27.4         1,618,978         1,327,197         22.0         456         477         (4.4)     

West

     4,526         2,465         83.6         2,388,094         1,384,108         72.5         528         562         (6.0)     
  

 

 

    

 

 

       

 

 

    

 

 

             

Total

     12,524         9,964         25.7%      $       5,863,652       $       4,623,484         26.8%      $ 468       $ 464         0.9%  
  

 

 

    

 

 

       

 

 

    

 

 

             

 

Net Sales Orders:

 

 

     Three Months Ended December 31,  
     Net Sales Orders      Sales Value      Average Selling Price  
($ in thousands)    2020      2019      Change      2020      2019      Change      2020      2019      Change  

East

     1,384       1,282       8.0%      $ 656,541     $ 509,633       28.8%      $ 474     $ 398       19.1%  

Central

     824         639         29.0         429,287       304,901       40.8         521       477       9.2   

West

     1,516         631         140.3         877,024       344,045       154.9         579       545       6.2   
  

 

 

    

 

 

       

 

 

    

 

 

             

Total

     3,724       2,552       45.9%      $ 1,962,852     $ 1,158,579       69.4%      $ 527     $ 454       16.1%  
  

 

 

    

 

 

       

 

 

    

 

 

             
     Twelve Months Ended December 31,  
     Net Sales Orders      Sales Value      Average Selling Price  
($ in thousands)    2020      2019      Change      2020      2019      Change      2020      2019      Change  

East

     5,469       4,893      11.8%      $ 2,385,530     $ 1,979,100       20.5%      $ 436     $ 404       7.9%  

Central

     3,866       3,019       28.1           1,828,183       1,434,406       27.5           473       475       (0.4)     

West

     5,733       2,605       120.1           3,098,862       1,405,357       120.5           541       539       0.4     
  

 

 

    

 

 

       

 

 

    

 

 

             

Total

     15,068       10,517       43.3%      $ 7,312,575     $ 4,818,863       51.7%      $ 485     $ 458       5.9%  
  

 

 

    

 

 

       

 

 

    

 

 

             

 

Sales Order Backlog:

 

 

     As of December 31,  
     Sold Homes in Backlog      Sales Value      Average Selling Price  
($ in thousands)        2020              2019              Change          2020      2019          Change              2020              2019              Change      

East

     2,835       1,816       56.1%      $ 1,320,436     $ 791,485       66.8%      $ 466     $ 436       6.9%  

Central

     2,398       1,655       44.9         1,200,149       839,004       43.0         500       507       (1.4)   

West

     3,170       1,240       155.6         1,706,861       644,459       164.9         538       520       3.5   
  

 

 

    

 

 

       

 

 

    

 

 

             

Total

     8,403       4,711       78.4%      $       4,227,446     $       2,274,948       85.8%      $ 503     $ 483       4.1%  
  

 

 

    

 

 

       

 

 

    

 

 

             


LOGO

 

Average Active Selling Communities:

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
           2020                  2019                  Change                  2020                  2019                  Change        

East

     139      152      (8.6)%        145      159      (8.8)%  

Central

     113      124      (8.9)        124      134      (7.5)  

West

     116      57      103.5        117      58      101.7  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     368      333      10.5%        386      351      10.0%  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Non-GAAP Financial Measures

In addition to the results reported in accordance with accounting principles generally accepted in the United States (“GAAP”), we have provided information in this press release relating to: (i) adjusted income before income taxes and related margin, (ii) EBITDA and adjusted EBITDA, (iii) adjusted net income and adjusted earnings per share, (iv) net homebuilding debt to capitalization ratio, and (v) adjusted home closings gross margin.

Adjusted income before income taxes (and related margin) is a non-GAAP financial measure that reflects our income before income taxes excluding the impact of purchase accounting adjustments related to the acquisition of William Lyon Homes (“WLH”), transaction expenses, loss on extinguishment of debt, inventory impairment and warranty charges and legal costs relating thereto and the write-off of our Chicago operations, as applicable. EBITDA and Adjusted EBITDA are non-GAAP financial measures that measure performance by adjusting net income before allocation to non-controlling interests to exclude interest income/(expense), net, amortization of capitalized interest, income taxes, depreciation and amortization (EBITDA), non-cash compensation expense, if any, purchase accounting adjustments relating to the acquisition of WLH, transaction expenses, loss on extinguishment of debt, inventory impairment and warranty charges and legal costs relating thereto and the write-off of our Chicago operations, as applicable. Adjusted net income and adjusted earnings per share are non-GAAP financial measures that reflect the net income available to the Company excluding the impact of purchase accounting adjustments relating to the acquisition of WLH, transaction expenses, loss on extinguishment of debt, inventory impairment and warranty charges and legal costs relating thereto, the write-off of our Chicago operations and the tax impact due to such adjustments, as applicable. Net homebuilding debt to capitalization ratio is a non-GAAP financial measure we calculate by dividing (i) total debt, less unamortized debt issuance costs/premiums and mortgage warehouse borrowings, net of unrestricted cash and cash equivalents, by (ii) total capitalization (the sum of net homebuilding debt and total stockholders’ equity). Adjusted home closings gross margin is a non-GAAP financial measure based on GAAP home closings gross margin (which is inclusive of capitalized interest), excluding purchase accounting adjustments relating to the acquisition of WLH and inventory impairment and warranty charges, as applicable.

Management uses these non-GAAP financial measures to evaluate our performance on a consolidated basis, as well as the performance of our regions, and to set targets for performance-based compensation. We also use the ratio of net homebuilding debt to total capitalization as an indicator of overall leverage and to evaluate our performance against other companies in the homebuilding industry. A reconciliation of our forward-looking net homebuilding debt to capitalization ratio to the most directly comparable GAAP financial measure cannot be provided without unreasonable effort because of the inherent difficulty of accurately forecasting the occurrence and financial impact of the adjusting items necessary for such reconciliation that have not yet occurred, are out of our control, or cannot be reasonably predicted. In the future, we may include additional adjustments in the above-described non-GAAP financial measures to the extent we deem them appropriate and useful to management and investors.


LOGO

 

We believe that adjusted income before income taxes and related margin, adjusted net income and adjusted earnings per share, as well as EBITDA and adjusted EBITDA, are useful for investors in order to allow them to evaluate our operations without the effects of various items we do not believe are characteristic of our ongoing operations or performance and also because such metrics assist both investors and management in analyzing and benchmarking the performance and value of our business. Adjusted EBITDA also provides an indicator of general economic performance that is not affected by fluctuations in interest rates or effective tax rates, levels of depreciation or amortization, or unusual items. Because we use the ratio of net homebuilding debt to total capitalization to evaluate our performance against other companies in the homebuilding industry, we believe this measure is also relevant and useful to investors for that reason. We believe that adjusted home closings gross margin is useful to investors because it allows investors to evaluate the performance of our homebuilding operations without the varying effects of items or transactions we do not believe are characteristic of our ongoing operations or performance.

These non-GAAP financial measures should be considered in addition to, rather than as a substitute for, the comparable U.S. GAAP financial measures of our operating performance or liquidity. Although other companies in the homebuilding industry may report similar information, their definitions may differ. We urge investors to understand the methods used by other companies to calculate similarly-titled non-GAAP financial measures before comparing their measures to ours.

Adjusted Net Income and Adjusted Earnings Per Share

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
($ in thousands, except per share data)    2020     2019     2020     2019  

Net income available to TMHC

   $ 94,419    $ 54,658    $ 243,439    $ 254,652 

William Lyon Homes related purchase accounting adjustments

     300      —        74,068      —   

Inventory impairment charges

     9,611      8,928      9,611      8,928 

Transaction expenses

     17,293      4,201      127,170      10,697 

Loss on extinguishment of debt, net

     —        —        10,247      5,806 

Warranty charge

     —        43,133      —        43,133 

Write-off Chicago operations

     —        13,285      —        13,285 

Legal cost relating to warranty charge

     —        6,800      —        6,800 

Tax impact due to above non-GAAP reconciling items

     (6,224     (17,632     (46,120     (20,578
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 115,399    $ 113,373    $ 418,415    $ 322,723 
  

 

 

   

 

 

   

 

 

   

 

 

 
        

Basic weighted average shares

     129,891      105,835      127,812      106,997 

Adjusted earnings per common share - Basic

   $ 0.89    $ 1.07    $ 3.27    $ 3.02 
        

Diluted weighted average shares

     132,052      107,406      129,170      108,289 

Adjusted earnings per common share - Diluted

   $ 0.87    $ 1.06    $ 3.24    $ 2.98 


LOGO

 

Adjusted Income Before Income Taxes and Related Margin

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
($ in thousands)    2020      2019      2020      2019  

Income before income taxes

   $ 119,090       $ 53,760       $ 324,117       $ 322,272   

William Lyon Homes related purchase accounting adjustments

     300         —         74,068         —   

Inventory impairment charges

     9,611         8,928         9,611         8,928   

Transaction expenses

     17,293         4,201         127,170         10,697   

Loss on extinguishment of debt, net

     —         —         10,247         5,806   

Warranty charge

     —         43,133         —         43,133   

Write-off Chicago operations

     —         13,285         —         13,285   

Legal cost relating to warranty charge

     —         6,800         —         6,800   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted income before income taxes

   $ 146,294       $ 130,107       $ 545,213       $ 410,921   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

   $ 1,557,502       $ 1,466,436       $ 6,129,320       $ 4,762,059   

Income before income taxes margin

     7.6%        3.7%        5.3%        6.8%  

Adjusted income before income taxes margin

     9.4%        8.9%        8.9%        8.6%  

Adjusted Home Closings Gross Margin

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
($ in thousands)    2020      2019      2020      2019  

Home closings revenue

   $ 1,487,434       $ 1,418,232       $ 5,863,652       $ 4,623,484   

Cost of home closings

   $ 1,214,834       $ 1,216,889       $ 4,887,757       $ 3,836,857   
  

 

 

    

 

 

    

 

 

    

 

 

 

Home closings gross margin

   $ 272,600       $ 201,343       $ 975,895       $ 786,627   

William Lyon Homes homebuilding related purchase accounting adjustments

     300         —         69,717         —   

Inventory impairment charges(1)

     9,611         9,384         9,611         9,384   

Warranty charge

     —         43,346         —         43,346   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted home closings gross margin

   $ 282,511       $ 254,073       $ 1,055,223       $ 839,357   
  

 

 

    

 

 

    

 

 

    

 

 

 

Home closings gross margin as a percentage of home closings revenue

     18.3%        14.2%        16.6%        17.0%  

Adjusted home closings gross margin as a percentage of home closings revenue

     19.0%        17.9%        18.0%        18.2%  
(1)

2019 includes $0.5 million of impairment relating to our Chicago operations write-off.


LOGO

 

EBITDA and Adjusted EBITDA Reconciliation

 

     Three Months Ended
December 31,
 
($ in thousands)    2020      2019  

Net income before allocation to non-controlling interests

   $ 96,662       $ 54,709   

Interest income, net

     (362)        (423)  

Amortization of capitalized interest

     28,612         30,614   

Income tax provision/(benefit)

     22,428         (949)  

Depreciation and amortization

     2,042         1,436   
  

 

 

    

 

 

 

EBITDA

   $ 149,382       $ 85,387   

Non-cash compensation expense

     4,869         3,827   

William Lyon Homes related purchase accounting adjustments

     300         —   

Inventory impairment charges

     9,611         8,928   

Transaction expenses

     17,293         4,201   

Warranty charge

     —         43,133   

Write off of Chicago operations

     —         13,285   

Legal cost relating to warranty charge

     —         6,800   
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 181,455       $ 165,561   
  

 

 

    

 

 

 

Total revenues

   $ 1,557,502       $ 1,466,436   

EBITDA as a percentage of total revenues

     9.6%        5.8%  

Adjusted EBITDA as a percentage of total revenues

     11.7%        11.3%  

Net Homebuilding Debt to Capitalization Ratio Reconciliation

 

($ in thousands)    As of
December 31, 2020
     As of
September 30, 2020
 

Total debt

   $ 2,928,395       $ 3,180,072   

Less unamortized debt issuance premiums, net

     2,365         2,526   

Less mortgage warehouse borrowings

     127,289         109,593   
  

 

 

    

 

 

 

Total homebuilding debt

   $ 2,798,741       $ 3,067,953   

Less cash and cash equivalents

     532,843         547,916   
  

 

 

    

 

 

 

Net homebuilding debt

   $ 2,265,898       $ 2,520,037   

Total equity

     3,593,750         3,542,135   
  

 

 

    

 

 

 

Total capitalization

   $ 5,859,648       $ 6,062,172   
  

 

 

    

 

 

 

Net homebuilding debt to capitalization ratio

     38.7%        41.6%