UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2014
or
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 1-35796
TRI Pointe Homes, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware | 27-3201111 | |
(State or other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) |
19520 Jamboree Road, Suite 200
Irvine, California 92612
(Address of principal executive offices) (Zip Code)
Registrants telephone number, including area code (949) 478-8600
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | ¨ | |||
Non-accelerated filer | x (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Registrants shares of common stock outstanding at November 1, 2014: 161,338,746
FORM 10-Q
INDEX
Page Number |
||||||
PART I. FINANCIAL INFORMATION | ||||||
Item 1. | 3 | |||||
Consolidated Balance Sheets as of September 30, 2014 (unaudited) and December 31, 2013 |
3 | |||||
4 | ||||||
5 | ||||||
6 | ||||||
Condensed Notes to Consolidated Financial Statements (unaudited) |
7 | |||||
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
29 | ||||
Item 3. | 48 | |||||
Item 4. | 48 | |||||
Part II. OTHER INFORMATION | ||||||
Item 1. | Legal Proceedings | 49 | ||||
Item 1A. | Risk Factors | 49 | ||||
Item 5. | Other Information | 65 | ||||
Item 6. | Exhibits | 67 | ||||
SIGNATURES | 69 |
- 2 -
CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
(unaudited) | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 147,683 | $ | 4,510 | ||||
Receivables |
26,943 | 60,397 | ||||||
Real estate inventories |
2,263,740 | 1,465,526 | ||||||
Investments in unconsolidated entities |
16,072 | 20,923 | ||||||
Goodwill and other intangible assets, net |
151,744 | 6,494 | ||||||
Deferred tax assets |
141,601 | 288,983 | ||||||
Other assets |
103,613 | 63,631 | ||||||
|
|
|
|
|||||
Total Assets |
$ | 2,851,396 | $ | 1,910,464 | ||||
|
|
|
|
|||||
Liabilities |
||||||||
Accounts payable |
$ | 62,464 | $ | 59,676 | ||||
Accrued expenses and other liabilities |
201,094 | 190,682 | ||||||
Notes payable and other borrowings |
277,128 | | ||||||
Senior notes |
887,130 | | ||||||
Debt payable to Weyerhaeuser |
| 834,589 | ||||||
|
|
|
|
|||||
Total Liabilities |
1,427,816 | 1,084,947 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 15) |
| | ||||||
Equity |
||||||||
Stockholders Equity: |
||||||||
Preferred stock, $0.01 par value, 50,000,000 shares authorized; no shares issued and outstanding as of September 30, 2014 and December 31, 2013, respectively |
| | ||||||
Common stock, $0.01 par value, 500,000,000 shares authorized; 161,338,746 and 129,700,000 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively |
1,613 | 1,297 | ||||||
Additional paid-in capital |
902,771 | 333,589 | ||||||
Retained earnings |
504,981 | 462,210 | ||||||
|
|
|
|
|||||
Total Stockholders Equity |
1,409,365 | 797,096 | ||||||
|
|
|
|
|||||
Noncontrolling interests |
14,215 | 28,421 | ||||||
Total Equity |
1,423,580 | 825,517 | ||||||
|
|
|
|
|||||
Total Liabilities and Equity |
$ | 2,851,396 | $ | 1,910,464 | ||||
|
|
|
|
See accompanying condensed notes to the unaudited consolidated financial statements.
- 3 -
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except share and per share amounts)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues: |
||||||||||||||||
Home sales |
$ | 471,801 | $ | 304,571 | $ | 1,023,312 | $ | 744,598 | ||||||||
Land and lot sales |
5,550 | 18,724 | 36,449 | 39,493 | ||||||||||||
Other operations |
569 | 573 | 8,854 | 3,128 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
477,920 | 323,868 | 1,068,615 | 787,219 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses: |
||||||||||||||||
Cost of home sales |
385,400 | 236,691 | 819,377 | 585,605 | ||||||||||||
Cost of land and lot sales |
2,317 | 10,428 | 30,245 | 31,087 | ||||||||||||
Other operations |
556 | 549 | 2,755 | 2,374 | ||||||||||||
Sales and marketing |
28,393 | 24,554 | 73,096 | 65,436 | ||||||||||||
General and administrative |
20,951 | 19,817 | 57,140 | 57,113 | ||||||||||||
Restructuring charges |
7,024 | 384 | 9,202 | 3,451 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
444,641 | 292,423 | 991,815 | 745,066 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
33,279 | 31,445 | 76,800 | 42,153 | ||||||||||||
Equity in (loss) income of unconsolidated entities |
(82 | ) | (101 | ) | (219 | ) | 167 | |||||||||
Transaction expenses |
(16,710 | ) | | (17,216 | ) | | ||||||||||
Other income (expense), net |
499 | 186 | (242 | ) | 1,739 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations before taxes |
16,986 | 31,530 | 59,123 | 44,059 | ||||||||||||
Provision for income taxes |
(6,021 | ) | (11,589 | ) | (16,352 | ) | (15,732 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations |
10,965 | 19,941 | 42,771 | 28,327 | ||||||||||||
Discontinued operations, net of income taxes |
| 218 | | 384 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 10,965 | $ | 20,159 | $ | 42,771 | $ | 28,711 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share |
||||||||||||||||
Basic |
||||||||||||||||
Continuing operations |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
Discontinued operations |
| 0.01 | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share |
$ | 0.07 | $ | 0.16 | $ | 0.31 | $ | 0.22 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
||||||||||||||||
Continuing operations |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
Discontinued operations |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding |
||||||||||||||||
Basic |
158,931,450 | 129,700,000 | 139,550,891 | 129,700,000 | ||||||||||||
Diluted |
159,158,706 | 130,699,408 | 140,213,655 | 131,164,474 |
See accompanying condensed notes to the unaudited consolidated financial statements.
- 4 -
CONSOLIDATED STATEMENT OF EQUITY
(unaudited)
(in thousands, except share amounts)
Number of | Additional | Total | ||||||||||||||||||||||||||
Common | Common | Paid-in | Retained | Stockholders | Noncontrolling | Total | ||||||||||||||||||||||
Shares | Stock | Capital | Earnings | Equity | Interests | Equity | ||||||||||||||||||||||
Balance at December 31, 2012 |
129,700,000 | $ | 1,297 | $ | 340,817 | $ | 611,665 | $ | 953,779 | $ | 39,948 | $ | 993,727 | |||||||||||||||
Net loss |
| | | (149,455 | ) | (149,455 | ) | | (149,455 | ) | ||||||||||||||||||
Return of capital to Weyerhaeuser |
| | (13,920 | ) | | (13,920 | ) | | (13,920 | ) | ||||||||||||||||||
Excess tax benefit of share-based awards, net |
| | 1,690 | | 1,690 | | 1,690 | |||||||||||||||||||||
Stock-based compensation expense |
| | 5,002 | | 5,002 | | 5,002 | |||||||||||||||||||||
Contributions from (distributions to) noncontrolling interests, net |
| | | | | (7,121 | ) | (7,121 | ) | |||||||||||||||||||
Net effect of consolidations, de-consolidations and other transactions |
| | | | | (4,406 | ) | (4,406 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at December 31, 2013 |
129,700,000 | 1,297 | 333,589 | 462,210 | 797,096 | 28,421 | 825,517 | |||||||||||||||||||||
Net income |
| | | 42,771 | 42,771 | | 42,771 | |||||||||||||||||||||
Capital contribution by Weyerhaeuser, net |
| | 61,687 | | 61,687 | | 61,687 | |||||||||||||||||||||
Common shares issued in connection with merger (Note 2) |
31,632,533 | 316 | 498,657 | | 498,973 | | 498,973 | |||||||||||||||||||||
Shares issued through stock plans |
6,213 | | | | | | | |||||||||||||||||||||
Excess tax benefit of share-based awards, net |
| | 1,320 | | 1,320 | | 1,320 | |||||||||||||||||||||
Stock-based compensation expense |
| | 7,518 | | 7,518 | | 7,518 | |||||||||||||||||||||
Contributions from (distributions to) noncontrolling interests, net |
| | | | | (18,703 | ) | (18,703 | ) | |||||||||||||||||||
Net effect of consolidations, de-consolidations and other transactions |
| | | | | 4,497 | 4,497 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at September 30, 2014 |
161,338,746 | $ | 1,613 | $ | 902,771 | $ | 504,981 | $ | 1,409,365 | $ | 14,215 | $ | 1,423,580 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying condensed notes to the unaudited consolidated financial statements.
- 5 -
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
Nine Months Ended | ||||||||
September 30, | ||||||||
2014 | 2013 | |||||||
Cash flows from operating activities |
||||||||
Net income |
$ | 42,771 | $ | 28,711 | ||||
Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
Depreciation and amortization |
10,578 | 9,219 | ||||||
Equity in (income) loss of unconsolidated entities, net |
219 | (167 | ) | |||||
Deferred income taxes, net |
21,937 | 9,008 | ||||||
Amortization of stock-based compensation |
7,518 | 3,704 | ||||||
Charges for impairment of assets |
1,124 | 1,245 | ||||||
Bridge commitment fee |
10,322 | | ||||||
Changes in assets and liabilities: |
||||||||
Real estate inventories |
(249,890 | ) | (178,954 | ) | ||||
Receivables |
34,107 | (4,832 | ) | |||||
Other assets |
(6,484 | ) | (13,936 | ) | ||||
Accounts payable |
(822 | ) | (7,594 | ) | ||||
Accrued expenses and other liabilities |
(11,874 | ) | 22,091 | |||||
Returns on investments in unconsolidated entities, net |
| 1,111 | ||||||
Other operating cash flows |
65 | 114 | ||||||
|
|
|
|
|||||
Net cash used in operating activities |
(140,429 | ) | (130,280 | ) | ||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Purchases of property and equipment |
(6,068 | ) | (8,755 | ) | ||||
Cash acquired in the merger |
53,800 | | ||||||
Proceeds from sale of property and equipment |
22 | 4 | ||||||
Investments in unconsolidated entities |
(573 | ) | (380 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
47,181 | (9,131 | ) | |||||
|
|
|
|
|||||
Cash flows from financing activities |
||||||||
Borrowings from notes payable |
50,000 | | ||||||
Proceeds from the issuance of senior notes |
886,698 | | ||||||
Debt issuance costs for senior notes |
(23,003 | ) | | |||||
Bridge commitment fee |
(10,322 | ) | | |||||
Changes in debt payable to Weyerhaeuser, net |
(623,589 | ) | 142,645 | |||||
Change in book overdrafts |
(22,492 | ) | 8,359 | |||||
Excess tax benefits of share-based awards |
1,572 | 1,697 | ||||||
Capital contribution from (distribution to) Weyerhaeuser |
(8,860 | ) | (13,225 | ) | ||||
Net proceeds of debt held by variable interest entities |
5,120 | | ||||||
Distributions to noncontrolling interests, net |
(18,703 | ) | | |||||
|
|
|
|
|||||
Net cash provided by financing activities |
236,421 | 139,476 | ||||||
|
|
|
|
|||||
Net increase in cash and cash equivalents |
143,173 | 65 | ||||||
Cash and cash equivalents beginning of period |
4,510 | 5,212 | ||||||
|
|
|
|
|||||
Cash and cash equivalents end of period |
$ | 147,683 | $ | 5,277 | ||||
|
|
|
|
See accompanying condensed notes to the unaudited consolidated financial statements.
- 6 -
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. | Organization, Basis of Presentation and Summary of Significant Accounting Policies |
Organization
TRI Pointe Homes, Inc. is engaged in the design, construction and sale of innovative single-family homes through its portfolio of six quality brands across eight states, including Maracay Homes in Arizona, Pardee Homes in California and Nevada, Quadrant Homes in Washington, Trendmaker Homes in Texas, TRI Pointe Homes in California and Colorado and Winchester homes in Maryland and Virginia. Unless the context herein otherwise requires, the terms we, us, our, TRI Pointe and the Company refer to TRI Pointe Homes, Inc. and its consolidated subsidiaries.
Basis of Presentation
The accompanying financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) as contained within the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) for interim financial information and the rules and regulations of the Securities and Exchange Commission (SEC). Accordingly, certain information and footnote disclosures normally included in the annual financial statements prepared in accordance with GAAP have been condensed or omitted.
In our opinion, the accompanying unaudited consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly our consolidated financial position as of September 30, 2014, the results of our consolidated operations for the three and nine months ended September 30, 2014 and 2013, and our consolidated cash flows for the nine months ended September 30, 2014 and 2013. The results of our consolidated operations for the three and nine months ended September 30, 2014 are not necessarily indicative of the results to be expected for the full year due to the merger described below under Reverse Acquisition as well as seasonal variations in operating results and other factors. The consolidated balance sheet at December 31, 2013 has been taken from the audited consolidated financial statements as of that date. These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2013, which are contained in our Annual Report on Form 10-K for that period and the audited consolidated financial statements of Weyerhaeuser Real Estate Company for the year ended December 31, 2013, which are contained in our proxy statement for our 2014 Annual Meeting of Stockholders.
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries as described in Reverse Acquisition below. All significant intercompany accounts have been eliminated upon consolidation. Certain prior period amounts have been reclassified to conform to the current period presentation. Subsequent events have been evaluated through the date the financial statements were issued.
Reverse Acquisition
On July 7, 2014 (the Closing Date), TRI Pointe consummated the previously announced merger (the Merger) of our wholly owned subsidiary, Topaz Acquisition, Inc. (Merger Sub), with and into Weyerhaeuser Real Estate Company (WRECO), with WRECO surviving the Merger and becoming our wholly owned subsidiary, as contemplated by the Transaction Agreement, dated as of November 3, 2013 (the Transaction Agreement), by and among us, Weyerhaeuser Company (Weyerhaeuser), the Company, WRECO and Merger Sub. The Merger is accounted for in accordance with ASC Topic 805, Business Combinations (ASC 805). For accounting purposes, the Merger is treated as a reverse acquisition and WRECO is considered the accounting acquirer. Accordingly, WRECO is reflected as the predecessor and acquirer and therefore the accompanying consolidated financial statements reflect the historical consolidated financial statements of WRECO for all periods presented and do not include the historical financial statements of TRI Pointe prior to the Closing Date. Subsequent to the Closing Date, the consolidated financial statements reflect the results of the combined company. See Note 2, Merger with Weyerhaeuser Real Estate Company, for further information on the Merger. In the Merger, each issued and outstanding WRECO common share was converted into 1.297 shares of TRI Pointe common stock. The historical issued and outstanding WRECO common shares have been recast in all periods presented to reflect this conversion.
- 7 -
Use of Estimates
Our financial statements have been prepared in accordance with GAAP. The preparation of these financial statements requires our management to make estimates and judgments that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of costs and expenses during the reporting period. On an ongoing basis, our management evaluates its estimates and judgments. Our management bases its estimates and judgments on historical experience and on various other factors that we believe to be reasonable under the circumstances. Actual results may differ from our estimates.
Cash and Cash Equivalents and Concentration of Credit Risk
We define cash and cash equivalents as cash on hand, demand deposits with financial institutions, and short-term liquid investments with an initial maturity date of less than three months. The Companys cash balances exceed federally insurable limits. The Company monitors the cash balances in its operating accounts and adjusts the cash balances as appropriate; however, these cash balances could be impacted if the underlying financial institutions fail or are subject to other adverse conditions in the financial markets. To date, the Company has experienced no loss or lack of access to cash in its operating accounts.
Real Estate Inventories and Cost of Sales
We capitalize pre-acquisition, land, development and other allocated costs, including interest, during development and home construction. Applicable costs incurred after development or construction is substantially complete are charged to selling, general and administrative, and other expenses as appropriate. Pre-acquisition costs, including non-refundable land deposits, are expensed to cost of home sales when we determine continuation of the respective project is not probable. In accordance with ASC Topic 835, Interest (ASC 835), interest capitalized as a cost of inventories owned is included in cost of sales as related units or lots are sold. To the extent our debt exceeds our qualified assets as defined in ASC 835, we expense a portion of the interest incurred by us. Qualified assets represent projects that are actively under development.
Land, development and other common costs are typically allocated to inventory using a methodology that approximates the relative-sales-value method. Home construction costs per production phase are recorded using the specific identification method. Cost of sales for homes closed includes the allocation of construction costs of each home and all applicable land acquisition, land development and related common costs (both incurred and estimated to be incurred) based upon the relative-sales-value of the home within each community. Changes to estimated total development costs subsequent to initial home closings in a community are generally allocated on a relative-sales-value method to remaining homes in the community. Inventory is stated at cost, unless the carrying amount is determined not to be recoverable, in which case inventory is written down to fair value. We review our real estate assets in each community for indicators of impairment. Real estate assets include projects actively selling and projects under development or held for future development. Indicators of impairment include, but are not limited to, decreases in local housing market values and selling prices of comparable homes, decreases in gross margins and sales absorption rates, costs in excess of budget, and actual or projected cash flow losses.
If there are indications of impairment, we perform a detailed budget and cash flow review of the applicable community to determine whether the estimated remaining undiscounted future cash flows of the community are more or less than the assets carrying value. If the undiscounted cash flows are more than the assets carrying value, no impairment adjustment is required. However, if the undiscounted cash flows are less than the assets carrying value, the asset is deemed impaired and is written down to fair value. These impairment evaluations require us to make estimates and assumptions regarding future conditions, including timing and amounts of development costs and sales prices of real estate assets, to determine if expected future undiscounted cash flows will be sufficient to recover the assets carrying value.
When estimating undiscounted cash flows of a community, we make various assumptions, including: (i) expected sales prices and sales incentives to be offered, including the number of homes available, pricing and incentives being offered by us or other builders in other communities, and future sales price adjustments based on market and economic trends; (ii) expected sales pace and cancellation rates based on local housing market conditions, competition and historical trends; (iii) costs expended to date and expected to be incurred including, but not limited to, land and land development costs, home construction costs, interest costs, indirect construction and overhead costs, and selling and marketing costs; (iv) alternative product offerings that may be offered which could have an impact on sales pace, sales price and/or building costs; and (v) alternative uses for the property.
- 8 -
Many assumptions are interdependent and a change in one may require a corresponding change to other assumptions. For example, increasing or decreasing sales absorption rates has a direct impact on the estimated per unit sales price of a home, the level of time-sensitive costs (such as indirect construction, overhead and carrying costs), and selling and marketing costs (such as model maintenance costs and advertising costs). Depending on the underlying objective of the community, assumptions could have a significant impact on the projected cash flow analysis. For example, if our objective is to preserve operating margins, our cash flow analysis will be different than if the objective is to increase sales. These objectives may vary significantly from community to community and over time. If an asset is considered impaired, impairment is determined by the amount the assets carrying value exceeds its fair value. Fair value is determined based on estimated future cash flows discounted for inherent risks associated with real estate assets. These discounted cash flows are impacted by expected risk based on estimated land development, construction and delivery timelines, market risk of price erosion, uncertainty of development or construction cost increases; and other risks specific to the asset or market conditions where the asset is located when assessment is made. These factors are specific to each community and may vary among communities.
Revenue Recognition
In accordance with ASC Topic 360, Property, Plant, and Equipment, revenues from home sales and other real estate sales are recorded and a profit is recognized when the respective units are delivered. Home sales and other real estate sales are closed when all conditions of escrow are met, including delivery of the home or other real estate asset, title passage, appropriate consideration is received and collection of associated receivables, if any, is reasonably assured. Sales incentives are a reduction of revenues when the respective unit is closed. When it is determined that the earnings process is not complete, the sale and the related profit are deferred for recognition in future periods. The profit we record is based on the calculation of cost of sales, which is dependent on our allocation of costs, as described in more detail above in the section entitled Real Estate Inventories and Cost of Sales.
Warranty Reserves
Estimated future direct warranty costs are accrued and charged to cost of home sales in the period when the related home sales revenues are recognized. Amounts accrued are based upon historical experience rates. We also consider historical experience of our peers. Indirect warranty overhead salaries and related costs are charged to the reserve in the period incurred. We assess the adequacy of our warranty accrual on a quarterly basis and adjust the amounts recorded if necessary. Our warranty accrual is included in accrued expenses and other liabilities in the accompanying consolidated balance sheets.
Investments in Unconsolidated Entities
We have investments in unconsolidated entities over which we have significant influence that we account for using the equity method with taxes provided on undistributed earnings. We record earnings and accrue taxes in the period that the earnings are recorded by our affiliates. Under the equity method, our share of the unconsolidated entities earnings or loss is included in equity in income of unconsolidated entities in the accompanying consolidated statement of operations. We evaluate our investments in unconsolidated entities for impairment when events and circumstances indicate that the carrying value of the investment may not be recoverable.
Variable Interest Entities
The Company accounts for variable interest entities in accordance with ASC Topic 810, Consolidation (ASC 810). Under ASC 810, a variable interest entity (VIE) is created when: (a) the equity investment at risk in the entity is not sufficient to permit the entity to finance its activities without additional subordinated financial support provided by other parties, including the equity holders; (b) the entitys equity holders as a group (i) lack the direct or indirect ability to make decisions about the entity, (ii) are not obligated to absorb expected losses of the entity or (iii) do not have the right to receive expected residual returns of the entity; or (c) the entitys equity holders have voting rights that are not proportionate to their economic interests, and the activities of the entity involve, or are conducted on behalf of, the equity holder with disproportionately few voting rights. If an entity is deemed to be a VIE pursuant to ASC 810, the enterprise that has both (a) the power to direct the activities of a VIE that most significantly impact the entitys economic performance and (b) the obligation to absorb the expected losses of the entity or right to receive benefits from the entity that could be potentially significant to the VIE is considered the primary beneficiary and must consolidate the VIE.
Under ASC 810, a non-refundable deposit paid to an entity is deemed to be a variable interest that will absorb some or all of the entitys expected losses if they occur. Our land purchase and lot option deposits generally represent our maximum exposure to the land seller if we elect not to purchase the optioned property. In some instances, we may also expend funds for
- 9 -
due diligence, development and construction activities with respect to optioned land prior to takedown. Such costs are classified as inventories owned, which we would have to write off should we not exercise the option. Therefore, whenever we enter into a land option or purchase contract with an entity and make a non-refundable deposit, a VIE may have been created. In accordance with ASC 810, we perform ongoing reassessments of whether we are the primary beneficiary of a VIE.
Stock-Based Compensation
We account for share-based awards in accordance with ASC Topic 718, Compensation-Stock Compensation (ASC 718). ASC 718 requires that the cost resulting from all share-based payment transactions be recognized in the financial statements. ASC 718 requires all entities to apply a fair-value-based measurement method in accounting for share-based payment transactions with employees.
Sales and Marketing Expense
Sales and marketing costs incurred to sell real estate projects are capitalized if they are reasonably expected to be recovered from the sale of the project or from incidental operations and are incurred for tangible assets that are used directly through the selling period to aid in the sale of the project or services that have been performed to obtain regulatory approval of sales. All other selling expenses and other marketing costs are expensed in the period incurred.
Income Taxes
Income taxes are accounted for in accordance with ASC Topic 740, Income Taxes (ASC 740). The provision for, or benefit from, income taxes is calculated using the asset and liability method, under which deferred tax assets and liabilities are recorded based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are evaluated on a quarterly basis to determine if adjustments to the valuation allowance are required. In accordance with ASC 740, we assess whether a valuation allowance should be established based on the consideration of all available evidence using a more likely than not standard with respect to whether deferred tax assets will be realized. The ultimate realization of deferred tax assets depends primarily on the generation of future taxable income during the periods in which the differences become deductible. The value of our deferred tax assets will depend on applicable income tax rates. Judgment is required in determining the future tax consequences of events that have been recognized in our consolidated financial statements and/or tax returns. Differences between anticipated and actual outcomes of these future tax consequences could have a material impact on our consolidated financial statements.
ASC 740 defines the methodology for recognizing the benefits of uncertain tax return positions as well as guidance regarding the measurement of the resulting tax benefits. These provisions require an enterprise to recognize the financial statement effects of a tax position when it is more likely than not, based on the technical merits, that the position will be sustained upon examination. In addition, these provisions provide guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. The evaluation of whether a tax position meets the more-likely-than-not recognition threshold requires a substantial degree of judgment by management based on the individual facts and circumstances. Actual results could differ from estimates.
Recently Issued Accounting Standards
In April 2014, the FASB issued amendments to Accounting Standards Update 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity. The update requires that a disposal representing a strategic shift that has (or will have) a major effect on an entitys financial results or a business activity classified as held for sale should be reported as discontinued operations. The amendments also expand the disclosure requirements for discontinued operations and add new disclosures for individually significant dispositions that do not qualify as discontinued operations. The amendments are effective prospectively for fiscal years, and interim reporting periods within those years, beginning after December 15, 2014 (early adoption is permitted only for disposals that have not been previously reported). The implementation of the amended guidance is not expected to have a material impact on our consolidated financial position or results of operations.
In May 2014, the FASB issued Accounting Standards Update 2014-09, Revenue from Contracts with Customers (ASU 2014-09). The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: identify the contract(s) with a customer; identify the performance obligations in the contract; determine the transaction price; allocate the transaction price to the performance obligations in the contract; and recognize revenue when (or as) the entity satisfies a performance obligation. ASU 2014-09 supersedes the revenue-recognition requirements in ASC Topic 605, Revenue Recognition, most industry-specific guidance throughout the industry topics of the accounting standards codification, and some cost guidance related to construction-type and production-type contracts. ASU 2014-09 is effective for public entities for the annual periods ending after December 15, 2016, and for annual and interim periods thereafter. Early adoption is not permitted. Companies may use either a full retrospective or a modified retrospective approach to adopt ASU 2014-09. We are currently evaluating the potential impact of adopting this guidance on our consolidated financial statements.
- 10 -
In August 2014, the FASB issued Accounting Standards Update No. 2014-15, Presentation of Financial Statements Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entitys Ability to Continue as a Going Concern (ASU 2014-15), which requires management to evaluate, in connection with preparing financial statements for each annual and interim reporting period, whether there are conditions or events, considered in the aggregate, that raise substantial doubt about an entitys ability to continue as a going concern within one year after the date that the financial statements are issued (or within one year after the date that the financial statements are available to be issued when applicable) and provide related disclosures. ASU 2014-15 is effective for the annual period ending after December 15, 2016, and for annual and interim periods thereafter. Early adoption is permitted. We believe the adoption of this guidance will not have a material effect on our consolidated financial statements.
2. | Merger with Weyerhaeuser Real Estate Company |
In the Merger, TRI Pointe issued 129,700,000 shares of TRI Pointe common stock to the former holders of WRECO common shares, together with cash in lieu of any fractional shares. On the Closing Date, WRECO became a wholly owned subsidiary of TRI Pointe. Immediately following the consummation of the Merger, the ownership of TRI Pointe common stock on a fully diluted basis was as follows: (i) the WRECO common shares held by former Weyerhaeuser shareholders were converted into the right to receive, in the aggregate, approximately 79.6% of the then outstanding TRI Pointe common stock, (ii) the TRI Pointe common stock outstanding immediately prior to the consummation of the Merger represented approximately 19.4% of the then outstanding TRI Pointe common stock, and (iii) the outstanding equity awards of WRECO and TRI Pointe employees represented the remaining 1.0% of the then outstanding TRI Pointe common stock. On the Closing Date, the former direct parent entity of WRECO paid TRI Pointe $31.5 million in cash in accordance with the Transaction Agreement.
Assumption of Senior Notes
On the Closing Date, TRI Pointe assumed WRECOs obligations as issuer of $450 million aggregate principal amount of its 4.375% Senior Notes due 2019 (the 2019 Notes) and $450 million aggregate principal amount of its 5.875% Senior Notes due 2024 (the 2024 Notes and together with the 2019 Notes, the Senior Notes). Additionally, WRECO and certain of its subsidiaries (collectively, the Guarantors) entered into supplemental indentures pursuant to which they guaranteed TRI Pointes obligations with respect to the Senior Notes. The Guarantors also entered into a joinder agreement to the Purchase Agreement, dated as of June 4, 2014, among WRECO, TRI Pointe, and the initial purchasers of the Senior Notes (collectively, the Initial Purchasers), pursuant to which the Guarantors became parties to the Purchase Agreement. Additionally, TRI Pointe and the Guarantors entered into joinder agreements to the Registration Rights Agreements, dated as of June 13, 2014, among WRECO and the Initial Purchasers with respect to the Senior Notes, pursuant to which TRI Pointe and the Guarantors were joined as parties to the Registration Rights Agreements.
The net proceeds of approximately $861.3 million from the offering of the Senior Notes were deposited into two separate escrow accounts following the closing of the offering on June 13, 2014. Upon release of the escrowed funds on the Closing Date and prior to the consummation of the Merger, WRECO paid approximately $743.7 million in cash to its former direct parent, which cash was retained by Weyerhaeuser and its subsidiaries (other than WRECO and its subsidiaries). The payment consisted of the $739.0 million Payment Amount (as defined in the Transaction Agreement) as well as approximately $4.7 million in payment of all unpaid interest on the debt payable to Weyerhaeuser that accrued from November 3, 2013 to the Closing Date. The remaining $117.6 million of proceeds was retained by TRI Pointe.
Transaction Expenses
Advisory, financing, integration and other transaction costs directly related to the Merger, excluding the impact of restructuring costs and purchase accounting adjustments, totaled $16.7 million and $17.2 million during the three and nine months ended September 30, 2014, respectively. The Company expects to incur additional expenses in connection with the Merger during the three months ended December 31, 2014. See Note 3, Restructuring, for a discussion of the restructuring costs incurred in connection with the Merger.
Fair Value of Assets and Liabilities Acquired
The following table summarizes the calculation of the fair value of the total consideration transferred and the provisional amounts recognized as of the Closing Date (in thousands, except shares and closing stock price):
- 11 -
Calculation of consideration transferred |
||||
TRI Pointe shares outstanding |
31,632,533 | |||
TRI Pointe closing stock price on July 7, 2014 |
$ | 15.85 | ||
|
|
|||
Consideration attributable to common stock |
$ | 501,376 | ||
Consideration attributable to TRI Pointe equity awards |
1,072 | |||
|
|
|||
Total consideration transferred |
$ | 502,448 | ||
|
|
|||
Assets acquired and liabilities assumed |
||||
Cash and cash equivalents |
$ | 53,800 | ||
Accounts receivable |
654 | |||
Real estate inventories |
554,038 | |||
Intangible asset |
13,200 | |||
Goodwill |
132,451 | |||
Other assets |
28,060 | |||
|
|
|||
Total assets acquired |
782,203 | |||
|
|
|||
Accounts payable |
26,105 | |||
Accrued expenses and other liabilities |
26,522 | |||
Notes payable and other borrowings |
227,128 | |||
|
|
|||
Total liabilities assumed |
279,755 | |||
|
|
|||
Total net assets acquired |
$ | 502,448 | ||
|
|
Cash and cash equivalents, accounts receivable, other assets, accounts payable, accrued payroll liabilities, and accrued expenses and other liabilities were generally stated at historical carrying values given the short-term nature of these assets and liabilities. Notes payable and other borrowings are stated at carrying value due to the limited amount of time since the notes payable and other borrowings were entered into prior to the Closing Date.
The Company determined the fair value of real estate inventories on a community-by-community basis primarily using a combination of market-comparable land transactions, land residual analysis and discounted cash flow models. The estimated fair value is significantly impacted by estimates related to expected average selling prices, sales pace, cancellation rates and construction and overhead costs. Such estimates must be made for each individual community and may vary significantly between communities.
The fair value of the acquired intangible asset was determined based on a valuation performed by an independent valuation specialist. The $13.2 million intangible asset is related to the TRI Pointe trade name which is deemed to have an indefinite useful life.
Goodwill is primarily attributed to expected synergies from combining WRECOs and TRI Pointes existing businesses, including, but not limited to, expected cost synergies from overhead savings resulting from streamlining certain redundant corporate functions, improved operating efficiencies, including provision of certain corporate level administrative and support functions at a lower cost than was historically allocated to WRECO for such services by its former direct parent, and growth of ancillary operations in various markets as permitted under applicable law, including a mortgage business, a title company and other ancillary operations. The Company also anticipates opportunities for growth through expanded geographic and customer segment diversity and the ability to leverage additional brands.
The Company has completed the majority of its business combination accounting as of September 30, 2014 and expects to substantially complete the remainder in the fourth quarter of 2014. As of September 30, 2014, the Company had not completed its final review of the valuation of acquired inventory, investments in unconsolidated entities, income taxes and deferred income tax assets and liabilities, and certain other assets and liabilities. Final determinations of the values of assets acquired and liabilities assumed may result in adjustments to the values presented above and a corresponding adjustment to goodwill.
Supplemental Pro Forma Information
The following represents unaudited pro forma operating results as if the acquisition had been completed as of January 1, 2013 (in thousands):
- 12 -
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Total revenues |
$ | 479,879 | $ | 382,407 | $ | 1,230,722 | $ | 924,733 | ||||||||
Net income |
$ | 21,934 | $ | 25,192 | $ | 66,902 | $ | 30,795 | ||||||||
Earnings per share - basic |
$ | 0.14 | $ | 0.16 | $ | 0.41 | $ | 0.19 | ||||||||
Earnings per share - diluted |
$ | 0.14 | $ | 0.16 | $ | 0.41 | $ | 0.19 |
The unaudited pro forma operating results have been determined after adjusting the operating results of TRI Pointe to reflect the purchase accounting and other acquisition adjustments including interest expense associated with the debt used to fund a portion of the Merger. The unaudited pro forma results do not reflect any cost savings, operating synergies or other enhancements that we may achieve as a result of the Merger or the costs necessary to integrate the operations to achieve these cost savings and synergies. Accordingly, the unaudited pro forma amounts are for comparative purposes only and may not necessarily reflect the results of operations had the Merger been completed at the beginning of the period or be indicative of the results we will achieve in the future.
3. | Restructuring |
In connection with the Merger, the Company initiated a restructuring plan to reduce duplicate corporate and divisional overhead costs and expenses. In addition, the predecessor previously recognized restructuring expenses related to general cost reduction initiatives. Restructuring costs were comprised of the following (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Employee-related costs |
$ | 6,817 | $ | | $ | 8,124 | $ | 63 | ||||||||
Lease termination costs |
207 | 384 | 1,078 | 3,388 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 7,024 | $ | 384 | $ | 9,202 | $ | 3,451 | ||||||||
|
|
|
|
|
|
|
|
Employee-related costs incurred during the three months ended September 30, 2014 included employee retention and severance-related expenses of $5.5 million and stock-based compensation expense of $1.3 million for employees terminated during the period. Lease termination costs of $207,000 and $384,000 during the three months ended September 30, 2014 and 2013, respectively, relate to contract terminations as a result of general cost reduction initiatives. Employee-related costs incurred during the nine months ended September 30, 2014 included employee retention and severance-related expenses of $6.8 million and stock-based compensation expense of $1.3 million for employees terminated during the period. Lease termination costs of $1.1 million and $3.4 million during the nine months ended September 30, 2014 and 2013, respectively, relate to contract terminations as a result of general cost reduction initiatives. The Company expects to incur additional employee-related restructuring costs during the remainder of 2014.
Changes in employee-related restructuring reserves were as follows (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Accrued employee-related costs, beginning of period |
$ | | $ | | $ | 4,336 | $ | 28 | ||||||||
Current year charges |
5,550 | | 6,857 | 63 | ||||||||||||
Payments |
(1,576 | ) | | (7,219 | ) | (91 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Accrued employee-related costs, end of period |
$ | 3,974 | $ | | $ | 3,974 | $ | | ||||||||
|
|
|
|
|
|
|
|
Changes in lease termination related restructuring reserves were as follows (in thousands):
- 13 -
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Accrued lease termination costs, beginning of period |
$ | 2,454 | $ | 3,637 | $ | 3,506 | $ | 2,335 | ||||||||
Current year charges |
207 | 384 | 1,078 | 3,388 | ||||||||||||
Payments |
(902 | ) | (1,129 | ) | (2,825 | ) | (2,831 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Accrued lease termination costs, end of period |
$ | 1,759 | $ | 2,892 | $ | 1,759 | $ | 2,892 | ||||||||
|
|
|
|
|
|
|
|
Employee and lease termination restructuring reserves are included in accrued expenses and other liabilities on our consolidated balance sheets.
4. | Segment Information |
Our operations consist of six homebuilding companies where we acquire and develop land and construct and sell single-family homes. In accordance with ASC Topic 280, Segment Reporting, in determining the most appropriate reportable segments, we considered similar economic and other characteristics, including product types, average selling prices, gross profits, production processes, suppliers, subcontractors, regulatory environments, land acquisition results, and underlying demand and supply. Based on our aggregation analysis, we have not exercised any aggregation of our operating segments, which are represented by the following six reportable segments: Maracay, consisting of operations in Arizona; Pardee, consisting of operations in California and Nevada; Quadrant, consisting of operations in Washington; Trendmaker, consisting of operations in Texas; TRI Pointe, consisting of operations in California and Colorado; and Winchester, consisting of operations in Maryland and Virginia.
Corporate is a non-operating segment that develops and implements company-wide strategic initiatives and provides support to our homebuilding reporting segments by centralizing certain administrative functions, such as marketing, legal, accounting, treasury, insurance and risk management, information technology and human resources, to benefit from economies of scale. Our Corporate non-operating segment also includes general and administrative expenses related to operating our corporate headquarters. A portion of the expenses incurred by Corporate is allocated to the homebuilding reporting segments.
The reportable segments follow the same accounting policies as our consolidated financial statements described in Note 1. Operational results of each reportable segment are not necessarily indicative of the results that would have been achieved had the reportable segment been an independent, stand-alone entity during the periods presented.
Total revenues and income from continuing operations before income taxes for each of our reportable segments were as follows (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Total revenues |
||||||||||||||||
Maracay |
$ | 37,301 | $ | 42,391 | $ | 107,576 | $ | 81,210 | ||||||||
Pardee |
134,409 | 129,650 | 352,118 | 319,286 | ||||||||||||
Quadrant |
32,919 | 29,931 | 96,958 | 87,982 | ||||||||||||
Trendmaker |
69,711 | 72,243 | 198,867 | 193,323 | ||||||||||||
TRI Pointe |
123,445 | | 123,445 | | ||||||||||||
Winchester |
80,135 | 49,653 | 189,651 | 105,418 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 477,920 | $ | 323,868 | $ | 1,068,615 | $ | 787,219 | |||||||||
|
|
|
|
|
|
|
|
- 14 -
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Income from continuing operations before taxes |
||||||||||||||||
Maracay |
$ | 2,212 | $ | 2,496 | $ | 8,222 | $ | 2,203 | ||||||||
Pardee |
21,787 | 25,714 | 47,580 | 42,865 | ||||||||||||
Quadrant |
649 | (73 | ) | 6,889 | 1,061 | |||||||||||
Trendmaker |
7,327 | 8,052 | 21,529 | 20,964 | ||||||||||||
TRI Pointe |
8,685 | | 8,685 | | ||||||||||||
Winchester |
6,941 | 5,663 | 17,978 | 6,570 | ||||||||||||
Corporate(1) |
(30,615 | ) | (10,322 | ) | (51,760 | ) | (29,604 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 16,986 | $ | 31,530 | $ | 59,123 | $ | 44,059 | |||||||||
|
|
|
|
|
|
|
|
(1) | Includes $16.7 million and $17.2 million of Merger related transaction costs and $7.0 and $9.2 million of restructuring charges for the three and nine months ended September 30, 2014, respectively. |
Total real estate inventories and total assets for each of our reportable segments, as of the date indicated, were as follows (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Real estate inventories |
||||||||
Maracay |
$ | 152,969 | $ | 131,380 | ||||
Pardee |
929,548 | 875,618 | ||||||
Quadrant |
159,989 | 113,088 | ||||||
Trendmaker |
157,997 | 130,973 | ||||||
TRI Pointe |
596,799 | | ||||||
Winchester |
266,438 | 214,467 | ||||||
|
|
|
|
|||||
$ | 2,263,740 | $ | 1,465,526 | |||||
|
|
|
|
|||||
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Total assets |
||||||||
Maracay |
$ | 167,567 | $ | 138,552 | ||||
Pardee |
1,079,693 | 976,262 | ||||||
Quadrant |
185,880 | 125,456 | ||||||
Trendmaker |
176,834 | 134,628 | ||||||
TRI Pointe |
597,232 | | ||||||
Winchester |
346,404 | 234,419 | ||||||
Corporate and Other |
297,786 | 301,147 | ||||||
|
|
|
|
|||||
$ | 2,851,396 | $ | 1,910,464 | |||||
|
|
|
|
- 15 -
5. | Earnings Per Share |
The following table sets forth the components used in the computation of basic and diluted earnings per share (in thousands, except share and per share amounts):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Numerator: |
||||||||||||||||
Income from continuing operations |
$ | 10,965 | $ | 19,941 | $ | 42,771 | $ | 28,327 | ||||||||
Discontinued operations, net of income taxes |
| 218 | | 384 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 10,965 | $ | 20,159 | $ | 42,771 | $ | 28,711 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: |
||||||||||||||||
Basic weighted-average shares outstanding |
158,931,450 | 129,700,000 | 139,550,891 | 129,700,000 | ||||||||||||
Effect of dilutive shares: |
||||||||||||||||
Stock options and unvested restricted stock units |
227,256 | 999,408 | 662,764 | 1,464,474 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted weighted-average shares outstanding |
159,158,706 | 130,699,408 | 140,213,655 | 131,164,474 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share |
||||||||||||||||
Basic |
||||||||||||||||
Continuing operations |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
Discontinued operations |
| 0.01 | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share |
$ | 0.07 | $ | 0.16 | $ | 0.31 | $ | 0.22 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
||||||||||||||||
Continuing operations |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
Discontinued operations |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Antidilutive stock options not included in diluted earnings per share |
3,634,614 | | | | ||||||||||||
|
|
|
|
|
|
|
|
6. | Receivables |
Receivables consisted of the following (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Accounts receivable, net |
$ | 15,881 | $ | 8,649 | ||||
Warranty insurance receivable |
10,762 | 12,489 | ||||||
Notes and contracts receivable |
300 | 39,259 | ||||||
|
|
|
|
|||||
Total receivables |
$ | 26,943 | $ | 60,397 | ||||
|
|
|
|
7. | Real Estate Inventories |
Real estate inventories consisted of the following (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Real estate inventories owned: |
||||||||
Homes completed or under construction |
$ | 567,359 | $ | 308,856 | ||||
Land under development |
1,272,041 | 760,731 | ||||||
Land held for future use |
249,561 | 264,120 | ||||||
Model homes |
93,049 | 53,351 | ||||||
|
|
|
|
|||||
Total real estate inventories owned |
2,182,010 | 1,387,058 | ||||||
Real estate inventories not owned: |
||||||||
Land purchase and land option deposits |
50,531 | 38,788 | ||||||
Consolidated inventory held by VIEs |
31,199 | 39,680 | ||||||
|
|
|
|
|||||
Total real estate inventories not owned |
81,730 | 78,468 | ||||||
|
|
|
|
|||||
Total real estate inventories |
$ | 2,263,740 | $ | 1,465,526 | ||||
|
|
|
|
- 16 -
Homes completed or under construction is comprised of costs associated with homes in various stages of construction and includes direct construction and related land acquisition and land development costs. Land under development primarily consists of land acquisition and land development costs, which include capitalized interest and real estate taxes, associated with land undergoing improvement activity. Land held for future use principally reflects land acquisition and land development costs related to land where development activity has not yet begun or has been suspended, but is expected to occur in the future.
Real estate inventories not owned represents deposits related to land purchase and land option agreements as well as consolidated inventory held by a VIE. For further details, see Note 9, Variable Interest Entities.
Interest incurred, capitalized and expensed were as follows (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Interest incurred |
$ | 15,129 | $ | 5,744 | $ | 25,718 | $ | 16,348 | ||||||||
Interest capitalized |
(14,839 | ) | (4,916 | ) | (22,987 | ) | (14,142 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expensed |
$ | 290 | $ | 828 | $ | 2,731 | $ | 2,206 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Capitalized interest in beginning inventory |
$ | 113,765 | $ | 145,930 | $ | 138,233 | $ | 155,823 | ||||||||
Interest capitalized as a cost of inventory |
14,839 | 4,916 | 22,987 | 14,142 | ||||||||||||
Interest previously capitalized as a cost of inventory, included in cost of sales |
(7,835 | ) | (8,730 | ) | (40,451 | ) | (27,849 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Capitalized interest in ending inventory |
$ | 120,769 | $ | 142,116 | $ | 120,769 | $ | 142,116 | ||||||||
|
|
|
|
|
|
|
|
Interest is capitalized to real estate inventory during development and other qualifying activities. Interest that is capitalized to real estate inventory is included in cost of home sales as related units are delivered. Interest that is expensed as incurred is included in other income (expense).
Real estate inventory impairments and land option abandonments
Real estate inventory impairments and land option abandonments consisted of the following (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Real estate inventory impairments |
$ | 248 | $ | 230 | $ | 300 | $ | 592 | ||||||||
Land option abandonments and pre-acquisition costs |
304 | 319 | 824 | 653 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 552 | $ | 549 | $ | 1,124 | $ | 1,245 | |||||||||
|
|
|
|
|
|
|
|
Impairments of homebuilding assets and related charges relate primarily to projects or communities held for development. Within a community that is held for development, there may be individual homes or parcels of land that are currently held for sale. Impairment charges recognized as a result of adjusting individual held-for-sale assets within a community to estimated fair value less cost to sell are also included in the total impairment charges above.
In addition to owning land and residential lots, we also have option agreements to purchase land and lots at a future date. We have option deposits and capitalized pre-acquisition costs associated with the optioned land and lots. When the economics of a project no longer support acquisition of the land or lots under option, we may elect not to move forward with the acquisition. Option deposits and capitalized pre-acquisition costs associated with the assets under option may be forfeited at that time. Charges for such forfeitures are expensed to cost of sales.
- 17 -
8. | Investments in Unconsolidated Entities |
As of September 30, 2014, we held equity investments in five active real estate partnerships or limited liability companies. Our participation in these entities may be as a developer, a builder, or an investment partner. Our ownership percentage varies from 7% to 50%, depending on the investment.
Investments Held
Our cumulative investment in entities accounted for on the equity method, including our share of earnings and losses, consisted of the following (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Limited partnership and limited liability company interests |
$ | 13,135 | $ | 18,454 | ||||
General partnership interests |
2,937 | 2,469 | ||||||
|
|
|
|
|||||
Total |
$ | 16,072 | $ | 20,923 | ||||
|
|
|
|
Unconsolidated Financial Information
Aggregated assets, liabilities and operating results of the entities we account for as equity-method investments are provided below. Because our ownership interest in these entities varies, a direct relationship does not exist between the information presented below and the amounts that are reflected on our consolidated balance sheets as our investment in unconsolidated entities or on our consolidated statement of operations as equity in (loss) income of unconsolidated entities.
Assets and liabilities of unconsolidated entities (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Assets |
$ | 138,845 | $ | 274,942 | ||||
Liabilities |
$ | 17,158 | $ | 76,248 |
Results of operations from unconsolidated entities (in thousands):
Nine Months Ended September 30, |
Year Ended December 31, |
|||||||
2014 | 2013 | |||||||
Net sales and revenues |
$ | 591 | $ | 6,271 | ||||
Operating loss |
$ | (2,781 | ) | $ | (1,250 | ) | ||
Net loss |
$ | (2,765 | ) | $ | (1,268 | ) |
9. | Variable Interest Entities |
In the ordinary course of business, we enter into land option agreements in order to procure land and residential lots for future development and the construction of homes. The use of such land option agreements generally allows us to reduce the risks associated with direct land ownership and development, and reduces our capital and financial commitments. Pursuant to these land option agreements, we generally provide a deposit to the seller as consideration for the right to purchase land at different times in the future, usually at predetermined prices. Such deposits are recorded as land purchase and land option deposits under real estate inventories as land under development in the accompanying consolidated balance sheets.
We analyze each of our land option agreements and other similar contracts under the provisions of ASC 810 to determine whether the land seller is a VIE and, if so, whether we are the primary beneficiary. Although we do not have legal title to the underlying land, if we are determined to be the primary beneficiary of the VIE, we will consolidate the VIE in our financial statements and reflect its assets and liabilities as inventory and debt held by variable interest entities, with the net equity of the VIE owners reflected as noncontrolling interests. In determining whether we are the primary beneficiary, we consider, among other things, whether we have the power to direct the activities of the VIE that most significantly impact the VIEs economic performance. Such activities would include, among other things, determining or limiting the scope or purpose of the VIE, selling or transferring property owned or controlled by the VIE, or arranging financing for the VIE.
- 18 -
Creditors of the entities with which we have land option agreements have no recourse against us. The maximum exposure to loss under our land option agreements is limited to non-refundable option deposits and any capitalized pre-acquisition costs. In some cases, we have also contracted to complete development work at a fixed cost on behalf of the land owner and budget shortfalls and savings will be borne by us.
The following provides a summary of our interests in land option agreements (in thousands):
September 30, 2014 | December 31, 2013 | |||||||||||||||||||||||
Remaining | Consolidated | Remaining | Consolidated | |||||||||||||||||||||
Purchase | Inventory | Purchase | Inventory | |||||||||||||||||||||
Deposits | Price | Held by VIEs | Deposits | Price | Held by VIEs | |||||||||||||||||||
Consolidated VIEs |
$ | 8,265 | $ | 37,894 | $ | 31,199 | $ | 6,979 | $ | 34,724 | $ | 39,680 | ||||||||||||
Unconsolidated VIEs |
17,890 | 122,901 | N/A | 7,102 | 75,171 | N/A | ||||||||||||||||||
Other land option agreements |
32,641 | 206,293 | N/A | 31,686 | 321,240 | N/A | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 58,796 | $ | 367,088 | $ | 31,199 | $ | 45,767 | $ | 431,135 | $ | 39,680 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated VIEs represent land option agreements that were not consolidated because we were not the primary beneficiary. Other land option agreements were not considered VIEs. Included in other land option agreements as of December 31, 2013, was a $1.0 million deposit with a remaining purchase price of $105.2 million related to a large master planned community north of Las Vegas, Nevada (Coyote Springs) which was excluded from the Merger.
In addition to the deposits presented in the table above, our exposure to loss related to our land option contracts consisted of capitalized pre-acquisition costs of $7.0 million as of September 30, 2014 and $4.8 million as of December 31, 2013. These pre-acquisition costs were included in real estate inventories on our consolidated balance sheets.
10. | Goodwill and Other Intangible Assets |
In connection with the Merger, $132.5 million of goodwill was recorded during the three months ended September 30, 2014. The Company has completed the majority of its business combination accounting as of September 30, 2014 and expects to substantially complete the remainder in the fourth quarter of 2014. For further details on the goodwill recorded during the quarter, see Note 2, Merger with Weyerhaeuser Real Estate Company.
We have two intangible assets recorded as of September 30, 2014, including an existing trade name from the acquisition of Maracay in 2006 which has a 20 year useful life and a new trade name, TRI Pointe, resulting from the Merger which has an indefinite useful life. For further details on the TRI Pointe trade name see Note 2, Merger with Weyerhaeuser Real Estate Company.
Goodwill and other intangible assets consisted of the following (in thousands):
September 30, 2014 | December 31, 2013 | |||||||||||||||||||||||
Gross | Net | Gross | Net | |||||||||||||||||||||
Carrying | Accumulated | Carrying | Carrying | Accumulated | Carrying | |||||||||||||||||||
Amount | Amortization | Amount | Amount | Amortization | Amount | |||||||||||||||||||
Goodwill |
$ | 132,451 | $ | | $ | 132,451 | $ | | $ | | $ | | ||||||||||||
Trade names |
23,879 | (4,586 | ) | 19,293 | 10,679 | (4,185 | ) | 6,494 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 156,330 | $ | (4,586 | ) | $ | 151,744 | $ | 10,679 | $ | (4,185 | ) | $ | 6,494 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The remaining useful life of our amortizing intangible asset related to Maracay was 11.4 and 12.2 years as of September 30, 2014 and December 31, 2013, respectively. Amortization expense related to this intangible asset was $133,000 for each of the three months ended September 30, 2014 and 2013, respectively and was $400,000 for each of the nine months ended September 30, 2014 and 2013, respectively. Our indefinite life intangible asset related to TRI Pointe is not amortizing.
Expected amortization of our intangible asset related to Maracay for the next five years and thereafter is (in thousands):
- 19 -
September 30, | ||||
2014 | ||||
Remainder of 2014 |
$ | 133 | ||
2015 |
534 | |||
2016 |
534 | |||
2017 |
534 | |||
2018 |
534 | |||
Thereafter |
3,824 | |||
|
|
|||
Total |
$ | 6,093 | ||
|
|
11. | Other Assets |
Other assets consisted of the following (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Prepaid expenses |
$ | 27,131 | $ | 8,590 | ||||
Refundable fees and other deposits |
17,647 | 19,566 | ||||||
Development rights, held for future use or sale |
7,409 | 9,090 | ||||||
Deferred loan costs |
24,699 | | ||||||
Operating properties and equipment, net |
10,644 | 17,386 | ||||||
Income tax receivable |
8,297 | | ||||||
Other |
7,786 | 8,999 | ||||||
|
|
|
|
|||||
$ | 103,613 | $ | 63,631 | |||||
|
|
|
|
12. | Accrued Expenses and Other Liabilities |
Accrued expenses and other liabilities consisted of the following (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Accrued payroll |
$ | 24,584 | $ | 48,232 | ||||
Accrued interest on senior notes and notes payable |
14,703 | | ||||||
Warranty reserves (Note 15) |
32,091 | 24,449 | ||||||
Estimated cost for completion |
45,697 | 53,160 | ||||||
Customer deposits |
18,693 | 13,432 | ||||||
Debt (nonrecourse) held by VIEs |
10,729 | 6,571 | ||||||
Income tax liability to Weyerhaeuser |
15,688 | 16,577 | ||||||
Other |
38,909 | 28,261 | ||||||
|
|
|
|
|||||
$ | 201,094 | $ | 190,682 | |||||
|
|
|
|
13. | Senior Notes and Notes Payable and Other Borrowings |
Senior Notes
Senior notes consisted of the following (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
4.375% Senior notes due June 15, 2019, net of discount |
$ | 445,280 | $ | | ||||
5.875% Senior notes due June 15, 2024, net of discount |
441,850 | | ||||||
|
|
|
|
|||||
$ | 887,130 | $ | | |||||
|
|
|
|
- 20 -
As discussed in Note 2, Merger with Weyerhaeuser Real Estate Company, on the Closing Date, TRI Pointe assumed WRECOs obligations as issuer of the 2019 Notes and the 2024 Notes. The 2019 Notes were issued at 98.89% of their aggregate principal amount and the 2024 Notes were issued at 98.15% of their aggregate principal amount. The net proceeds of approximately $861.3 million, after debt issuance costs and discounts, from the offering were deposited into two separate escrow accounts following the closing of the offering on June 13, 2014. Upon release of the escrowed funds on the Closing Date, and prior to the consummation of the Merger, WRECO paid approximately $743.7 million in cash to the former direct parent entity of WRECO, which cash was retained by Weyerhaeuser and its subsidiaries (other than WRECO and its subsidiaries). The payment consisted of the $739 million Payment Amount (as defined in the Transaction Agreement) as well as approximately $4.7 million in payment of all unpaid interest on the debt payable to Weyerhaeuser that accrued from November 3, 2013 to the Closing Date. The remaining $117.6 million of proceeds was retained by TRI Pointe and used for general corporate purposes.
The 2019 Notes and the 2024 Notes mature on June 15, 2019 and June 15, 2024, respectively. Interest is payable semiannually in arrears on June 15 and December 15. As of September 30, 2014, no principal has been paid on the Senior Notes, and there was $24.7 million of capitalized debt financing costs, included in other assets on our consolidated balance sheet, related to the Senior Notes that will amortize over the lives of the Senior Notes. Accrued interest related to the Senior Notes was $13.5 million as of September 30, 2014.
Notes Payable and Other Borrowings
Notes payable and other borrowings consisted of the following (in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Unsecured revolving credit facility |
$ | 260,000 | $ | | ||||
Seller financed loan |
17,128 | | ||||||
Debt payable to Weyerhaeuser |
| 834,589 | ||||||
|
|
|
|
|||||
$ | 277,128 | $ | 834,589 | |||||
|
|
|
|
Unsecured Revolving Credit Facility
In June 2014, the Company entered into an unsecured $425 million revolving credit facility (the Facility) with various lenders, with one lender serving as the administrative agent for the Facility. The Facility matures on July 1, 2018, and contains a sublimit of $75 million for letters of credit. The Company may borrow under the Facility in the ordinary course of business to fund its operations, including its land development and homebuilding activities. Borrowings under the Facility will be governed by, among other things, a borrowing base. Interest rates on borrowings under the Facility will be based on either a daily Eurocurrency base rate or a Eurocurrency rate, in either case, plus a spread ranging from 2.15% to 2.85%, depending on the Companys leverage ratio. As of September 30, 2014, the outstanding balance under the Facility was $260 million with an interest rate of 2.71% per annum and $159 million of availability after considering the borrowing base provisions and outstanding letters of credit. Accrued interest related to the Facility was $921,000 as of September 30, 2014.
Seller Financed Loan
In May 2014, the Company entered into a seller financed loan to acquire lots for the construction of homes from an unrelated third party. Principal and interest payments on this loan are due and payable as individual homes associated with the acquired land are delivered, with any remaining unpaid balance due in May 2016. As of September 30, 2014, the Company had $17.1 million outstanding related to this seller financed loan. The seller financed loan accrues interest at a rate of 7.00% per annum, with interest calculated on a daily basis. Accrued interest related to this loan was $330,000 as of September 30, 2014.
Debt Payable to Weyerhaeuser
WRECO had a revolving promissory note payable to Weyerhaeuser prior to the Closing Date on July 7, 2014. This note payable was settled at the close of the Merger. WRECO paid interest on the unpaid balance of the principal at a per annum rate of LIBOR plus 1.70%. See Note 18, Related Party Transactions, for further details.
- 21 -
Interest Incurred
During the three months ended September 30, 2014 and 2013, the Company incurred interest of $15.1 million and $5.7 million, respectively, related to all notes payable, Senior Notes and debt payable to Weyerhaeuser outstanding during the period. Of the interest incurred, $14.8 million and $4.9 million was capitalized to inventory for the three months ended September 30, 2014 and 2013, respectively. During the nine months ended September 30, 2014 and 2013, the Company incurred interest of $25.7 million and $16.3 million, respectively, related to all notes payable, Senior Notes and debt payable to Weyerhaeuser outstanding during the period. Of the interest incurred, $23.0 million and $14.1 million was capitalized to inventory for the nine months ended September 30, 2014 and 2013, respectively. Included in interest incurred was amortization of deferred financing and senior note discount costs of $1.0 million for the three months ended September 30, 2014 and none for the three months ended September 30, 2013. Included in interest incurred was amortization of deferred financing costs and senior note discount of $1.1 million for the nine months ended September 30, 2014 and none for the nine months ended September 30, 2013. Accrued interest related to all outstanding debt at September 30, 2014 was $14.7 million. Accrued interest related to the debt payable with Weyerhaeuser was $4.3 million as of September 30, 2013.
Covenant Requirements
The Senior Notes contain covenants that restrict our ability to, among other things, create liens or other encumbrances, enter into sale and leaseback transactions, or merge or sell all or substantially all of our assets. These limitations are subject to a number of qualifications and exceptions.
Under the Facility, the Company is required to comply with certain financial covenants, including but not limited to (i) a minimum consolidated tangible net worth; (ii) a maximum total leverage ratio; and (iii) a minimum interest coverage ratio.
The Company was in compliance with all applicable financial covenants as of September 30, 2014 and December 31, 2013.
14. | Fair Value Disclosures |
Fair Value Measurements
ASC Topic 820, Fair Value Measurements and Disclosures, defines fair value as the price that would be received for selling an asset or paid to transfer a liability in an orderly transaction between market participants at measurement date and requires assets and liabilities carried at fair value to be classified and disclosed in the following three categories:
| Level 1Quoted prices for identical instruments in active markets |
| Level 2Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are inactive; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets at measurement date |
| Level 3Valuations derived from techniques where one or more significant inputs or significant value drivers are unobservable in active markets at measurement date |
Fair Value of Financial Instruments
The following table presents net book values and estimated fair values of our financial instruments (in thousands):
September 30, 2014 | December 31, 2013 | |||||||||||||||||||
Hierarchy | Book Value | Fair Value | Book Value | Fair Value | ||||||||||||||||
Receivables |
Level 3 | $ | 26,943 | $ | 26,943 | $ | 60,397 | $ | 60,390 | |||||||||||
Senior notes |
Level 2 | 887,130 | 885,375 | | | |||||||||||||||
Notes payable and other borrowings |
Level 3 | 277,128 | 277,128 | | |
The estimated fair value of our receivables was based on the discounted value of the expected future cash flows using current rates for similar receivables. The book value of our receivables equaled the fair value as of September 30, 2014 due to the short-term nature of the remaining receivables. The estimated fair value of our Senior Notes is based on quoted market prices. The estimated fair value of our notes payable and other borrowings was based on comparing current interest rates for similar instruments. Since our notes payable and other borrowings were recently entered into, the book value approximately equaled the fair value as of September 30, 2014.
- 22 -
Fair Value of Nonfinancial Assets and Liabilities
Nonfinancial assets and liabilities include items such as real estate inventories and long-lived assets that are measured at fair value on a nonrecurring basis with events and circumstances indicating the carrying value is not recoverable. The following table presents impairment charges and the remaining net fair value for nonfinancial assets that were measured during the periods presented (in thousands):
September 30, 2014 | December 31, 2013 | |||||||||||||||||||
Fair Value | Fair Value | |||||||||||||||||||
Impairment | Net of | Impairment | Net of | |||||||||||||||||
Hierarchy | Charge | Impairment | Charge | Impairment | ||||||||||||||||
Real estate inventories |
Level 3 | $ | 300 | $ | 8,360 | $ | 341,086 | $ | 21,528 |
The homebuilding impairment charge as of December 31, 2013 was primarily related to the impairment of Coyote Springs. Under the terms of the Transaction Agreement, certain assets and liabilities of WRECO and its subsidiaries were excluded from the transaction and retained by Weyerhaeuser, including assets and liabilities relating to Coyote Springs. Consequently, WRECO recognized a $340.3 million impairment charge in the fourth quarter of 2013 for the impairment of Coyote Springs inventory. In addition, WRECO wrote off $3.0 million of option deposits and pre-acquisition costs related to Coyote Springs.
15. | Commitments and Contingencies |
Legal Matters
Lawsuits, claims and proceedings have been and may be instituted or asserted against us in the normal course of business, including actions brought on behalf of various classes of claimants. We are also subject to local, state and federal laws and regulations related to land development activities, house construction standards, sales practices, employment practices and environmental protection. As a result, we are subject to periodic examinations or inquiry by agencies administering these laws and regulations.
We record a reserve for potential legal claims and regulatory matters when they are probable of occurring and a potential loss is reasonably estimable. We accrue for these matters based on facts and circumstances specific to each matter and revise these estimates when necessary.
In view of the inherent difficulty of predicting outcomes of legal claims and related contingencies, we generally cannot predict their ultimate resolution, related timing or eventual loss. If our evaluations indicate loss contingencies that could be material are not probable, but are reasonably possible, we will disclose their nature with an estimate of a possible range of losses or a statement that such loss is not reasonably estimable.
Warranty
Warranty reserves are accrued as home deliveries occur. Our warranty reserves on homes delivered will vary based on product type and geographic area and also depending on state and local laws. The warranty reserve is included in accrued expenses and other liabilities on our consolidated balance sheets and represents expected future costs based on our historical experience over previous years. Estimated warranty costs are charged to cost of home sales in the period in which the related home sales revenue is recognized.
We maintain general liability insurance designed to protect us against a portion of our risk of loss from construction-related claims. We also generally require our subcontractors and design professionals to indemnify us for liabilities arising from their work, subject to various limitations. However, such indemnity is significantly limited with respect to certain subcontractors that are added to our general liability insurance policy. We record expected recoveries from insurance carriers when proceeds are probable and estimable. Outstanding warranty insurance receivables were $10.8 million and $12.5 million as of September 30, 2014 and December 31, 2013, respectively. Warranty insurance receivables are recorded in receivables on the accompanying consolidated balance sheet.
There can be no assurance that the terms and limitations of the limited warranty will be effective against claims made by homebuyers, that we will be able to renew our insurance coverage or renew it at reasonable rates, that we will not be liable for damages, cost of repairs, and/or the expense of litigation surrounding possible construction defects, soil subsidence or building related claims or that claims will not arise out of uninsurable events or circumstances not covered by insurance and not subject to effective indemnification agreements with certain subcontractors.
- 23 -
Warranty reserves consisted of the following (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Warranty reserves, beginning of period |
$ | 24,324 | $ | 23,921 | $ | 24,449 | $ | 24,485 | ||||||||
Warranty reserves accrued |
3,691 | 1,915 | 7,455 | 6,283 | ||||||||||||
Liabilities assumed in the Merger |
7,481 | | 7,481 | | ||||||||||||
Adjustments to pre-existing reserves |
(809 | ) | 406 | 209 | 595 | |||||||||||
Warranty expenditures |
(2,596 | ) | (2,246 | ) | (7,503 | ) | (7,367 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Warranty reserves, end of period |
$ | 32,091 | $ | 23,996 | $ | 32,091 | $ | 23,996 | ||||||||
|
|
|
|
|
|
|
|
Performance Bonds
We obtain surety bonds in the normal course of business to ensure completion of certain infrastructure improvements of our projects. As of September 30, 2014 and December 31, 2013, the Company had outstanding surety bonds totaling $342.6 million and $280.6 million, respectively. The beneficiaries of the bonds are various municipalities.
16. | Stock-Based Compensation |
2013 Long-Term Incentive Plan
The Companys stock compensation plan, the 2013 Long-Term Incentive Plan (the 2013 Incentive Plan), was adopted by our board of directors in January 2013 and amended with the approval of our stockholders in 2014. The 2013 Incentive Plan provides for the grant of equity-based awards, including options to purchase shares of common stock, stock appreciation rights, common stock, restricted stock, restricted stock units and performance awards. The 2013 Incentive Plan will automatically expire on the tenth anniversary of its effective date. Our board of directors may terminate or amend the 2013 Incentive Plan at any time, subject to any requirement of stockholder approval required by applicable law, rule or regulation.
As amended, the number of shares of our common stock that may be issued under the 2013 Incentive Plan is 11,727,833 shares. To the extent that shares of our common stock subject to an outstanding option, stock appreciation right, stock award or performance award granted under the 2013 Incentive Plan are not issued or delivered by reason of the expiration, termination, cancellation or forfeiture of such award or the settlement of such award in cash, then such shares of our common stock generally shall again be available under the 2013 Incentive Plan. As of September 30, 2014 there were 10,886,069 shares available for future grant under the 2013 Incentive Plan.
Converted Awards
Under the Transaction Agreement, each outstanding Weyerhaeuser equity award held by an employee of WRECO was converted into a similar equity award with TRI Pointe, based on the final exchange ratio of 2.1107 (the Exchange Ratio), rounded down to the nearest whole number of shares of common stock. The Company filed a Form S-8 (Registration No. 333-197461) on July 16, 2014 to register 4,105,953 shares related to these equity awards. The converted awards have the same terms and conditions as the Weyerhaeuser equity awards except that all performance share units were surrendered in exchange for time-vesting restricted stock units without any performance-based vesting conditions or requirements and the exercise price of each converted stock option is equal to the original exercise price divided by the Exchange Ratio. There will be no future grants under the WRECO equity incentive plans. Refer to TRI Pointes Registration Statement on Form S-4, as amended (Registration No. 333-193248), for additional information on the Merger, the option exchange ratio and the treatment of equity awards under the Transaction Agreement.
- 24 -
The following table presents compensation expense recognized related to all stock-based awards (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Total stock-based compensation |
$ | 3,547 | $ | 1,283 | $ | 6,250 | $ | 3,704 | ||||||||
|
|
|
|
|
|
|
|
As of September 30, 2014, total unrecognized stock-based compensation related to all stock-based awards was $20.6 million and the weighted average term over which the expense was expected to be recognized was 2.18 years.
Summary of Stock Option Activity
The following table presents a summary of stock option awards for the nine months ended September 30, 2014:
Nine Months Ended September 30, 2014 | ||||||||||||||||
Weighted | Weighted | |||||||||||||||
Average | Average | Aggregate | ||||||||||||||
Exercise | Remaining | Intrinsic | ||||||||||||||
Price | Contractual | Value | ||||||||||||||
Options | Per Share | Life | (in 000s) | |||||||||||||
Options outstanding at December 31, 2013(1) |
285,900 | $ | 17.04 | 9.1 | $ | 827 | ||||||||||
Granted |
154,598 | 16.17 | 9.5 | | ||||||||||||
Assumed in the Merger |
3,379,275 | 12.62 | 6.2 | 3,925 | ||||||||||||
Exercised |
| |||||||||||||||
Forfeited |
(185,159 | ) | 13.81 | |||||||||||||
|
|
|||||||||||||||
Options outstanding at September 30, 2014 |
3,634,614 | 13.07 | 6.4 | |||||||||||||
|
|
|||||||||||||||
Options exercisable at September 30, 2014 |
1,828,232 | 12.26 | 4.2 | |||||||||||||
|
|
(1) | Options outstanding at December 31, 2013 reflect outstanding options for the legal acquirer, TRI Pointe. |
As discussed above, on July 7, 2014, the Company assumed an aggregate of 3,379,275 stock options, along with 726,678 restricted stock units discussed below, as a result of the Merger. The stock option awards assumed generally vest ratably over four years of continuous service and have a 10-year contractual term. Award provisions for awards granted in 2014, 2013, 2012 and 2011 at WRECO require an accelerated vesting schedule in the event of retirement eligibility or involuntary termination and will generally vest upon retirement for employees who retire at age 62 or older, but stop vesting for other voluntary terminations, including early retirement prior to age 62. The share-based compensation expense for individuals meeting the retirement eligibility requirements is recognized over a required service period that is less than the stated four-year vesting period.
Under ASC 805, for share-based payment awards held by employees of the accounting acquirer (WRECO), the legal exchange of the accounting acquirer awards for the legal acquirer (TRI Pointe) awards is considered, from an accounting perspective, to be a modification of the accounting acquirers outstanding awards. The modification was accounted for pursuant to ASC 718. The modification resulted in incremental stock-based compensation for the three months ended September 30, 2014, of $722,000.
The fair value of stock option awards assumed in the Merger was determined by using an option-based model with the following assumptions:
2014 Grants | 2013 Grants | 2012 Grants | 2011 Grants | |||||||||||||
Dividend yield |
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||
Expected volatility |
48.99 | % | 47.88 | % | 43.69 | % | 41.58 | % | ||||||||
Risk-free interest rate |
1.97 | % | 1.97 | % | 1.73 | % | 1.73 | % | ||||||||
Expected life (in years) |
6.05 | 5.81 | 5.55 | 5.30 |
Expected volatility assumptions for all stock options are based on the historical volatility of similar companies stock prices from a trailing period equal to the expected life of the stock option and ending on the date of grant or date assumed.
- 25 -
Historical data from TRI Pointe were used to estimate option exercise and employee terminations within the valuation model of all stock options and the risk-free rate for all stock options is based on the United States Treasury yield curve over a period matching the expected term of each option.
Summary of Restricted Stock Unit Activity
The following table presents a summary of restricted stock units (RSUs) for the nine months ended September 30, 2014:
Nine Months Ended September 30, 2014 | ||||||||||||
Weighted | ||||||||||||
Average | Aggregate | |||||||||||
Restricted | Grant Date | Intrinsic | ||||||||||
Stock | Fair Value | Value | ||||||||||
Units | Per Share | (in 000s) | ||||||||||
Nonvested RSUs at December 31, 2013(1) |
145,517 | $ | 17.68 | $ | 2,900 | |||||||
Granted |
274,287 | 15.59 | 3,549 | |||||||||
Assumed in the Merger |
726,678 | 15.74 | 9,403 | |||||||||
Vested |
(57,811 | ) | 17.63 | |||||||||
Forfeited |
(139,116 | ) | 15.85 | |||||||||
|
|
|||||||||||
Nonvested RSUs at September 30, 2014 |
949,555 | 15.87 | 12,287 | |||||||||
|
|
(1) | Nonvested RSUs at December 31, 2013 reflect nonvested RSUs for the legal acquirer, TRI Pointe. |
As discussed above, on July 7, 2014, the Company assumed an aggregate of 726,678 restricted stock units, along with 3,379,275 stock options, as a result of the Merger. Restricted stock units assumed in the Merger generally vest ratably over four years of continuous service. Award provisions require an accelerated vesting schedule in the event of retirement eligibility or involuntary termination. The share-based compensation expense for individuals meeting the retirement eligibility requirements is recognized over a required service period that is less than the stated four-year vesting period. There was no incremental expense resulting from the modification of the RSU awards on July 7, 2014 because the fair value before and after the modification was the same.
On April 7, 2014, the Company granted an aggregate of 217,839 restricted stock units to employees, officers and directors. The restricted stock units granted to employees and officers on April 7, 2014 ratably vest annually on the anniversary of the grant date over a three year period. The restricted stock units granted to directors on April 7, 2014 vest on January 31, 2015, except the restricted stock units granted to directors who left the board upon the closing of the Merger vested on the date they left the board based on the number of days served in 2014. The fair value of each restricted stock award granted on April 7, 2014 was measured using a price of $16.17 per share, which was the closing stock price on the date of grant. Each award will be expensed on a straight-line basis over the vesting period.
On August 5, 2014, the Company granted an aggregate of 56,448 restricted stock units to members of its board of directors. The restricted stock units granted to directors on August 5, 2014 vest in their entirety on May 1, 2015. The fair value of each restricted stock award granted on August 5, 2014 was measured using $13.34 per share, which was the closing stock price on the date of grant. Each award will be expensed on a straight-line basis over the vesting period.
As restricted stock units vest, a portion of the shares awarded is generally withheld to cover employee taxes. As a result, the number of restricted stock units vested and the number of shares of TRI Pointe common stock issued will differ.
Summary of Equity-Based Incentive Units
On September 24, 2010, the Company granted equity-based incentive units to management. In connection with the initial public offering of TRI Pointe Homes in January 2013, the incentive units converted into shares of common stock. The recipients of the equity-based incentive units have all the rights of a stockholder, including the rights to vote those shares and receive any dividends or distributions made with respect to those shares and any shares or other property received in respect of those shares; provided, however, any non-cash dividend or distribution with respect to the common stock shall be subject to the same vesting provisions as the incentive units. The vesting terms of the equity-based incentive units are as follows: (1) 18.75% of such units vest, subject to the limitation in (3) below on the date following the first-year anniversary of the date of such officers employment; (2) 56.25% of such units vest, subject to the limitation in (3) below in equal quarterly installments between the first-and fourth-year anniversary of the date of such officers employment; (3) 25% of the awards granted in (1) and (2) will vest upon a liquidity event, as defined in each such recipients employment agreement; and
- 26 -
(4) 25% of such units will be converted into a number of shares of restricted stock prior to a liquidity event. The grant-date fair value of the equity-based incentive units granted during the period ended December 31, 2010 was $3.3 million. The Company did not grant any equity-based incentive units and no equity-based incentive units were forfeited during the nine months ended September 30, 2014. The Merger constituted a liquidity event as defined in each recipients employment agreement. As a result, 25% of the equity-based incentive units vested on the Closing Date. Refer to Note 2, Merger with Weyerhaeuser Real Estate Company, for a description of the Merger. As of September 30, 2014, there was no unrecognized stock-based compensation related to equity-based incentive units.
17. | Income Taxes |
The Company accounts for income taxes in accordance with ASC 740, which requires an asset and liability approach for measuring deferred taxes based on temporary differences between the financial statements and tax bases of assets and liabilities using enacted tax rates for the years in which taxes are expected to be paid or recovered. Each quarter we assess our deferred tax asset to determine whether all or any portion of the asset is not more likely than not realizable under ASC 740. We are required to establish a valuation allowance for any portion of the asset we conclude is not more likely than not to be realizable. Our assessment considers, among other things, the nature, frequency and severity of our current and cumulative losses, forecasts of our future taxable income, the duration of statutory carryforward periods and tax planning alternatives.
We had net deferred tax assets of $141.6 million and $289.0 million as of September 30, 2014 and December 31, 2013, respectively. We had a valuation allowance related to those net deferred tax assets of approximately $9.0 million and $8.3 million as of September 30, 2014 and December 31, 2013, respectively. The Company will continue to evaluate both positive and negative evidence in determining the need for a valuation allowance against its deferred tax assets. Changes in positive and negative evidence, including differences between the Companys future operating results and the estimates utilized in the determination of the valuation allowance, could result in changes in the Companys estimate of the valuation allowance against its deferred tax assets. The accounting for deferred taxes is based upon estimates of future results. Differences between the anticipated and actual outcomes of these future results could have a material impact on the Companys consolidated results of operations or financial position. Also, changes in existing federal and state tax laws and tax rates could affect future tax results and the valuation allowance against the Companys deferred tax assets.
Our provision for income taxes totaled $6.0 million and $11.6 million for the three months ended September 30, 2014 and 2013, respectively. Our income tax provision totaled $16.4 million and $15.7 million for the nine months ended September 30, 2014 and 2013, respectively. The Company classifies any interest and penalties related to income taxes assessed by jurisdiction as part of income tax expense. The Company has concluded that there were no significant uncertain tax positions requiring recognition in its financial statements, nor has the Company been assessed interest or penalties by any major tax jurisdictions related to prior years.
Prior to the Merger, WRECO was included in the Weyerhaeuser NR Company consolidated federal income tax return and certain state income tax filings. Income taxes were allocated using the pro rata method, which means our tax provisions and resulting income tax receivable from or payable to Weyerhaeuser NR Company represent the income tax amounts allocated to us on pro rata share method based upon our actual results. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between financial statement carrying amounts of assets and liabilities and their respective tax bases and for operating loss and tax credit carryforwards which exist for Weyerhaeuser NR Company and are attributable to our operations.
If we were to calculate income taxes using the separate return method, the effect on pro forma income from continuing operations and pro forma earnings per share would be as follows (in thousands, except per share amounts):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Income from continuing operations before income tax as reported in the accompanying financial statements |
$ | 16,986 | $ |
31,530 |
|
$ | 59,123 | $ | 44,059 | |||||||
Provision for income taxes assuming computation on a separate return basis |
(6,021 | ) | (11,589 | ) | (22,138 | ) | (15,732 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro forma income from continuing operations |
$ | 10,965 | $ | 19,941 | $ | 36,985 | $ | 28,327 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro forma earnings per share - basic |
$ | 0.07 | $ | 0.15 | $ | 0.27 | $ | 0.22 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro forma earnings per share - diluted |
$ | 0.07 | $ | 0.15 | $ | 0.26 | $ | 0.22 | ||||||||
|
|
|
|
|
|
|
|
Assuming computation on a separate return basis, there would be no change to our income tax provision for the three months ended September 30, 2014 and 2013 and for the nine months ended September 30, 2013. For the nine months ended September 30, 2014, our income tax provision would have increased by $5.8 million related to the tax loss on the sale of Weyerhaeuser Realty Investors, Inc. to Weyerhaeuser NR Company that would not have provided a benefit to our income tax provision assuming computation on a separate return basis.
Refer to Note 18, Related Party Transactions, for a description of the tax sharing agreement between TRI Pointe and Weyerhaeuser.
18. | Related Party Transactions |
Prior to the Merger, WRECO was a wholly owned subsidiary of Weyerhaeuser. Weyerhaeuser provided certain services including payroll processing and related employee benefits, other corporate services such as corporate governance, cash management and other treasury services, administrative services such as government relations, tax, internal audit, legal, accounting, human resources and equity-based compensation plan administration, lease of office space, aviation services and insurance coverage. WRECO was allocated a portion of Weyerhaeuser corporate general and administrative costs on either a proportional cost or usage basis.
Weyerhaeuser-allocated corporate general and administrative expenses were as follows (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Weyerhaeuser-allocated costs |
$ | | $ | 6,292 | $ | 10,735 | $ | 17,966 |
These expenses may not be indicative of the actual level of expense WRECO would have incurred if it had operated as an independent company or of expenses expected to be incurred in the future after the Closing Date.
During the nine months ended September 30, 2014 and prior to the Merger, WRECO sold $4.8 million of mineral rights and $21.2 million of land to Weyerhaeuser.
- 27 -
As of December 31, 2013, there were balances owed to Weyerhaeuser including accounts payable to Weyerhaeuser of $18.9 million, which is recorded in accounts payable on the accompanying consolidated balance sheet, $16.6 million of income tax liability to Weyerhaeuser, which is recorded in accrued expenses and other liabilities on the accompanying balance sheet and $834.6 million of debt payable to Weyerhaeuser, which is recorded on the face of the accompanying balance sheet. All amounts owed to Weyerhaeuser were settled on the Closing Date in connection with the Merger.
TRI Pointe has certain liabilities with Weyerhaeuser related to a tax sharing agreement. As of September 30, 2014, we had an income tax liability to Weyerhaeuser of $15.7 million which is recorded in accrued expenses and other liabilities on the accompanying balance sheet.
19. | Discontinued Operations |
On October 31, 2013, a wholly owned subsidiary of WRECO, Weyerhaeuser Realty Investors, Inc., (WRI), was sold to Weyerhaeuser NR Company. The assets, liabilities and results of operations for WRI have been recorded as discontinued operations in the accompanying consolidated financial statements. Cash flows of WRI remain fully consolidated in the accompanying consolidated statement of cash flow for the nine months ended September 30, 2013.
Earnings of discontinued operations is as follows (in thousands):
Nine Months Ended September 30, |
||||||||
2014 | 2013 | |||||||
Earnings before income taxes |
$ | | $ | 597 | ||||
Provision for income taxes |
| (213 | ) | |||||
|
|
|
|
|||||
Discontinued operations, net of income taxes |
$ | | $ | 384 | ||||
|
|
|
|
On October 31, 2013, Weyerhaeuser NR Company acquired WRI for $3.6 million, which represented the estimated fair value of WRI based on a discounted cash flow analysis. The purchase price was recorded as a reduction in the debt payable to Weyerhaeuser. The transaction resulted in a net gain of approximately $1.9 million, which was recognized in the fourth quarter of 2013.
20. | Supplemental Disclosure to Consolidated Statements of Cash Flow |
The following are supplemental disclosures to the consolidated statements of cash flows (in thousands):
Nine Months Ended September 30, |
||||||||
2014 | 2013 | |||||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid during the period for: |
||||||||
Interest |
$ | 15,337 | $ | 15,384 | ||||
Income taxes |
$ | 14,962 | $ | 1,313 | ||||
Supplemental disclosures of noncash activities: |
||||||||
Increase in real estate inventory due to distribution of land from an unconsolidated joint venture |
$ | 5,132 | $ | | ||||
Distribution to Weyerhaeuser of excluded assets and liabilities |
$ | 125,019 | $ | | ||||
Amounts owed to Weyerhaeuser related to the tax sharing agreement |
$ | 15,688 | $ | | ||||
Noncash settlement of debt payable to Weyerhaeuser |
$ | 70,082 | $ | | ||||
Effect of net consolidation and de-consolidation of variable interest entities: |
||||||||
Increase in consolidated real estate inventory not owned |
$ | 4,497 | $ | 1,137 | ||||
Increase in debt held by variable interest entities |
$ | | $ | (4,056 | ) | |||
Increase in accrued expenses and other liabilities |
$ | | $ | (838 | ) | |||
(Increase) decrease in noncontrolling interests |
$ | (4,497 | ) | $ | 3,757 | |||
Acquisition of TRI Pointe (Note 2): |
||||||||
Fair value of assets, excluding cash acquired |
$ | 728,403 | $ | | ||||
Liabilities assumed |
$ | 279,755 | $ | |
- 28 -
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
CAUTIONARY NOTE CONCERNING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains certain statements relating to future events of our intentions, beliefs, expectations, predictions for the future and other matters that are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended.
These statements:
| use forward-looking terminology; |
| are based on various assumptions made by TRI Pointe; and |
| may not prove to be accurate because of risks and uncertainties surrounding the assumptions that are made. |
Factors listed in this section as well as other factors not included may cause actual results to differ significantly from the forward-looking statements included in this Quarterly Report on Form 10-Q. There is no guarantee that any of the events anticipated by the forward-looking statements in this Quarterly Report on Form 10-Q will occur, or if any of the events occurs, there is no guarantee of what effect it will have on our operations or financial condition.
We will not update the forward-looking statement contained in this Quarterly Report on Form 10-Q, unless otherwise required by law.
Statements
These forward-looking statements are generally accompanied by words such as anticipate, believe, could, estimate, expect, goal, intend, may, might, plan, potential, predict, project, will, would, or other words that convey the uncertainty of future events or outcomes, including, without limitation, the Merger described below. These forward-looking statements include, but are not limited to, statements regarding expected benefits of the Merger, integration plans and expected synergies therefrom, and our anticipated future financial and operating performance and results, including our estimates for growth.
Forward-looking statements are based on a number of factors, including, but not limited to, the expected effect of:
| the economy; |
| laws and regulations; |
| adverse litigation outcome and the adequacy of reserves; |
| changes in accounting principles; |
| projected benefit payments; and |
| projected tax rates and credits. |
Risks, Uncertainties and Assumptions
The major risks and uncertainties and assumptions that are made that affect our business and may cause actual results to differ from these forward-looking statements include, but are not limited to:
| the effect of general economic conditions, including employment rates, housing starts, interest rate levels, availability of financing for home mortgages and strength of the U.S. dollar; |
| market demand for TRI Pointe products, which is related to the strength of the various U.S. business segments and U.S. and international economic conditions; |
| levels of competition; |
- 29 -
| the successful execution of TRI Pointes internal performance plans, including restructuring and cost reduction initiatives; |
| global economic conditions; |
| raw material prices; |
| energy prices; |
| the effect of weather; |
| the risk of loss from earthquakes, volcanoes, fires, floods, droughts, windstorms, hurricanes, pest infestations and other natural disasters; |
| transportation costs; |
| federal and state tax policies; |
| the effect of land use, environment and other governmental regulations; |
| legal proceedings; |
| risks relating to any unforeseen changes to or effects on liabilities, future capital expenditures, revenues, expenses, earnings, synergies, indebtedness, financial condition, losses and future prospects; |
| the risk that disruptions from the Merger will harm TRI Pointes business; |
| TRI Pointes ability to achieve the benefits of the Merger in the estimated amount and the anticipated timeframe, if at all; |
| TRI Pointes ability to integrate WRECO successfully and to achieve the anticipated synergies therefrom; |
| change in accounting principles; and |
| other factors described in Risk Factors. |
Unless the context otherwise requires, the terms we, us, our, TRI Pointe and the Company refer to TRI Pointe Homes, Inc. and its consolidated subsidiaries. The following discussion and analysis should be read in conjunction with our unaudited consolidated financial statements and related notes thereto contained elsewhere in this report. The information contained in this Quarterly Report on Form 10-Q is not a complete description of our business or the risks associated with an investment in our securities. We urge you to carefully review and consider the various disclosures made by us in this report and in our other reports filed with the Securities and Exchange Commission (SEC), including our Annual Report on Form 10-K for the year ended December 31, 2013 and subsequent reports on Form 8-K, which discuss our business in greater detail. The section entitled Risk Factors set forth in Item 1A of our Annual Report on Form 10-K, and similar disclosures in our other SEC filings, discuss some of the important risk factors that may affect our business, results of operations and financial condition. You should carefully consider those risks, in addition to the information in this Quarterly Report on Form 10-Q and in our other filings with the SEC, before deciding to invest in, or maintain your investment in, our common stock.
WRECO Transaction
On July 7, 2014 (the Closing Date), TRI Pointe consummated the previously announced merger (the Merger) of our wholly owned subsidiary, Topaz Acquisition, Inc. (Merger Sub), with and into Weyerhaeuser Real Estate Company (WRECO), with WRECO surviving the Merger and becoming our wholly owned subsidiary, as contemplated by the Transaction Agreement, dated as of November 3, 2013 (the Transaction Agreement), by and among us, Weyerhaeuser Company (Weyerhaeuser), WRECO and Merger Sub. In the Merger, TRI Pointe issued 129,700,000 shares of TRI Pointe common stock to the former holders of WRECO common shares, together with cash in lieu of any fractional shares. On the Closing Date, WRECO became a wholly owned subsidiary of TRI Pointe. Immediately following the consummation of the Merger, the ownership of TRI Pointe common stock on a fully diluted basis was as follows: (i) the WRECO common shares held by former Weyerhaeuser shareholders were converted into the right to receive, in the aggregate, approximately 79.6% of the then outstanding TRI Pointe common stock, (ii) the TRI Pointe common stock outstanding immediately prior to the consummation of the Merger represented approximately 19.4% of the then outstanding TRI Pointe common stock, and (iii) the outstanding equity awards of WRECO and TRI Pointe employees represented the remaining 1.0% of the then outstanding TRI Pointe common stock. On the Closing Date, the former direct parent entity of WRECO paid TRI Pointe an adjustment amount of $31.5 million in cash in accordance with the Transaction Agreement.
- 30 -
Reverse Acquisition
The Merger is accounted for in accordance with ASC 805. For accounting purposes, the Merger is treated as a reverse acquisition and WRECO is considered the accounting acquirer. Accordingly, WRECO is reflected as the predecessor and acquirer and therefore the accompanying consolidated financial statements reflect the historical consolidated financial statements of WRECO for all periods presented and do not include the historical financial statements of legacy TRI Pointe prior to the Closing Date. Subsequent to the Closing Date and on a going forward basis, the consolidated financial statements reflect the results of the combined company. Unless the context otherwise requires, the term legacy TRI Pointe refers to the operations of TRI Pointe price to the Closing Date.
Consolidated Financial Data (in thousands, except per share amounts):
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues: |
||||||||||||||||
Home sales |
$ | 471,801 | $ | 304,571 | $ | 1,023,312 | $ | 744,598 | ||||||||
Land and lot sales |
5,550 | 18,724 | 36,449 | 39,493 | ||||||||||||
Other operations |
569 | 573 | 8,854 | 3,128 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
477,920 | 323,868 | 1,068,615 | 787,219 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses: |
||||||||||||||||
Cost of home sales |
385,400 | 236,691 | 819,377 | 585,605 | ||||||||||||
Cost of land and lot sales |
2,317 | 10,428 | 30,245 | 31,087 | ||||||||||||
Other operations |
556 | 549 | 2,755 | 2,374 | ||||||||||||
Sales and marketing |
28,393 | 24,554 | 73,096 | 65,436 | ||||||||||||
General and administrative |
20,951 | 19,817 | 57,140 | 57,113 | ||||||||||||
Restructuring charges |
7,024 | 384 | 9,202 | 3,451 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
444,641 | 292,423 | 991,815 | 745,066 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
33,279 | 31,445 | 76,800 | 42,153 | ||||||||||||
Equity in (loss) income of unconsolidated entities |
(82 | ) | (101 | ) | (219 | ) | 167 | |||||||||
Transaction expenses |
(16,710 | ) | | (17,216 | ) | | ||||||||||
Other income (expense), net |
499 | 186 | (242 | ) | 1,739 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations before taxes |
16,986 | 31,530 | 59,123 | 44,059 | ||||||||||||
Provision for income taxes |
(6,021 | ) | (11,589 | ) | (16,352 | ) | (15,732 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations |
10,965 | 19,941 | 42,771 | 28,327 | ||||||||||||
Discontinued operations, net of income taxes |
| 218 | | 384 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 10,965 | $ | 20,159 | $ | 42,771 | $ | 28,711 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share |
||||||||||||||||
Basic |
||||||||||||||||
Continuing operations |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
Discontinued operations |
$ | | $ | 0.01 | $ | | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share |
$ | 0.07 | $ | 0.16 | $ | 0.31 | $ | 0.22 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
||||||||||||||||
Continuing operations |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
Discontinued operations |
$ | | $ | | $ | | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share |
$ | 0.07 | $ | 0.15 | $ | 0.31 | $ | 0.22 | ||||||||
|
|
|
|
|
|
|
|
- 31 -
Three Months Ended September 30, 2014 Compared to Three Months Ended September 30, 2013
Net New Home Orders, Average Selling Communities and Monthly Absorption Rates by Segment
Three Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, 2014 | September 30, 2013 | Percentage Change | ||||||||||||||||||||||||||||||||||
Net New | Average | Monthly | Net New | Average | Monthly | Net New | Average | Monthly | ||||||||||||||||||||||||||||
Home | Selling | Absorption | Home | Selling | Absorption | Home | Selling | Absorption | ||||||||||||||||||||||||||||
Orders | Communities | Rates | Orders | Communities | Rates | Orders | Communities | Rates | ||||||||||||||||||||||||||||
Maracay |
88 | 17.3 | 1.7 | 119 | 14.3 | 2.8 | (26 | )% | 21 | % | (39 | )% | ||||||||||||||||||||||||
Pardee |
264 | 21.3 | 4.1 | 264 | 17.8 | 5.0 | 0 | % | 20 | % | (18 | )% | ||||||||||||||||||||||||
Quadrant |
82 | 12.3 | 2.2 | 99 | 14.0 | 2.4 | (17 | )% | (12 | )% | (6 | )% | ||||||||||||||||||||||||
Trendmaker |
127 | 24.8 | 1.7 | 175 | 21.5 | 2.7 | (27 | )% | 15 | % | (37 | )% | ||||||||||||||||||||||||
TRI Pointe |
152 | 16.0 | 3.2 | | | | N/A | N/A | N/A | |||||||||||||||||||||||||||
Winchester |
90 | 15.3 | 2.0 | 110 | 23.3 | 1.6 | (18 | )% | (34 | )% | 25 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
803 | 107.0 | 2.5 | 767 | 90.9 | 2.8 | 5 | % | 18 | % | (11 | )% | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net new home orders for the three months ended September 30, 2014 increased 5% to 803, compared to 767 during the prior year period. The increase in net new home orders was primarily due to the 152 orders at legacy TRI Pointe with no comparable amounts in the prior year period. Our overall absorption rate for the three months ended September 30, 2014 was 7.5 per average selling community (2.50 monthly), compared to 8.4 per average selling community (2.81 monthly) during the prior year period. Net new home orders decreased at Maracay and Winchester due to the overall softening market conditions in the Arizona, Maryland and Virginia markets compared to the prior year. Trendmakers net new home orders and absorption pace declined mainly due to a focus on margin and selling price over sales pace in the Houston area which continues to be a strong market.
Backlog Units, Dollar Value and Average Sales Price by Segment (dollars in thousands)
Three Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, 2014 | September 30, 2013 | Percentage Change | ||||||||||||||||||||||||||||||||||
Backlog | Average | Backlog | Average | Backlog | Average | |||||||||||||||||||||||||||||||
Backlog | Dollar | Sales | Backlog | Dollar | Sales | Backlog | Dollar | Sales | ||||||||||||||||||||||||||||
Units | Value | Price | Units | Value | Price | Units | Value | Price | ||||||||||||||||||||||||||||
Maracay |
143 | $ | 57,202 | $ | 400 | 238 | $ | 81,300 | $ | 342 | (40 | )% | (30 | )% | 17 | % | ||||||||||||||||||||
Pardee |
415 | 222,929 | 537 | 541 | 264,984 | 490 | (23 | )% | (16 | )% | 10 | % | ||||||||||||||||||||||||
Quadrant |
163 | 78,317 | 480 | 141 | 54,400 | 386 | 16 | % | 44 | % | 25 | % | ||||||||||||||||||||||||
Trendmaker |
254 | 131,611 | 518 | 245 | 114,862 | 469 | 4 | % | 15 | % | 11 | % | ||||||||||||||||||||||||
TRI Pointe |
282 | 240,872 | 854 | | | | N/A | N/A | N/A | |||||||||||||||||||||||||||
Winchester |
183 | 139,434 | 762 | 283 | 196,219 | 693 | (35 | )% | (29 | )% | 10 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
1,440 | $ | 870,365 | $ | 604 | 1,448 | $ | 711,765 | $ | 492 | (1 | )% | 22 | % | 23 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Backlog units reflects the number of homes, net of actual cancellations experienced during the period, for which we have entered into a sales contract with a customer but for which we have not yet delivered the home. Homes in backlog are generally closed within three to nine months, although we may experience cancellations of sales contracts prior to closing. Our cancellation rate of buyers who contracted to buy a home but did not close escrow (as a percentage of overall orders) was 18% for the three months ended September 30, 2014 as compared to 16% during the prior year period. The dollar value of backlog was approximately $870.4 million as of September 30, 2014, an increase of $158.6 million, or 22%, compared to $711.8 million as of September 30, 2013. This increase reflects an increase in the average sales price of homes in backlog of $112,000, or 23%, to $604,000 as of September 30, 2014 compared to $492,000 as of September 30, 2013, offset by a decrease in the number of homes in backlog of 8, or 1%, to 1,440 homes as of September 30, 2014 from 1,448 homes as of September 30, 2013. The increase in average sales price of homes in backlog was mainly the result of the addition of legacy TRI Pointe, which had an average sales price in backlog of $854,000.
- 32 -
New Homes Delivered, Homes Sales Revenue and Average Sales Price by Segment (dollars in thousands)
Three Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, 2014 | September 30, 2013 | Percentage Change | ||||||||||||||||||||||||||||||||||
New | Home | Average | New | Home | Average | New | Home | Average | ||||||||||||||||||||||||||||
Homes | Sales | Sales | Homes | Sales | Sales | Homes | Sales | Sales | ||||||||||||||||||||||||||||
Delivered | Revenue | Price | Delivered | Revenue | Price | Delivered | Revenue | Price | ||||||||||||||||||||||||||||
Maracay |
94 | $ | 37,301 | $ | 397 | 132 | $ | 42,391 | $ | 321 | (29 | )% | (12 | )% | 24 | % | ||||||||||||||||||||
Pardee |
277 | 129,608 | 468 | 307 | 112,126 | 365 | (10 | )% | 16 | % | 28 | % | ||||||||||||||||||||||||
Quadrant |
74 | 32,338 | 437 | 90 | 28,159 | 313 | (18 | )% | 15 | % | 40 | % | ||||||||||||||||||||||||
Trendmaker |
135 | 69,711 | 516 | 161 | 72,243 | 449 | (16 | )% | (4 | )% | 15 | % | ||||||||||||||||||||||||
TRI Pointe |
158 | 123,456 | 781 | | | | N/A | N/A | N/A | |||||||||||||||||||||||||||
Winchester |
104 | 79,387 | 763 | 78 | 49,652 | 637 | 33 | % | 60 | % | 20 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
842 | $ | 471,801 | $ | 560 | 768 | $ | 304,571 | $ | 397 | 10 | % | 55 | % | 41 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home sales revenue increased $167.2 million, or 55%, to $471.8 million for the three months ended September 30, 2014 from $304.6 million for the prior year period. The increase was comprised of: (i) $137.8 million related to an increase in average sales price of $163,000 per unit to $560,000 for the three months ended September 30, 2014 from $397,000 for the prior year; and (ii) $29.4 million due to a 10% increase in homes delivered to 842 for the three months ended September 30, 2014 from 768 for the prior year period. The increase in the average sales price and new home deliveries was primarily attributable to the addition of legacy TRI Pointe with no comparable amounts in the prior year period. The average sales price of homes delivered increased at all of our reporting segments due to a change in product mix with a shift to a more move-up product in certain markets and price increases in certain markets.
Homebuilding Gross Margins (dollars in thousands)
Three Months Ended | ||||||||||||||||
September 30, | ||||||||||||||||
2014 | % | 2013 | % | |||||||||||||
Home sales |
$ | 471,801 | 100.0 | % | $ | 304,571 | 100.0 | % | ||||||||
Cost of home sales |
385,400 | 81.7 | % | 236,691 | 77.7 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Homebuilding gross margin |
86,401 | 18.3 | % | 67,880 | 22.3 | % | ||||||||||
Add: interest in cost of home sales |
7,702 | 1.6 | % | 5,681 | 1.9 | % | ||||||||||
Add: purchase accounting adjustments |
12,961 | 2.8 | % | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted homebuilding gross margin(1) |
$ | 107,064 | 22.7 | % | $ | 73,561 | 24.2 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Homebuilding gross margin percentage |
18.3 | % | 22.3 | % | ||||||||||||
|
|
|
|
|||||||||||||
Adjusted homebuilding gross margin percentage(1) |
22.7 | % | 24.2 | % | ||||||||||||
|
|
|
|
(1) | Non-GAAP financial measure (as discussed below). |
Our homebuilding gross margin percentage decreased to 18.3% for the three months ended September 30, 2014 as compared to 22.3% for the prior year period. This decrease was primarily due to a $13.0 million or 280 basis point non-cash purchase accounting adjustment related to the fair value increase to TRI Pointes inventory as result of the Merger. Excluding interest in cost of home sales and the non-cash purchase accounting adjustments, adjusted homebuilding gross margin percentage was 22.7% for the three months ended September 30, 2014, compared to 24.2% for the prior year period. The decrease in the adjusted homebuilding gross margin was due to price incentives in some of our markets that have experienced softening market conditions as discussed above.
Adjusted homebuilding gross margin is a non-GAAP financial measure. We believe this information is meaningful as it isolates the impact that leverage and non-cash charges have on homebuilding gross margin and permits investors to make better comparisons with our competitors, who adjust gross margins in a similar fashion. See the table above reconciling this non-GAAP financial measure to homebuilding gross margin, the nearest GAAP equivalent.
- 33 -
Sales and Marketing, General and Administrative Expense (dollars in thousands)
Three Months Ended | As a Percentage of | |||||||||||||||
September 30, | Home Sales Revenue | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Sales and marketing |
$ | 28,393 | $ | 24,554 | 6.0 | % | 8.1 | % | ||||||||
General and administrative (G&A) |
20,951 | 19,817 | 4.5 | % | 6.5 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total sales and marketing and G&A |
$ | 49,344 | $ | 44,371 | 10.5 | % | 14.6 | % | ||||||||
|
|
|
|
|
|
|
|
Sales and marketing expense decreased to 6.0% of home sales revenue for the three months ended September 30, 2014 from 8.1% of home sales revenue for the three months ended September 30, 2013 mainly due to the addition of legacy TRI Pointe which has a lower sales and marketing expense as a percentage of revenue due to a strong sales absorption pace and higher average sales prices per community. Sales and marketing expense increased $3.8 million, or 16%, to $28.4 million for the three months ended September 30, 2014 from $24.6 million for the prior year period. The increase in sales and marketing expense was related primarily to the addition of legacy TRI Pointe for the three month period ended September 30, 2014, representing $4.0 million of sales and marketing expenses, with no comparable amounts in the prior year period.
General and administrative expense decreased to 4.5% of home sales revenue for the three months ended September 30, 2014 from 6.5% of home sales revenue for the same period in the prior year. The decrease was mainly due to greater operating leverage as a result of the 41% increase in the average sales prices of homes delivered during the three months ended September 30, 2014, primarily as a result of the addition of legacy TRI Pointe. General and administrative expenses increased $1.1 million, or 6%, to $20.9 million for the three months ended September 30, 2014 from $19.8 million for the prior year period largely due to the addition of legacy TRI Pointe offset by cost savings initiatives to reduce duplicate corporate and divisional overhead costs and expenses during the quarter.
Total sales and marketing and G&A (SG&A) expense increased $5.0 million, or 11%, to $49.3 million for the three months ended September 30, 2014 from $44.4 million in the prior year period, but improved to 10.5% of home sales revenue from 14.6% for the three months ended September 30, 2014 and 2013, respectively.
Restructuring Charges
Restructuring charges increased to $7.0 million for the three months ended September 30, 2014 compared to $384,000 in the same period in the prior year. The increase was mainly due to a restructuring plan initiated to reduce duplicate corporate and divisional overhead costs and expenses as a result of the Merger. Employee-related costs incurred during the three months ended September 30, 2014 included employee retention and severance-related expenses of $5.5 million and stock-based compensation expense of $1.3 million for employees terminated during the period. The Company expects to incur additional restructuring charges in connection with the Merger during the three months ended December 31, 2014.
Transaction Expenses
As a result of the Merger, the Company has incurred advisory, financing, integration and other transaction costs during the three months ended September 30, 2014 of $16.7 million. We expect to incur additional transaction-related costs during the fourth quarter of 2014.
Interest
Interest, which was incurred principally to finance the Merger, land acquisitions, land development and home construction, totaled $15.1 million and $5.7 million for the three months ended September 30, 2014 and 2013, respectively. The capitalized portion of interest incurred was $14.8 million and $4.9 million for the three months ended September 30, 2014 and 2013, respectively. The increase in interest incurred during the three months ended September 30, 2014 as compared to the prior year period was primarily attributable to an increase in our outstanding debt and higher interest rates as a result of the issuance of the Senior Notes in connection with the Merger.
Income Tax
For the three months ended September 30, 2014, we have recorded a tax provision of $6.0 million based on an effective tax rate of 35.4%. For the three months ended September 30, 2013, we recorded a tax provision of $11.6 million based on an effective tax rate of 36.8%. The decrease in our provision for income tax was primarily the result of the $14.5 million decrease in income before income taxes to $17.0 million for the three months ended September 30, 2014 compared to $31.5 million in the prior year period.
- 34 -
Nine Months Ended September 30, 2014 Compared to Nine Months Ended September 30, 2013
Net New Home Orders, Average Selling Communities and Monthly Absorption Rates by Segment
Nine Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, 2014 | September 30, 2013 | Percentage Change | ||||||||||||||||||||||||||||||||||
Net New | Average | Monthly | Net New | Average | Monthly | Net New | Average | Monthly | ||||||||||||||||||||||||||||
Home | Selling | Absorption | Home | Selling | Absorption | Home | Selling | Absorption | ||||||||||||||||||||||||||||
Orders | Communities | Rates | Orders | Communities | Rates | Orders | Communities | Rates | ||||||||||||||||||||||||||||
Maracay |
313 | 16.4 | 2.1 | 419 | 11.8 | 3.9 | (25 | )% | 39 | % | (46 | )% | ||||||||||||||||||||||||
Pardee |
793 | 20.3 | 4.3 | 963 | 17.6 | 6.1 | (18 | )% | 15 | % | (29 | )% | ||||||||||||||||||||||||
Quadrant |
286 | 12.8 | 2.5 | 292 | 11.6 | 2.8 | (2 | )% | 10 | % | (11 | )% | ||||||||||||||||||||||||
Trendmaker |
436 | 23.5 | 2.1 | 526 | 21.9 | 2.7 | (17 | )% | 7 | % | (23 | )% | ||||||||||||||||||||||||
TRI Pointe |
152 | 6.4 | 2.6 | | | | N/A | N/A | N/A | |||||||||||||||||||||||||||
Winchester |
253 | 19.1 | 1.5 | 334 | 19.7 | 1.9 | (24 | )% | (3 | )% | (22 | )% | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
2,233 | 98.5 | 2.5 | 2,534 | 82.6 | 3.4 | (12 | )% | 19 | % | (26 | )% | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net new home orders for the nine months ended September 30, 2014 decreased 12% to 2,233, compared to 2,534 during the prior year period. The decrease in net new home orders was due to a decrease in our monthly absorption rate in each of our segments which reported in the comparable prior year period. Our overall absorption rate for the nine months ended September 30, 2014 was 22.7 per average selling community (2.52 monthly), compared to 30.7 per average selling community (3.41 monthly) during the prior year period. Net new home orders decreased at Maracay and Winchester due to the overall softening market conditions in the Arizona, Maryland and Virginia markets compared to the prior year period. Trendmakers net new home orders and absorption pace declined mainly due to a focus on margin and selling price over sales pace in the Houston area which continues to be a strong market. Pardees absorption rate decreased compared to the prior year period but remained strong overall at 4.3 orders per month per community.
New Homes Delivered, Homes Sales Revenue and Average Sales Price by Segment (dollars in thousands)
Nine Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, 2014 | September 30, 2013 | Percentage Change | ||||||||||||||||||||||||||||||||||
New | Home | Average | New | Home | Average | New | Home | Average | ||||||||||||||||||||||||||||
Homes | Sales | Sales | Homes | Sales | Sales | Homes | Sales | Sales | ||||||||||||||||||||||||||||
Delivered | Revenue | Price | Delivered | Revenue | Price | Delivered | Revenue | Price | ||||||||||||||||||||||||||||
Maracay |
286 | $ | 107,576 | $ | 376 | 272 | $ | 81,210 | $ | 299 | 5 | % | 32 | % | 26 | % | ||||||||||||||||||||
Pardee |
658 | 315,910 | 480 | 733 | 286,300 | 391 | (10 | )% | 10 | % | 23 | % | ||||||||||||||||||||||||
Quadrant |
219 | 88,607 | 405 | 256 | 78,347 | 306 | (14 | )% | 13 | % | 32 | % | ||||||||||||||||||||||||
Trendmaker |
404 | 198,867 | 492 | 439 | 193,322 | 440 | (8 | )% | 3 | % | 12 | % | ||||||||||||||||||||||||
TRI Pointe |
158 | 123,456 | 781 | | | | N/A | N/A | N/A | |||||||||||||||||||||||||||
Winchester |
253 | 188,896 | 747 | 167 | 105,419 | 631 | 51 | % | 79 | % | 18 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
1,978 | $ | 1,023,312 | $ | 517 | 1,867 | $ | 744,598 | $ | 399 | 6 | % | 37 | % | 30 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home sales revenue increased $278.7 million, or 37%, to $1.0 billion for the nine months ended September 30, 2014 from $744.6 million for the prior year period. The increase was comprised of: (i) $234.4 million related to an increase in average sales price of $118,000 per unit to $517,000 for the nine months ended September 30, 2014 from $399,000 for the prior year period; and (ii) $44.3 million due to a 6% increase in homes delivered to 1,978 for the nine months ended September 30, 2014 from 1,867 for the same period in the prior year. The increase in the average sales price and new home deliveries was primarily attributable the addition of legacy TRI Pointe with no comparable amounts in the prior year period. Excluding TRI Pointe, home sales revenue and the average sales price of homes delivered increased 21% and 24%, respectively. The increase in average sales price of home delivered across all segments was due to a change in product mix and shift to a more move-up product at our new communities.
- 35 -
Homebuilding Gross Margin (dollars in thousands)
Nine Months Ended | ||||||||||||||||
September 30, | ||||||||||||||||
2014 | % | 2013 | % | |||||||||||||
Home sales |
$ | 1,023,312 | 100.0 | % | $ | 744,598 | 100.0 | % | ||||||||
Cost of home sales |
819,377 | 80.1 | % | 585,605 | 78.6 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Homebuilding gross margin |
203,935 | 19.9 | % | 158,993 | 21.4 | % | ||||||||||
Add: interest in cost of home sales |
16,342 | 1.6 | % | 17,055 | 2.2 | % | ||||||||||
Add: purchase accounting adjustments |
12,961 | 1.3 | % | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted homebuilding gross margin(1) |
$ | 233,238 | 22.8 | % | $ | 176,048 | 23.6 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Homebuilding gross margin percentage |
19.9 | % | 21.4 | % | ||||||||||||
|
|
|
|
|||||||||||||
Adjusted homebuilding gross margin percentage(1) |
22.8 | % | 23.6 | % | ||||||||||||
|
|
|
|
(1) | Non-GAAP financial measure (as discussed below). |
Our homebuilding gross margin percentage decreased to 19.9% for the nine months ended September 30, 2014 as compared to 21.4% for the same period in the prior year. This decrease was primarily due a $13.0 million or 130 basis point non-cash purchase accounting adjustment related to the fair value increase to TRI Pointes inventory as result of the Merger. Excluding interest in cost of home sales and the non-cash purchase accounting adjustments, the adjusted homebuilding gross margin percentage was 22.8% for the nine months ended September 30, 2014, compared to 23.6% for the prior year period. The decrease in the adjusted homebuilding gross margin was due to price incentives in some of our markets that have experienced softening market conditions as discussed above.
Adjusted homebuilding gross margin is a non-GAAP financial measure. We believe this information is meaningful as it isolates the impact that leverage and non-cash charges have on homebuilding gross margin and permits investors to make better comparisons with our competitors, who adjust gross margins in a similar fashion. See the table above reconciling this non-GAAP financial measure to homebuilding gross margin, the nearest GAAP equivalent.
Sales and Marketing, General and Administrative Expense (dollars in thousands)
Nine Months Ended | As a Percentage of | |||||||||||||||
September 30, | Home Sales Revenue | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Sales and marketing |
$ | 73,096 | $ | 65,436 | 7.1 | % | 8.8 | % | ||||||||
General and administrative (G&A) |
57,140 | 57,113 | 5.6 | % | 7.7 | % | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total sales and marketing and G&A |
$ | 130,236 | $ | 122,549 | 12.7 | % | 16.5 | % | ||||||||
|
|
|
|
|
|
|
|
Sales and marketing expense decreased to 7.1% of home sales revenue for the nine months ended September 30, 2014 from 8.8% of home sales revenue for the nine months ended September 30, 2013 due to the addition of legacy TRI Pointe which has a lower sales and marketing expense as a percentage of revenue due to a strong sales absorption pace and higher average sales prices per community. Sales and marketing expense increased $7.7 million, or 12%, to $73.1 million for the nine months ended September 30, 2014 from $65.4 million for the prior year period. The increase in sales and marketing expense was related primarily to the addition of legacy TRI Pointe for the nine month period ended September 30, 2014, representing $4.0 million of sales and marketing expenses, with no comparable amounts in the prior year period.
General and administrative expense decreased to 5.6% of home sales revenue for the nine months ended September 30, 2014 from 7.7% of home sales revenue for the same period in the prior year. The decrease was mainly due to greater operating leverage as a result of the 30% increase in the average sales prices of homes delivered during the nine months ended September 30, 2014, primarily as a result of the addition of legacy TRI Pointe. General and administrative expenses remained flat compared to the prior year with the addition of legacy TRI Pointe being largely offset by cost savings initiatives to reduce duplicate corporate and divisional overhead costs and expenses.
Total sales and marketing and G&A (SG&A) expense increased $7.7 million, or 6%, to $130.2 million for the nine months ended September 30, 2014, from $122.5 million in the prior year period, but improved to 12.7% of home sales revenue from 16.5% for the nine months ended September 30, 2014 and 2013, respectively.
- 36 -
Restructuring Charges
Restructuring charges increased to $9.2 million for the nine months ended September 30, 2014 compared to $3.5 million in the same period in the prior year. The increase was mainly due to a restructuring plan initiated to reduce duplicate corporate and divisional overhead costs and expenses as a result of the Merger. Employee-related costs incurred during the nine months ended September 30, 2014 included employee retention and severance-related expenses of $6.8 million and stock-based compensation expense of $1.3 million for employees terminated during the period. Lease termination costs of $1.1 million relate to contract terminations in both the current and prior years related to general cost reduction initiatives. The Company expects to incur additional restructuring charges in connection with the Merger during the fourth quarter of 2014.
Transaction Expenses
As a result of the Merger, the Company incurred advisory, financing, integration and other transaction costs during the nine months ended September 30, 2014 of $17.2 million. We expect to incur additional transaction-related costs during the fourth quarter of 2014.
Interest
Interest, which was incurred principally to finance the Merger, land acquisitions, land development and home construction, totaled $25.7 million and $16.3 million for the nine months ended September 30, 2014 and 2013, respectively. The capitalized portion of interest incurred was $23.0 million and $14.1 million for the nine months ended September 30, 2014 and 2013, respectively. The increase in interest incurred during the nine months ended September 30, 2014 as compared to the prior year period was primarily attributable to our increase in outstanding debt and higher interest rates as a result of the issuance of the Senior Notes in connection with the Merger.
Income Tax
For the nine months ended September 30, 2014, we have recorded a tax provision of $16.4 million based on an effective tax rate of 27.7%. For the nine months ended September 30, 2013, we recorded a tax provision of $15.7 million based on an effective tax rate of 35.7%. The increase in our provision for income tax was primarily the result of the $15.1 million increase in income before income taxes to $59.1 million for the nine months ended September 30, 2014 compared to $44.0 million in the prior year period.
- 37 -
Lots Owned or Controlled by Segment
The table below summarizes our lots owned or controlled by segment as of the dates presented:
September 30, | Increase (Decrease) | |||||||||||||||
2014 | 2013 | Amount | % | |||||||||||||
Lots Owned |
||||||||||||||||
Maracay |
1,275 | 793 | 482 | 61 | % | |||||||||||
Pardee(2) |
17,657 | 17,615 | 42 | 0 | % | |||||||||||
Quadrant |
1,055 | 859 | 196 | 23 | % | |||||||||||
Trendmaker |
757 | 623 | 134 | 22 | % | |||||||||||
TRI Pointe |
2,762 | | 2,762 | N/A | ||||||||||||
Winchester |
2,382 | 2,210 | 172 | 8 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
25,888 | 22,100 | 3,788 | 17 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Lots Controlled(1) |
||||||||||||||||
Maracay |
477 | 1,647 | (1,170 | ) | (71 | )% | ||||||||||
Pardee(2) |
440 | 835 | (395 | ) | (47 | )% | ||||||||||
Quadrant |
427 | 496 | (69 | ) | (14 | )% | ||||||||||
Trendmaker |
1,311 | 1,116 | 195 | 17 | % | |||||||||||
TRI Pointe |
1,016 | | 1,016 | N/A | ||||||||||||
Winchester |
552 | 1,185 | (633 | ) | (53 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
4,223 | 5,279 | (1,056 | ) | (20 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Lots Owned or Controlled(1) |
30,111 | 27,379 | 2,732 | 10 | % | |||||||||||
|
|
|
|
|
|
|
|
(1) | As of September 30, 2014 and 2013, lots controlled included lots that were under land option contracts or purchase contracts. |
(2) | As of September 30, 2014 and 2013, excludes 10,686 lots owned and 56,413 lots controlled relating to Coyote Springs, which were excluded assets per the Transaction Agreement. |
Liquidity and Capital Resources
Overview
Our principal uses of capital for the three and nine months ended September 30, 2014 were operating expenses, land purchases, land development, home construction and the repayment of debt payable to Weyerhaeuser. We used funds generated by our operations and available borrowings to meet our short-term working capital requirements. We remain focused on generating positive margins in our homebuilding operations and acquiring desirable land positions in order to maintain a strong balance sheet and keep us poised for growth. As of September 30, 2014, we had $147.7 million of cash. We believe we have sufficient cash and sources of financing for at least the next twelve months.
Our board of directors will consider a number of factors when evaluating our level of indebtedness and when making decisions regarding the incurrence of new indebtedness, including the purchase price of assets to be acquired with debt financing, the estimated market value of our assets and the ability of particular assets, and our company as a whole, to generate cash flow to cover the expected debt service. Our charter does not contain a limitation on the amount of debt we may incur and our board of directors may change our target debt levels at any time without the approval of our stockholders.
Assumption of Senior Notes
On the Closing Date, TRI Pointe assumed WRECOs obligations as issuer of $450 million aggregate principal amount of its 4.375% Senior Notes due 2019 (2019 Notes) and $450 million aggregate principal amount of its 5.875% Senior Notes due 2024 (2024 Notes and together with the 2019 Notes, the Senior Notes). The 2019 Notes were issued at 98.89% of their aggregate principal amount and the 2024 Notes were issued at 98.15% of their aggregate principal amount. The net proceeds of approximately $861.3 million, after debt issuance costs and discounts, from the offering were deposited into two separate escrow accounts following the closing of the offering on June 13, 2014. Upon release of the escrowed funds on the Closing Date, and prior to the consummation of the Merger, WRECO paid approximately $743.7 million in cash to the former direct parent entity of WRECO, which cash was retained by Weyerhaeuser and its subsidiaries (other than WRECO and its subsidiaries). The payment consisted of the $739 million Payment Amount (as defined in the Transaction Agreement) as well as approximately $4.7 million in payment of all unpaid interest on the debt payable to Weyerhaeuser that accrued from November 3, 2013 to the Closing Date. The remaining $117.6 million of proceeds was retained by TRI Pointe and used for general corporate purposes.
- 38 -
The 2019 Notes and 2024 Notes mature on June 15, 2019 and June 15, 2024, respectively. Interest is payable semiannually in arrears on June 15 and December 15. As of September 30, 2014, no principal has been paid on the Senior Notes, and there was $24.7 million of capitalized debt financing costs related to the Senior Notes, included in other assets on our consolidated balance sheet. These costs will amortize over the respective lives of the Senior Notes.
Unsecured Revolving Credit Facility
In June 2014, the Company entered into an unsecured $425 million revolving credit facility (the Facility) with various lenders, with one lender serving as the administrative agent for the Facility. The Facility matures on July 1, 2018, and contains a sublimit of $75 million for letters of credit. The Company may borrow under the Facility in the ordinary course of business to fund its operations, including its land development and homebuilding activities. Borrowings under the Facility will be governed by, among other things, a borrowing base. The Facility contains customary affirmative and negative covenants, including financial covenants relating to consolidated tangible net worth, leverage, and liquidity or interest coverage. Interest rates on borrowings will be based on either a daily Eurocurrency base rate or a Eurocurrency rate, in either case, plus a spread ranging from 2.15% to 2.85% depending on the Companys leverage ratio.
As of September 30, 2014 the outstanding balance under the Facility was $260 million with an interest rate of 2.71% per annum and $159 million of availability after considering the borrowing base provisions and outstanding letters of credit.
Seller Financed Loan
In May 2014, the Company entered into a seller financed loan to acquire lots for the construction of homes from an unrelated third party. Principal and interest payments on this loan are due and payable as individual homes associated with the acquired land are delivered, with any remaining unpaid balance due in May 2016. As of September 30, 2014, the Company had $17.1 million outstanding related to this seller financed loan. The seller financed loan will accrue interest at a rate of 7.00% per annum, with interest calculated on a daily basis.
Covenant Compliance
Under our Facility, we are required to comply with certain financial covenants, including, but not limited to, those set forth in the table below (dollars in thousands):
Covenant | ||||||||
Actual at | Requirement at | |||||||
September 30, | September 30, | |||||||
2014 | 2014 | |||||||
Financial Covenants |
||||||||
Consolidated Tangible Net Worth |
$ | 1,409,365 | $ | 850,000 | ||||
(Not less than $850.0 million plus 50% of net income and 50% of the net proceeds from equity offerings after June 30, 2014) |
||||||||
Leverage Test |
41 | % | <55 | % | ||||
(Not to exceed 55%) |
||||||||
Interest Coverage Test |
6.2 | >1.5 | ||||||
(Not less than 1.5:1.0) |
As of September 30, 2014 we were in compliance with all of these financial covenants.
- 39 -
Leverage Ratios
We believe that our leverage ratios provide useful information to the users of our financial statements regarding our financial position and cash and debt management. The ratio of debt-to-capital and the ratio of net debt-to-capital are calculated as follows (dollars in thousands):
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Total debt |
$ | 1,164,258 | $ | | ||||
Debt payable to Weyerhaeuser |
| 834,589 | ||||||
|
|
|
|
|||||
Total debt |
1,164,258 | 834,589 | ||||||
Stockholders equity |
1,409,365 | 797,096 | ||||||
|
|
|
|
|||||
Total capital |
$ | 2,573,623 | $ | 1,631,685 | ||||
|
|
|
|
|||||
Ratio of debt-to-capital(1) |
45.2 | % | 51.1 | % | ||||
|
|
|
|
|||||
Total debt |
$ | 1,164,258 | $ | | ||||
Debt payable to Weyerhaeuser |
| 834,589 | ||||||
|
|
|
|
|||||
Total debt |
1,164,258 | 834,589 | ||||||
Less: Cash |
(147,683 | ) | (4,510 | ) | ||||
|
|
|
|
|||||
Net debt |
1,016,575 | 830,079 | ||||||
Stockholders equity |
1,409,365 | 797,096 | ||||||
|
|
|
|
|||||
Total capital |
$ | 2,425,940 | $ | 1,627,175 | ||||
|
|
|
|
|||||
Ratio of net debt-to-capital(2) |
41.9 | % | 51.0 | % | ||||
|
|
|
|
(1) | The ratio of debt-to-capital is computed as the quotient obtained by dividing debt by the sum of total debt plus equity. |
(2) | The ratio of net debt-to-capital is computed as the quotient obtained by dividing net debt (which is debt less cash and cash equivalents) by the sum of net debt plus equity. The most directly comparable GAAP financial measure is the ratio of debt-to-capital. We believe the ratio of net debt-to-capital is a relevant financial measure for investors to understand the leverage employed in our operations and as an indicator of our ability to obtain financing. See the table above reconciling this non-GAAP financial measure to the ratio of debt-to-capital. |
Cash FlowsNine Months Ended September 30, 2014 Compared to Nine Months Ended September 30, 2013
For the nine months ended September 30, 2014 as compared to the nine months ended September 30, 2013, the comparison of cash flows is as follows:
| Net cash used in operating activities was $140.4 million in the first nine months of 2014 as compared to a cash usage of $130.3 million during the same period in 2013. The change was primarily a result of (i) an increase in inventory due to the growth in the number of our communities, offset by (ii) a decrease in accounts receivables due to payments received in the period and (iii) the increase in net income mainly due to the 6% increase in new home deliveries and a 30% increase in average sales price in 2014 compared to 2013. |
| Net cash provided by investing activities was $47.2 million in the first nine months of 2014 as compared to cash usage of $9.1 million during the same period in 2013. Cash provided by investing activities for the first nine months of 2014 was primarily related to cash acquired in the Merger, offset by purchases of property and equipment. Net cash used in investing activities for the first nine months of 2013 was primarily the result of purchases of property and equipment. |
| Net cash provided by financing activities was $236.4 million in the first nine months of 2014 compared to $139.5 million during the same period in 2013. The change was primarily a result of (i) proceeds from the issuance of the Senior Notes, and (ii) borrowings from notes payable offset by (iii) payments on debt payable to Weyerhaeuser. |
Off-Balance Sheet Arrangements and Contractual Obligations
In the ordinary course of business, we enter into land option contracts in order to procure lots for the construction of our homes. We are subject to customary obligations associated with entering into contracts for the purchase of land and
- 40 -
improved lots. These purchase contracts typically require a cash deposit and the purchase of properties under these contracts is generally contingent upon satisfaction of certain requirements by the sellers, including obtaining applicable property and development entitlements. We also utilize option contracts with land sellers as a method of acquiring land in staged takedowns, to help us manage the financial and market risk associated with land holdings, and to reduce the use of funds from our corporate financing sources. Option contracts generally require a non-refundable deposit for the right to acquire lots over a specified period of time at pre-determined prices. We generally have the right, at our discretion, to terminate our obligations under both purchase contracts and option contracts by forfeiting our cash deposit with no further financial responsibility to the land seller. As of September 30, 2014, we had $58.8 million of cash deposits, the majority of which were are non-refundable, pertaining to land option contracts and purchase contracts with an aggregate remaining purchase price of approximately $367.1 million (net of deposits).
Our utilization of land option contracts is dependent on, among other things, the availability of land sellers willing to enter into option takedown arrangements, the availability of capital to financial intermediaries to finance the development of optioned lots, general housing market conditions, and local market dynamics. Options may be more difficult to procure from land sellers in strong housing markets and are more prevalent in certain geographic regions.
As of September 30, 2014, we had $159.0 million of availability under our Facility after considering the borrowing base provisions and outstanding letters of credit.
Inflation
Our operations can be adversely impacted by inflation, primarily from higher land, financing, labor, material and construction costs. In addition, inflation can lead to higher mortgage rates, which can significantly affect the affordability of mortgage financing to homebuyers. While we attempt to pass on cost increases to customers through increased prices, when weak housing market conditions exist, we are often unable to offset cost increases with higher selling prices.
Seasonality
Historically, the homebuilding industry experiences seasonal fluctuations in quarterly operating results and capital requirements. We typically experience the highest new home order activity in spring and summer, although this activity is also highly dependent on the number of active selling communities, timing of new community openings and other market factors. Since it typically takes four to six months to construct a new home, we deliver more homes in the second half of the year as spring and summer home orders convert to home deliveries. Because of this seasonality, home starts, construction costs and related cash outflows have historically been highest in the second and third quarters, and the majority of cash receipts from home deliveries occur during the second half of the year. We expect this seasonal pattern to continue over the long-term, although it may be affected by volatility in the homebuilding industry.
Description of Projects and Communities under Development
The following table presents project information relating to each of our markets as of September 30, 2014 and includes information on current projects under development where we are building and selling homes.
- 41 -
Maracay
Cumulative | Homes Delivered | |||||||||||||||||||||||||
Homes | for the Nine | |||||||||||||||||||||||||
Year of | Total | Delivered as of | Lots as of | Backlog as of | Months Ended | Sales Price | ||||||||||||||||||||
First | Number of | September 30, | September 30, | September 30, | September 30, | Range | ||||||||||||||||||||
County, Project, City |
Delivery(1) | Homes(2) | 2014 | 2014(3) | 2014(4)(5) | 2014 | (in thousands)(6) | |||||||||||||||||||
Phoenix, Arizona |
||||||||||||||||||||||||||
Town of Buckeye: |
||||||||||||||||||||||||||
Verrado Tilden |
2012 | 102 | 69 | 33 | 6 | 5 | $239-$304 | |||||||||||||||||||
Verrado Palisades |
2014 | 63 | | 63 | 4 | | $305-$378 | |||||||||||||||||||
Verrado Victory |
2015 | 98 | | 98 | | | $353-$391 | |||||||||||||||||||
City of Chandler: |
||||||||||||||||||||||||||
Artesian Ranch |
2013 | 90 | 29 | 61 | 3 | 21 | $348-$404 | |||||||||||||||||||
Vaquero Ranch |
2013 | 51 | 34 | 17 | 6 | 23 | $309-$389 | |||||||||||||||||||
Maracay at Layton Lakes |
2015 | 47 | | 47 | | | $459-$499 | |||||||||||||||||||
Town of Gilbert: |
||||||||||||||||||||||||||
Arch Crossing at Bridges of Gilbert |
2014 | 50 | 18 | 32 | 6 | 18 | $271-$336 | |||||||||||||||||||
Trestle Place at Bridges of Gilbert |
2014 | 45 | 23 | 22 | 9 | 23 | $328-$405 | |||||||||||||||||||
City of Goodyear: |
||||||||||||||||||||||||||
Calderra at Palm Valley |
2013 | 62 | 50 | 12 | 7 | 19 | $269-$346 | |||||||||||||||||||
Los Vientos at Palm Valley |
2013 | 54 | 43 | 11 | 11 | 17 | $331-$355 | |||||||||||||||||||
City of Mesa: |
||||||||||||||||||||||||||
Kinetic Point at Eastmark |
2013 | 80 | 25 | 55 | 7 | 17 | $259-$339 | |||||||||||||||||||
Lumiere Garden at Eastmark |
2013 | 85 | 27 | 58 | 8 | 23 | $313-$382 | |||||||||||||||||||
Town of Peoria: |
||||||||||||||||||||||||||
The Reserve at Plaza del Rio |
2013 | 162 | 42 | 120 | 9 | 26 | $206-$248 | |||||||||||||||||||
Maracay at Northlands |
2014 | 16 | 2 | 14 | 8 | 2 | $312-$393 | |||||||||||||||||||
Town of Queen Creek: |
||||||||||||||||||||||||||
Montelena |
2012 | 59 | 45 | 14 | 5 | 13 | $344-$447 | |||||||||||||||||||
The Preserve at Hastings Farms |
2014 | 89 | 7 | 82 | 7 | 7 | $275-$359 | |||||||||||||||||||
Villagio |
2013 | 135 | 46 | 89 | 15 | 16 | $274-$332 | |||||||||||||||||||
Other: |
||||||||||||||||||||||||||
Closed Communities |
268 | 268 | | | 35 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Phoeniz, Arizona Total |
1,556 | 728 | 828 | 111 | 265 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Tucson, Arizona |
||||||||||||||||||||||||||
Marana: |
||||||||||||||||||||||||||
Tortolita Vistas |
2014 | 19 | 4 | 15 | 7 | 4 | $439-$506 | |||||||||||||||||||
Oro Valley: |
||||||||||||||||||||||||||
Rancho Vistoso |
2016 | 342 | | 342 | | | $254-$444 | |||||||||||||||||||
Tucson: |
||||||||||||||||||||||||||
Deseo at Sabino Canyon |
2014 | 39 | 17 | 22 | 8 | 17 | $419-$505 | |||||||||||||||||||
Rancho del Cobre |
2014 | 68 | | 68 | 17 | | $377-$455 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Tucson, Arizona Total |
468 | 21 | 447 | 32 | 21 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Maracay Total |
2,024 | 749 | 1,275 | 143 | 286 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
- 42 -
Pardee
Cumulative | Homes Delivered |
|||||||||||||||||||||||||
Homes | for the Nine | |||||||||||||||||||||||||
Year of | Total | Delivered as of | Lots as of | Backlog as of | Months Ended | Sales Price | ||||||||||||||||||||
First | Number of | September 30, | September 30, | September 30, | September 30, | Range | ||||||||||||||||||||
County, Project |
Delivery(1) | Homes(2) | 2014 | 2014(3) | 2014(4)(5) | 2014 | (in thousands)(6) | |||||||||||||||||||
California |
||||||||||||||||||||||||||
San Diego County: |
||||||||||||||||||||||||||
Alta Del Mar Homes |
2013 | 117 | 27 | 90 | 22 | 18 | $1,756-$2,126 | |||||||||||||||||||
Alta Del Mar Custom Lots (Resid Lot Sales) |
2013 | 9 | | 9 | | | $895-$1950 | |||||||||||||||||||
Sorrento Heights |
2012 | 113 | 113 | | | 43 | | |||||||||||||||||||
Sorrento Ridge |
2014 | 58 | 52 | 6 | 6 | 52 | $370-$485 | |||||||||||||||||||
Sorrento Terrace |
2012 | 71 | 70 | 1 | 1 | 9 | 441 | |||||||||||||||||||
Sorrento Heights Prestige Collection |
2014 | 20 | 7 | 13 | 8 | 7 | $850-$903 | |||||||||||||||||||
Watermark |
2013 | 160 | 47 | 113 | 34 | 31 | $1,117-$1,285 | |||||||||||||||||||
Canterra |
2015 | 89 | | 89 | | | $720-$740 | |||||||||||||||||||
Casabella |
2015 | 122 | | 122 | | | $825-$855 | |||||||||||||||||||
Verana |
2015 | 78 | | 78 | | | $870-$910 | |||||||||||||||||||
Pacific Highlands Ranch Future |
TBD | 1,059 | | 1,059 | | | TBD | |||||||||||||||||||
Olive Hill Estate |
2015 | 37 | | 37 | | | $603-$745 | |||||||||||||||||||
Castlerock |
TBD | 430 | | 430 | | | $473-$708 | |||||||||||||||||||
Meadowood |
TBD | 844 | | 844 | | | $290-$590 | |||||||||||||||||||
Sea View Terrace |
2015 | 40 | | 40 | 4 | | $308-$350 | |||||||||||||||||||
Parkview Condos |
2016 | 73 | | 73 | | | $345-$370 | |||||||||||||||||||
Ocean View HillsFuture |
TBD | 1,020 | | 1,020 | | | TBD | |||||||||||||||||||
South Otay Mesa |
TBD | 893 | | 893 | | | $185-$530 | |||||||||||||||||||
Los Angeles County: |
||||||||||||||||||||||||||
LivingSmart @ Fair Oaks Ranch |
2011 | 124 | 119 | 5 | 5 | 24 | $483-$509 | |||||||||||||||||||
Crestview |
2012 | 54 | 54 | | | 2 | | |||||||||||||||||||
Oak Crest |
2009 | 77 | 77 | | | 1 | | |||||||||||||||||||
Golden Valley |
TBD | 498 | | 498 | | | $499-$807 | |||||||||||||||||||
Skyline Ranch |
TBD | 1,260 | | 1,260 | | | $510-$640 | |||||||||||||||||||
Ventura County: |
||||||||||||||||||||||||||
LivingSmart @ Moorpark Highlands, Moorpark |
2013 | 133 | 63 | 70 | 21 | 53 | $580-$611 | |||||||||||||||||||
Riverside County: |
||||||||||||||||||||||||||
Hillside |
2012 | 182 | 165 | 17 | 12 | 29 | $284-$301 | |||||||||||||||||||
Meadow Ridge |
2013 | 142 | 41 | 101 | 24 | 16 | $336-$439 | |||||||||||||||||||
Parkside |
2012 | 151 | 150 | 1 | 1 | 31 | $248 | |||||||||||||||||||
LivingSmart Canyon Hills |
2010 | 231 | 231 | | | 2 | | |||||||||||||||||||
Amberleaf |
2014 | 216 | | 216 | 17 | | $288-$334 | |||||||||||||||||||
Meadow Glen |
2014 | 140 | 15 | 125 | 34 | 15 | $298-$379 | |||||||||||||||||||
Canyon Hills Future |
TBD | 589 | | 589 | | | TBD | |||||||||||||||||||
LivingSmart Tournament Hills |
2010 | 235 | 210 | 25 | 18 | 30 | $230-$334 | |||||||||||||||||||
Lakeside |
2012 | 167 | 124 | 43 | 24 | 29 | $257-$277 | |||||||||||||||||||
Tournament Hills Future |
TBD | 268 | | 268 | | | TBD | |||||||||||||||||||
LivingSmart Sundance |
2013 | 141 | 94 | 47 | 16 | 29 | $270-$326 | |||||||||||||||||||
LivingSmart Estrella |
2013 | 127 | 80 | 47 | 33 | 66 | $207-$237 | |||||||||||||||||||
Woodmont |
2014 | 50 | 3 | 47 | 12 | 3 | $305-$370 | |||||||||||||||||||
Cielo |
2015 | 92 | | 92 | | | $210-$235 | |||||||||||||||||||
Northstar |
2015 | 80 | | 80 | | | $270-$310 | |||||||||||||||||||
Skycrest |
2015 | 84 | | 84 | | | $311-$350 | |||||||||||||||||||
Sundance Future |
TBD | 1,732 | | 1,732 | | | TBD | |||||||||||||||||||
Banning |
TBD | 4,318 | | 4,318 | | | $167-$250 | |||||||||||||||||||
Christensen |
2016 | 74 | | 74 | | | $338-$437 | |||||||||||||||||||
Sacramento County: |
||||||||||||||||||||||||||
Natomas |
TBD | 120 | | 120 | | | TBD | |||||||||||||||||||
San Joaquin County: |
||||||||||||||||||||||||||
Bear Creek |
TBD | 1,252 | | 1,252 | | | TBD | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
California Total |
17,770 | 1,742 | 16,028 | 292 | 490 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Nevada |
||||||||||||||||||||||||||
Clark County: |
||||||||||||||||||||||||||
LivingSmart @ Eldorado Ridge |
2012 | 143 | 109 | 34 | 16 | 28 | $254-$306 | |||||||||||||||||||
LivingSmart @ Eldorado Heights |
2013 | 115 | 74 | 41 | 19 | 35 | $270-$391 | |||||||||||||||||||
LivingSmart Sandstone |
2013 | 145 | 31 | 114 | 12 | 19 | $211-$247 | |||||||||||||||||||
Ridgeview |
2015 | 4 | | 4 | | | $227-$283 | |||||||||||||||||||
Future |
TBD | 425 | | 425 | | | TBD | |||||||||||||||||||
Horizon Terrace |
2014 | 136 | 11 | 125 | 18 | 11 | $390-$450 | |||||||||||||||||||
Solano |
2014 | 132 | | 132 | 2 | | $305-$321 | |||||||||||||||||||
Alterra |
2014 | 106 | | 106 | 8 | | $451-$498 | |||||||||||||||||||
POD 2-2 Future |
2015 | 75 | | 75 | | | TBD | |||||||||||||||||||
POD 5-1 Future |
TBD | 215 | | 215 | | | TBD | |||||||||||||||||||
Durango Ranch |
2012 | 185 | 91 | 94 | 21 | 9 | $441-$534 | |||||||||||||||||||
Durango Trail |
2014 | 77 | 33 | 44 | 8 | 33 | $384-$424 | |||||||||||||||||||
LivingSmart @ Providence |
2012 | 106 | 102 | 4 | 2 | 24 | $260-$323 | |||||||||||||||||||
Encanto |
2015 | 85 | | 85 | | | $394-$456 | |||||||||||||||||||
Summerglen |
2014 | 140 | 9 | 131 | 17 | 9 | $291-$305 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Nevada Total |
2,089 | 460 | 1,629 | 123 | 168 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Pardee Total |
19,859 | 2,202 | 17,657 | 415 | 658 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
- 43 -
Quadrant
Cumulative | Homes Delivered |
|||||||||||||||||||||||||
Homes | for the Nine | |||||||||||||||||||||||||
Year of | Total | Delivered as of | Lots as of | Backlog as of | Months Ended | Sales Price | ||||||||||||||||||||
First | Number of | September 30, | September 30, | September 30, | September 30, | Range | ||||||||||||||||||||
County, Project, City |
Delivery(1) | Homes(2) | 2014 | 2014(3) | 2014(4)(5) | 2014 | (in thousands)(6) | |||||||||||||||||||
Washington |
||||||||||||||||||||||||||
Skagit County: |
||||||||||||||||||||||||||
Skagit Highlands, Mt Vernon |
2005 | 423 | 348 | 75 | 12 | 20 | $220-$318 | |||||||||||||||||||
Skagit Pod D, Mt Vernon |
LHS | | | 11 | | | Land Held for Sale | |||||||||||||||||||
Skagit Surplus - Pod E, Mt Vernon |
LHS | | | 4 | | | Land Held for Sale | |||||||||||||||||||
Snohomish County: |
||||||||||||||||||||||||||
Sonterra, Lake Stevens |
2013 | 44 | 34 | 10 | 9 | 23 | $337-$433 | |||||||||||||||||||
Kings Corner 1&2, Mill Creek |
2014 | 116 | 27 | 89 | 26 | 22 | $430-$544 | |||||||||||||||||||
Filbert Glen, Bothell |
2015 | 16 | | 16 | | | $475-$560 | |||||||||||||||||||
Kings Corner 3, Mill Creek |
2016 | 29 | | 29 | | | $306-$370 | |||||||||||||||||||
King County: |
||||||||||||||||||||||||||
Evoke at the Willows, Kirkland |
2014 | 7 | | 7 | 7 | | $860-$925 | |||||||||||||||||||
Evoke at Pine Lake, Sammamish |
2013 | 13 | 5 | 8 | 8 | 4 | $781-$862 | |||||||||||||||||||
Evoke at 132nd, Kirkland |
2014 | 7 | 5 | 2 | 2 | 5 | $859-$865 | |||||||||||||||||||
Beclan Place, Renton |
2013 | 30 | 22 | 8 | 5 | 18 | $593-$620 | |||||||||||||||||||
Wynstone East, Federal Way |
2013 | 57 | 45 | 12 | 8 | 23 | $332-$418 | |||||||||||||||||||
Woodland, Woodinville |
2014 | 23 | | 23 | 21 | | $556-$661 | |||||||||||||||||||
Garrison Glen, Kent |
2014 | 30 | 1 | 29 | 6 | 1 | $350-$450 | |||||||||||||||||||
Sonata Hill, Auburn |
2014 | 71 | 2 | 69 | 7 | 2 | $320-$415 | |||||||||||||||||||
Ibrahim, Issaquah |
2014 | 2 | | 2 | | | $683-$720 | |||||||||||||||||||
Wu Locke, Sammamish |
2015 | 8 | | 8 | | | $908 | |||||||||||||||||||
Heather Ridge (Kirkmond), Kirkland |
2015 | 41 | | 41 | | | $450-$750 | |||||||||||||||||||
Hedgewood (Federspiel), Redmond |
2015 | 12 | | 12 | | | $650-$757 | |||||||||||||||||||
Rex, Redmond |
2015 | 4 | | 4 | | | $930-$985 | |||||||||||||||||||
Vintners Place, Kirkland |
2015 | 34 | | 34 | | | $546 | |||||||||||||||||||
Beuca, Redmond |
2016 | 16 | | 16 | | | $730-$810 | |||||||||||||||||||
Copperwood (Stuth), Renton |
2016 | 43 | | 4 | | | $520-$626 | |||||||||||||||||||
35th Avenue Townhomes, Seattle |
LHS | | | 17 | | | Land Held for Sale | |||||||||||||||||||
42nd Avenue Townhomes, Seattle |
LHS | | | 40 | | | Land Held for Sale | |||||||||||||||||||
Pearl & Delores, Seattle |
LHS | | | 12 | | | Land Held for Sale | |||||||||||||||||||
MLK Townhomes (Howland), Seattle |
LHS | | | 16 | | | Land Held for Sale | |||||||||||||||||||
Wynstone East, Federal Way |
LHS | | | 4 | | | Land Held for Sale | |||||||||||||||||||
Aston Gardens, Kirkland |
LHS | | | 8 | | | Land Held for Sale | |||||||||||||||||||
Royer Spot Lot, Kirkland |
LHS | | | 1 | | | Land Held for Sale | |||||||||||||||||||
Pierce County: |
||||||||||||||||||||||||||
Highlands Ridge, Puyallup |
2012 | 46 | 43 | 3 | 2 | 13 | $290 | |||||||||||||||||||
Harbor Hill, Gig Harbor |