2015 Second Quarter Results · 2020. 12. 10. · 2015 Second Quarter Results Maracay Homes...
Transcript of 2015 Second Quarter Results · 2020. 12. 10. · 2015 Second Quarter Results Maracay Homes...
2015 Second Quarter ResultsMaracay Homes – Pardee Homes – Quadrant Homes – Trendmaker Homes – TRI Pointe Homes – Winchester Homes
Forward Looking Statement
Various statements contained in this presentation, including those that express a belief, expectation or intention, as well asthose that are not statements of historical fact, are forward-looking statements. These forward-looking statements may includeprojections and estimates concerning the timing and success of specific projects, our ability to achieve the anticipated benefitsof the Weyerhaeuser Real Estate Company (WRECO) transaction and our future production, operational and financial results,financial condition, prospects, and capital spending. Our forward-looking statements are generally accompanied by wordssuch as “estimate,” “project,” “predict,” “believe,” “expect,” “intend,” “anticipate,” “potential,” “plan,” “goal,” “will,” or other words that convey future events or outcomes. The forward-looking statements in this presentation speak only as of the date of this presentation, and we disclaim any obligation to update these statements unless required by law, and we caution you not to rely on them unduly. These forward-looking statements are inherently subject to significant business, economic, competitive,regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyondour control. The following factors, among others, may cause our actual results, performance or achievements to differmaterially from any future results, performance or achievements expressed or implied by these forward-looking statements: theeffect of general economic conditions, including employment rates, housing starts, interest rate levels, availability of financingfor home mortgages and strength of the U.S. dollar; market demand for our products, which is related to the strength of thevarious U.S. business segments and U.S. and international economic conditions; levels of competition; the successfulexecution of our 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; theeffect of land use, environment and other governmental regulations; legal proceedings; risks relating to any unforeseenchanges 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 WRECO transaction will harm our business;our ability to achieve the benefits of the WRECO transaction in the estimated amount and the anticipated timeframe, if at all;our ability to integrate WRECO successfully and to achieve the anticipated synergies therefrom; changes in accountingprinciples; our relationship, and actual and potential conflicts of interest, with Starwood Capital Group or its affiliates; andadditional factors discussed under the sections captioned “Risk Factors” included in our annual and quarterly reports filed withthe Securities and Exchange Commission. The foregoing list is not exhaustive. New risk factors may emerge from time to timeand it is not possible for management to predict all such risk factors or to assess the impact of such risk factors on ourbusiness.
Management Team
Michael GrubbsChief Financial Officer
• 28 years of real estate and homebuilding experience
• Former SVP / CFO of William Lyon Homes
• Previously, real estate accountant at Kenneth Leventhal
Douglas BauerChief Executive Officer
• 28 years of real estate and homebuilding experience
• Former President and COO of William Lyon Homes
• Previously, managed WLH Northern California Division
Thomas Mitchell President & COO
• 28 years of real estate and homebuilding experience
• Former EVP and Southern California Regional President at William Lyon Homes
Working together for over 20 years, TRI Pointe senior management has significant experience running a large, geographically diverse, growth-oriented public homebuilder. Deep managerial talent at each operating division with key local relationships supports dynamic tailored growth strategies.
3
Market: Greater Puget Sound Area
LTM Orders: 399 LTM Deliveries: 355
LTM HB Revenue: $157,060 LTM ASP: $442
Lots Owned or Controlled: 1,416Markets: Washington DC,
Richmond
LTM Orders: 377
LTM Deliveries:394
LTM HB Revenue: $265,605
LTM ASP: $674
Lots Owned or Controlled: 2,732
Markets: Phoenix, Tucson
LTM Orders: 505 LTM Deliveries: 380
LTM HB Revenue: $146,465 LTM ASP: $385
Lots Owned or Controlled: 1,812
All lots owned or controlled as of June 30, 2015. The term “Adjusted” includes GAAP results plus legacy TRI Pointe operations for the period prior to July 7, 2014, the closing date of the WRECO transaction. See “Reconciliation of Non-GAAP Financial Measures” in the appendix of
the presentation.
Adjusted LTM Orders: 3,957 Adjusted LTM Deliveries: 3,432
Adjusted LTM HB Revenue: $1,898,226 Adjusted LTM ASP: $553
Lots Owned or Controlled: 28,921
Markets: Orange County, Los
Angeles, San Diego, San
Francisco Bay Area, Denver
LTM Orders: 1,068
LTM Deliveries: 719
LTM HB Revenue: $563,588
LTM ASP:$784
Lots Owned or Controlled: 3,655
Leading Brand Names Targeted to Specific Markets
Markets: Los Angeles/Ventura, Inland
Empire, San Diego, Las Vegas
LTM Orders: 1,104
LTM Deliveries: 1,061
LTM HB Revenue: $495,766
LTM ASP: $467
Lots Owned or Controlled: 17,195
Market: Houston
LTM Orders: 504 LTM Deliveries: 523
LTM HB Revenue: $269,742 LTM ASP: $516
Lots Owned or Controlled: 2,111
4
Second Quarter Highlights
2015 Second Quarter Highlights
SECOND QUARTER HIGHLIGHTS AND COMPARISONS TO SECOND QUARTER 2014New home orders increased 62% to 1,238New home deliveries up 27% to 798 with increased average sales price of 9% to $535kHome sale revenue up 38% to $427.2MHomebuilding gross margin of 20.0%Adjusted homebuilding gross margin of 22.0%(1)
SG&A expense improved to 12.6% compared to 13.6%Net income $54.9M; $0.34 per diluted share vs. $24.2M; $0.19 per diluted share
SECOND QUARTER HIGHLIGHTS AND COMPARISONS TO SECOND QUARTER 2014– “Adjusted”(1)(2)
New home orders increased 30% to 1,238New home deliveries up 9% to 798 with decreased average sales price of 1% to $535kHome sale revenue up 8% to $427.2M
(1) See “Reconciliation of Non-GAAP Financial Measures” in the appendix of the presentation.
(2) The term “Adjusted” includes GAAP results plus legacy TRI Pointe operations for the second quarter of 2014. 6
Arizona15%
California29%
Maryland5%
Nevada10%
Colorado5%
Texas20%
Virginia6%
Washington10%
Active Selling Communities and Absorption Rate
100
122
2.61
3.45
1.0
1.5
2.0
2.5
3.0
3.5
4.0
0
20
40
60
80
100
120
140
2014 2015
Communities Absorption Rate
22%
Active Communities and Absorption RateAs of and for the quarters ended June 30, 2014 and 2015
Communities by StateAs of June 30, 2015
7
Arizona15%
California45%
Maryland4%
Nevada8%
Colorado5%
Texas10%
Virginia4%
Washington9%
New Home Orders – Second Quarter Results
763
1,238
953
1,238
0
200
400
600
800
1,000
1,200
1,400
2014 2015
GAAP
Adjusted
Second Quarter - New Home OrdersFor the quarters ended June 30, 2014 and 2015 – GAAP and on an adjusted
basis(1)
(1) Includes legacy TRI Pointe operations for the second quarter of 2014. See “Reconciliation of Non-GAAP Financial Measures” in the appendix of this presentation.
Orders by StateFor the quarter ended June 30, 2015
8
Incre
ase 6
2%
YO
Y
Incre
ase 3
0%
YO
Y
Arizona11%
California36%
Maryland4%
Nevada11%
Colorado6%
Texas15%
Virginia6%
Washington11%
628
798
731
798
0
100
200
300
400
500
600
700
800
900
2014 2015
GAAP
Adjusted
New Home Deliveries – Second Quarter Results
Deliveries by StateFor the quarter ended June 30, 2015
(1) Includes legacy TRI Pointe operations for the second quarter of 2014. See “Reconciliation of Non-GAAP Financial Measures” in the appendix of this presentation.
Second Quarter – New Home DeliveriesFor the quarters ended June 30, 2014 and 2015- GAAP and on an adjusted
basis(1)
9
Incre
ase 2
7%
YO
Y
Incre
ase 9
% Y
OY
Arizona9%
California52%
Maryland5%
Nevada4%
Colorado6%
Texas11%
Virginia6%
Washington7%
Backlog – Units and Dollar Value (“GAAP”)
Backlog – Units and Dollar ValueAs of June 30, 2014 and 2015 (dollars in thousands)
Dollar Value by StateAs of June 30, 2015
1,191
1,998
0
500
1000
1500
2000
2500
Units
$670,225
$1,199,847
$-
$100,000
$200,000
$300,000
$400,000
$500,000
$600,000
$700,000
$800,000
$900,000
$1,000,000
$1,100,000
$1,200,000
$ Value
2014
2015
$563K $601K
Backlog ASP
10
Incre
ase 6
8%
YO
Y
Incre
ase 7
9%
YO
Y
Arizona9%
California52%
Maryland5%
Nevada4%
Colorado6%
Texas11%
Virginia6%
Washington7%
Backlog – Units and Dollar Value (“Adjusted”)(1)
Backlog – Units and Dollar Value (“Adjusted”)As of and for the quarters ended June 30, 2014 and 2015 (dollars in thousands)
Dollar Value by StateAs of June 30, 2015
1,473
1,998
0
500
1000
1500
2000
2500
Units
$901,951
$1,199,847
$-
$100,000
$200,000
$300,000
$400,000
$500,000
$600,000
$700,000
$800,000
$900,000
$1,000,000
$1,100,000
$1,200,000
$ Value
2014
2015
$612K $601K
Average Sales Price
(1) Includes legacy TRI Pointe operations for the second quarter of 2014. See “Reconciliation of Non-GAAP Financial Measures” in the appendix of this presentation. 11
Incre
ase 3
6%
YO
Y
Incre
ase 3
3%
YO
Y
Arizona8%
California44%
Maryland4%
Nevada8%
Colorado5%
Texas15%
Virginia8%
Washington8%
Home Sales Revenue – Second Quarter Results
$309,609
$427,328
$396,945
$427,238
$0
$100,000
$200,000
$300,000
$400,000
$500,000
GAAP
Adjusted
Second Quarter – Home Sales RevenueFor the quarter ended June 30, 2014 and 2015 (dollars in thousands)
Home Sales Revenue by StateFor the quarter ended June 30, 2015
$493K $543K $535K $535K
Average Sales Price
12
Incre
ase 3
8%
YO
Y
Incre
ase 8
% Y
OY
Orders, Deliveries and Absorption Rate year over year comparisons for the Second Quarter and YTD through June by Segment
(includes breakout by state for Pardee Homes and TRI Pointe Homes brands)
120
184
9391
2.4
3.4
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
0
20
40
60
80
100
120
140
160
180
200
2Q14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the second quarter ended June 30, 2014 and 2015
2Q14 2Q15
$377K $369K
Average Sales Price of Deliveries
53%
14
Orders, Deliveries and Absorption Rate
For the six months ended June 30, 2014 and 2015
225
345
192176
2.3
3.3
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
0
50
100
150
200
250
300
350
400
YTD14 YTD15Orders Deliveries Absorption
YTD14 YTD15
$366K $375K
Average Sales Price of Deliveries
53%
81
101
51
853.6
3.4
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
0
20
40
60
80
100
120
2Q14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the second quarter ended June 30, 2014 and 2015
25%
Nevada
15
2Q14 2Q15
$339K $394K
Average Sales Price of Deliveries
Orders, Deliveries and Absorption Rate
For the six months ended June 30, 2014 and 2015
135
201
98
1393.4
3.5
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
0
50
100
150
200
250
YTD14 YTD15Orders Deliveries Absorption
YTD14 YTD15
$358K $373K
Average Sales Price of Deliveries
49%
203
254
195
1575.3
6.3
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
6.5
7.0
0
50
100
150
200
250
300
2Q14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the six months ended June 30, 2014 and 2015
25%
California
16
2Q14 2Q15
$521K $489K
Average Sales Price of Deliveries
Orders, Deliveries and Absorption Rate
For the second quarter ended June 30, 2014 and 2015
394
462
283271
5.1
6.2
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
6.5
7.0
0
50
100
150
200
250
300
350
400
450
500
YTD14 YTD15Orders Deliveries Absorption
YTD14 YTD15
$534K $532K
Average Sales Price of Deliveries
17%
106
116
67
87
2.5
3.6
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
0
20
40
60
80
100
120
140
2Q14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the second quarter ended June 30, 2014 and 2015
9%
17
2Q14 2Q15
$376K $410K
Average Sales Price of Deliveries
Orders, Deliveries and Absorption Rate
For the six months ended June 30, 2014 and 2015
204
266
145
180
2.6
4.3
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
0
50
100
150
200
250
300
YTD14 YTD15Orders Deliveries Absorption
YTD14 YTD15
$388K $439K
Average Sales Price of Deliveries
30%
166
124
139
123
2.3
1.6
1.0
1.5
2.0
2.5
3.0
3.5
4.0
0
20
40
60
80
100
120
140
160
180
2Q14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the second quarter ended June 30, 2014 and 2015
(25%)
18
2Q14 2Q15
$487K $526K
Average Sales Price of Deliveries
309
256269
231
2.3
1.6
1.0
1.5
2.0
2.5
3.0
3.5
4.0
0
50
100
150
200
250
300
350
YTD14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the six months ended June 30, 2014 and 2015
YTD14 YTD15
$480K $523K
Average Sales Price of Deliveries
(17%)
24
60
10
444.4
3.2
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
0
10
20
30
40
50
60
70
2Q14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the second quarter ended June 30, 2014 and 2015 on an
adjusted basis(1)
150%
Colorado
19
2Q14 2Q15
$377K $472K
Average Sales Price of Deliveries
(1) Includes legacy TRI Pointe operations for the second quarter of 2014. See “Reconciliation of Non-GAAP Financial Measures” in the appendix of this presentation.
Orders, Deliveries and Absorption Rate
For the six months ended June 30, 2014 and 2015 on an adjusted
basis(1)
40
134
20
77
4.8
3.4
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
0
20
40
60
80
100
120
140
160
YTD14 YTD15Orders Deliveries Absorption
YTD14 YTD15
$379K $473K
Average Sales Price of Deliveries
235%
166
305
93
130
5.3
5.0
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
0
50
100
150
200
250
300
350
2Q14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the second quarter ended June 30, 2014 and 2015 on an
adjusted basis(1)
84%
California
20
2Q14 2Q15
$898K $844K
Average Sales Price of Deliveries
(1) Includes legacy TRI Pointe operations for the second quarter of 2014. See “Reconciliation of Non-GAAP Financial Measures” in the appendix of this presentation.
288
567
175
236
4.94.8
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
0
100
200
300
400
500
600
YTD14 YTD15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the six months ended June 30, 2014 and 2015 on an adjusted
basis(1)
YTD14 YTD15
$872K $852K
Average Sales Price of Deliveries
97%
87
94
83
81
1.3
2.2
1.0
1.5
2.0
2.5
3.0
3.5
4.0
70
75
80
85
90
95
2Q14 2Q15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the second quarter ended June 30, 2014 and 2015
8%
21
2Q14 2Q15
$756K $649K
Average Sales Price of Deliveries
163
201
149 156
1.2
2.5
1.0
1.5
2.0
2.5
3.0
3.5
4.0
0
50
100
150
200
250
YTD14 YTD15Orders Deliveries Absorption
Orders, Deliveries and Absorption Rate
For the six months ended June 30, 2014 and 2015
YTD14 YTD15
$735K $656K
Average Sales Price of Deliveries
23%
2015 Outlook
Re-iterate 2015 Outlook
Increase home deliveries by 25% over the 2014 deliveries of the combined company(1)
Average sales price of homes delivered of $550,000
Expand homebuilding gross margins for the year as compared to GAAP 2014 results; delivering full year homebuilding gross margin of approximately 21%
Improve the SG&A as a % of home sales revenue to a range of 10.5% to 11.0%
Earn $1.15 to $1.30 on a fully diluted per share basis
(1) Includes legacy TRI Pointe operations for the periods prior to July 7, 2014, the closing date of the WRECO transaction. 23
Third Quarter 2015 Update and Outlook
New home orders up 39% for the month of July over the combined company(1) results for the comparable month a year ago
Anticipate delivering approximately 50% of the 1,998 homes in backlog as of June 30, 2015
Open 8 new communities and close out of 14 communities, resulting in 116 active selling communities as of September 30, 2015
Anticipate expanding homebuilding gross margins on deliveries in 3Q15 as compared to 2Q15
(1) Includes legacy TRI Pointe operations for the period prior to July 7, 2014, the closing date of the WRECO transaction. 24
Significant Land Supply
TRI Pointe Solutions
Orders by Month
Debt
Significant Land Supply to Fuel Growth
Combined Lot Position
Market Owned Controlled Total Lots % Owned Inventory Dollars LTM Deliveries(2) Years of
Supply
California 17,834 533 18,367 97% $1,466,267 1,343 13.7
Colorado 456 202 658 69% $74,048 114 5.8
Washington, D.C. (1) 2,284 448 2,732 84% $283,413 394 6.9
Arizona 1,485 327 1,812 82% $189,036 380 4.8
Nevada 1,652 173 1,825 91% $156,468 321 5.7
Texas 837 1,274 2,111 40% $196,015 523 4.0
Washington 995 421 1,416 70% $170,506 355 4.0
Total 25,543 3,378 28,921 88% $2,535,753 3,430 8.4
As of June 30, 2015
64%
2%
10%
6%
6%
7%5%
California
Colorado
Washington, D.C. (1)
Arizona
Nevada
Texas
Washington
Total Lots
(1) Includes lots in the greater Washington D.C. area.
(2) Includes legacy TRI Pointe Homes operations for the period prior to July 7, 2014, the closing date of the WRECO transaction. See “Reconciliation of Non-GAAP Financial Measures” in the appendix of this presentation.
58%
3%
11%
7%
6%
8%
7%
Inventory Dollars
26
TRI Pointe Solutions
27
TRI Pointe Solutions – a wholly-owned subsidiary formed to provide
buyer services including mortgage and title insurance related services
100% owned by TRI Pointe Solutions
Title Agent for First American Title Insurance Company
Licensed in Texas, Maryland, and Virginia
Cash flow positive as of 2Q15
Mortgage company
Joint venture with imortgage
Licensed in Arizona, Washington, Colorado, Virginia, Maryland,
Texas, and Nevada
Anticipate California licensing in August
Venture expected to be cash flow positive in 3Q15
New Home Orders – July 2014 – July 2015
28
255
296
252 249 252
213
324
415
455
410
457
371355
0
50
100
150
200
250
300
350
400
450
500
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul
New Home Orders (July 2014 through July 2015)
2.52 2.85 2.38 2.38 2.42 2.00 2.96 3.67 3.91 3.47 3.82 3.05 2.92
Absorption Rate = Orders per Month per Community
20152014
Selected Balance Sheet Metrics
29
$450 $450
$0
$100
$200
$300
$400
$500
4.375% Senior Notes 5.875% Senior Notes
• In May 2015, the Company
increased its unsecured revolving
credit facility from $425 million
to $550 million with an
additional $150 million
accordion feature in order to
provide additional liquidity for
working capital requirements to
fund growth.
$ in thousands 6/30/2015 12/31/2014
Cash and cash equivalents $ 121,907 $ 170,629
Real estate inventories $ 2,535,753 $ 2,280,183
Debt $ 1,300,049 $ 1,162,179
Stockholders' equity $ 1,528,772 $ 1,454,180
Net debt-to-capital(1) 43.5% 40.5%
Selected Balance Sheet Metrics
Debt Maturities (in millions)
(1) See “Reconciliation of Non-GAAP Measures” in the appendix of the presentation
Supplemental Data and Reconciliation
Reconciliation of Non-GAAP Financial Measures(unaudited)
In this presentation, we utilize certain financial measures that are non-GAAP financial measures as defined by the Securities and
Exchange Commission. We present these measures because we believe they and similar measures are useful to management and
investors in evaluating the Company’s operating performance and financing structure. We also believe these measures facilitate the
comparison of our operating performance and financing structure with other companies in our industry. Because these measures are not
calculated in accordance with Generally Accepted Accounting Principles (“GAAP”), they may not be comparable to other similarly titled
measures of other companies and should not be considered in isolation or as a substitute for, or superior to, financial measures prepared
in accordance with GAAP.
The following table reconciles homebuilding gross margin percentage, as reported and prepared in accordance with GAAP, to the non-
GAAP measure adjusted homebuilding gross margin percentage. We believe this information is meaningful as it isolates the impact that
leverage has on homebuilding gross margin and permits investors to make better comparisons with our competitors, who adjust gross
margins in a similar fashion.
31
Three Months Ended June 30,
2015 % 2014 %
(dollars in thousands)
Home sales $ 427,238 100.0 % $ 309,609 100.0 %
Cost of home sales 341,742 80.0 % 242,709 78.4 %
Homebuilding gross margin 85,496 20.0 % 66,900 21.6 %
Add: interest in cost of home sales 7,640 1.8 % 5,340 1.7 %
Add: impairments and lot option abandonments 882 0.2 % (22 ) 0.0 %
Adjusted homebuilding gross margin(1) $ 94,018 22.0 % $ 72,218 23.3 %
Homebuilding gross margin percentage 20.0 % 21.6 %
Adjusted homebuilding gross margin percentage(1) 22.0 % 23.3 %
Reconciliation of Non-GAAP Financial Measures (cont’d)(unaudited)
The merger with Weyerhaeuser Real Estate Company (“WRECO”) was accounted for as a "reverse acquisition" of TRI Pointe by WRECO
in accordance with ASC Topic 805, "Business Combinations." As a result, legacy TRI Pointe's financial results are not included in the
combined company’s GAAP results for any period prior to July 7, 2014, the closing date of the merger. This schedule provides certain
supplemental financial and operations information of the combined company that is “Adjusted" to include legacy TRI Pointe stand-alone
operations. No other adjustments have been made to the supplemental combined company information provided and this information is
summary only and may not necessarily be indicative of the results had the merger occurred at the beginning of the periods presented or
the financial condition to be expected for the remainder of the year or any future date or period.
The following schedule provides certain supplemental financial and operations information of the combined company that is “Adjusted" to
include legacy TRI Pointe stand-alone operations for the three month ending June 30, 2104 as though the WRECO merger was completed
on January 1, 2014.
32
Three Months Ended
June 30, 2015 June 30, 2014
Combined Legacy Combined Combined Legacy Combined
Reported Adjustments Adjusted Reported Adjustments Adjusted
Supplemental Operating Data: (dollars in thousands)
Home sales revenue $ 427,238 NA $ 427,238 $ 309,609 $ 87,336 $ 396,945
Net new home orders 1,238 NA 1,238 763 190 953
New homes delivered 798 NA 798 628 103 731
Average selling price of homes
delivered $ 535 NA $ 535 $ 493 $ 848 $ 543
Average selling communities 119.5 NA 119.5 97.5 12.3 109.8
Selling communities at end of period 122 NA 122 100 14 114
Cancellation rate 16 % NA 16 % 16 % 9 % 14 %
Backlog (estimated dollar value) $ 1,199,847 NA $ 1,199,847 $ 670,225 $ 231,726 $ 901,951
Backlog (homes) 1,998 NA 1,998 1,191 282 1,473
Average selling price in backlog $ 601 NA 601 $ 563 $ 822 $ 612
Reconciliation of Non-GAAP Financial Measures (cont’d)(unaudited)
The following schedule provides certain supplemental financial and operations information of the combined company that is “Adjusted" to
include legacy TRI Pointe stand-alone operations for the six month ending June 30, 2104 as though the WRECO merger was completed
on January 1, 2014.
33
Six Months Ended
June 30, 2015 June 30, 2014
Combined Legacy Combined Combined Legacy Combined
Reported Adjustments Adjusted Reported Adjustments Adjusted
Supplemental Operating Data: (dollars in thousands)
Home sales revenue $ 801,503 NA $ 801,503 $ 551,511 $ 160,148 $ 711,659
Net new home orders 2,432 NA 2,432 1,430 328 1,758
New homes delivered 1,466 NA 1,466 1,136 195 1,136
Average selling price of homes
delivered $ 547 NA $ 547 $ 485 $ 821 $ 626
Average selling communities 116.1 NA 116.1 94.0 11.3 94.0
Selling communities at end of period 122 NA 122 100 14 100
Cancellation rate 14 % NA 14 % 15 % 9 % 14 %
Reconciliation of Non-GAAP Financial Measures (cont’d)(unaudited)
34
The following table reconciles the Company’s ratio of debt-to-capital to the ratio of net debt-to-capital. We believe that the ratio of net debt-to-
capital is a relevant financial measure for management and investors to understand the leverage employed in our operations and as an indicator of
the Company’s ability to obtain financing.
June 30, December 31,
2015 2014
(dollars in thousands)
Unsecured revolving credit facility $ 399,392 $ 260,000
Seller financed loans 12,390 14,677
Senior Notes 888,267 887,502
Total debt 1,300,049 1,162,179
Stockholders' equity 1,528,772 1,454,180
Total capital $ 2,828,821 $ 2,616,359
Ratio of debt-to-capital(1) 46.0 % 44.4 %
Total debt $ 1,300,049 $ 1,162,179
Less: Cash and cash equivalents (121,907 ) (170,629 )
Net debt 1,178,142 991,550
Stockholders' equity 1,528,772 1,454,180
Total capital $ 2,706,914 $ 2,445,730
Ratio of net debt-to-capital(2) 43.5 % 40.5 %
(1) The ratio of debt-to-capital is computed as the quotient obtained by dividing debt by the sum of 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.