Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020....

30
Build A Better Life Investor Presentation September 2020

Transcript of Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020....

Page 1: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Build A Better Life

Investor PresentationSeptember 2020

Page 2: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

This presentation contains forward-looking

statements within the meaning of the Private

Securities Litigation Reform Act of 1995

related to management’s expectations about

future conditions. Actual business, market or

other conditions may differ materially from

management’s expectations and, accordingly,

may affect our sales and profitability or other

results and liquidity. Actual results may differ

materially due to various other factors,

including: economic changes either

nationally or in the markets in which we

operate, including declines in employment,

levels of volatility in mortgage interest rates

and inflation; continued or increased

downturn in the homebuilding industry;

continued volatility and uncertainty in the

credit markets and broader financial markets;

our limited operating history; our future

operating results, financial condition and

liquidity; our business operations; changes in

our business and investment strategy;

availability of land to acquire and our ability to

acquire such land on acceptable terms or at all;

availability, terms and deployment of capital;

continued or increased disruption in the

availability of mortgage financing or the

number of foreclosures in the market; shortages

of or increased prices for labor, land or raw

materials used in housing construction; delays

in land development or home construction

resulting from adverse weather conditions or

other events outside our control; issues

concerning our joint venture partnerships; the

cost and availability of insurance and surety

bonds; changes in, or the failure or inability to

comply with, governmental laws and

regulations; the timing of receipt of regulatory

approvals and the opening of projects; the

degree and nature of our competition; our

leverage and debt service obligations; restrictive

covenants relating to our operations in our

current or future financing arrangements; and

availability of qualified personnel and our

ability to retain our key personnel. You should

not rely upon forward-looking statements as

predictions of future events. Although our

management believe that the expectations

reflected in our forward-looking statements

are reasonable, we cannot guarantee that the

future results, levels of activity, performance

or events and circumstances described in the

forward-looking statements will be achieved

or occur. These forward-looking statements

speak only as of the date of this presentation.

We assume no obligation to update any

forward-looking information contained in

this presentation. Additional information

concerning these and other factors may be

found in our filings with the Securities and

Exchange Commission, including the “Risk

Factors” in our most recent Annual Report

on Form 10-K.

Disclaimer

2

Page 3: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Executive Team

Relevant Experience

• Former CEO, The New

Home Company (2009-2019)

• Founder, The New Home

Company (2009-Present)

• Former Co-Chief

Restructuring Officer of

Land Source (2008-2009)

• Former CEO of John Laing

Homes (1995-2008)

Larry Webb

Executive Chairman

• The New Home Company

(2015-Present)

• Former CFO of M.D.C.

Holdings, Inc. (2012-2015)

• Former CFO of Standard

Pacific Corp. (2009-2011);

Also former SVP, Treasurer &

Corporate Controller

(1996-2009)

John Stephens

EVP & Chief Financial Officer

• Transitioned to CEO role

effective August 30, 2019

• Former COO, The New

Home Company (2017-2019)

• Former California Regional

President for Richmond

American Homes, a

subsidiary of M.D.C.

Holdings, Inc. (2004-2017)

Leonard Miller

President & Chief Executive Officer

3

Page 4: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

The New Home Company OverviewNew generation homebuilder founded in 2009• Different by design

• Initial capital from founders

• IPO in 2014

Focus on premier locations in high-growth, land-constrained markets; California focus with expansion into Arizona

Broad and flexible product capabilities with an established high-end segment and a recent emphasis on more affordable price segments

Strong relationships with land sellers/developers and trade partners

Award-winning homes and communities; expertise in design and architecture

4

Page 5: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Home Sales Revenue

Wholly Owned Lots Owned & Controlled

Note: All data as of 6/30/20. Home sales revenue for the last twelve months ended 6/30/20

West Coast Focused

5

Actively Selling Communities in Southern

California, Northern California, and Arizona Arizona

Southern

California

Northern

California

36%

34% 29%

2,239

Lots

Arizona

Southern

California

Northern

California

12%

55%

$466M

33%

Page 6: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Recent Events$124M LTM operating cashflow led to $80M debt paydown and reduced

Q2’20 net debt-to-capital

ratio to 51.5% from 60.1%

high watermark in Q1’19

(860 bps reduction)

Strong July and August absorption pace resulted

in a 100% increase in net

orders for the first two

months of Q3 compared

to the prior year

Right-sized overhead cost structure through

more efficient sales &

marketing spending

and lower personnel

costs

6

Page 7: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

2.0 2.2

3.2 3.4

18% (8%) 88% 64%

Q1'20 Q2'20 Jul'20 Aug'20

Monthly Absorption Pace

7

Year-Over-Year

Change %

Page 8: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

The New Home Company Update

25Actively Selling Communities

534Deliveries

$466mmHome Sales Revenue

$37mmAdj. EBITDA

8

$873kASP

2,239Lots Owned & Controlled

Note: All data for last twelve months as of 6/30/2020 except actively selling communities and lots owned and controlled which are as of 6/30/2020.

Page 9: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

New Home’s Investment Highlights

9

1 Premium brand rewarded for

customer service, quality and design

2 Strategically positioned in highly

attractive submarkets

3 Diversified product offering

Focused on cash flow generation

and reducing leverage

4

Fee business leverages overhead

and adds supplemental profits

6

Repositioned balance sheet with

focus on margin improvement

5

Page 10: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Premium Brand

10

• The New Home Company is a Premium Brand and will leverage its

expertise across product segments

• New Home has expanded its portfolio to include more affordable product

offerings in strong locations, but remains committed to its premium brand

through The New Home Difference:

NWHM credo social graphics

Page 11: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Highly Attractive Submarkets

11

• The New Home Company will leverage its Premium Brand where it can be rewarded for

its expertise:

Well located, highly

amenitized master

plan communities

o Southern CA: Irvine, Rancho Mission Viejo, Great

Park, Civita, Bedford

o Northern CA: Russell Ranch & Whitney Ranch

o AZ: Eastmark & Estrella

Exceptional locations

o Southern CA: Coastal & Inland Empire “A” Markets

o Northern CA: Clover Valley, Granite Bay, Urban

Sacramento & Rocklin

o AZ: Central, Southeast & Southwest Valleys

Placemaking:

Mini-Master Plans

o Southern CA: Lambert Ranch & Parkside

o Northern CA: McKinley Village

o AZ: Mosaic & Mariposa

Page 12: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Recent New Community Successes

12

➢ 60 homesites priced in the $1.0M range (2,500 sq. ft.)

➢ Opened in late March without a grand opening event

➢ Utilized virtual tours, social media and online sales concierge, as well as

highly personalized private tours, to present the model homes

➢ Monthly absorption of 6.3 homes per month since opening late March

Sterling (Rancho Mission Viejo, CA)

Amenitized

MP

Exceptional

Location

Placemaking

Page 13: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

13

➢ Grand Opening event in late February

➢ 2nd Move Up Community with $900k ASP in Sacramento area

➢ Sold consistently at an absorption pace of 2.9 homes per month even through

stay-at-home order

Silver Crest (Folsom, CA)

Recent New Community Successes Amenitized

MP

Exceptional

Location

Placemaking

Page 14: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

14

➢ NWHM’s first entry level community in AZ ($350k ASP)

➢ Medium-Density Mini Master Plan

➢ 3 Product Types totaling 222 homes: Row Towns, Backyard Towns and Flats

➢ Sold 54 homes since models completed in late May (4.5/month per product line)

Mosaic (Gilbert, AZ)

Recent New Community Successes Amenitized

MP

Exceptional

Location

Placemaking

Page 15: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

($29M) ($32M)

($74M)

($4M)($12M)

$31M$40M

$63M

$17M$5M

Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20

LTM Operating Cash Flow: $124MLTM Operating Cash Flow: -$59M

Focus on Cash Flow Generation

15

Op

erat

ing

Cas

h F

low

Page 16: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

$2.7

$5.1

$7.5 $7.4$6.7

$4.0

2014 2015 2016 2017 2018 2019

Fee Building Contribution Margin1

➢ Leverages overhead and generates supplemental income using

nominal capital• Increases market scale

• Strengthens purchasing power

➢ Current emphasis is on growing fee business with other land owners

($ in Millions)

(1) Excludes joint venture management fees.

206 537 644 820 600 309

Deliveries

Fee Building Adds Supplemental Profits

16

Page 17: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Recent Financial Performance

17

Page 18: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Q2 2020 YTD Financials

(1) For reconciliation of this non-GAAP financial measure, see appendix.(2) Adjusted homebuilding GM% excludes interest in COS and impairments, if any. For reconciliation of this non-GAAP financial measure, see appendix.. 18

YTD Q2

2020

YTD Q2

2019

YoY

Growth %

Operating Statistics

Monthly Absorption 2.1 2.0 5%

Net Orders 296 266 11%

Ending Community Count 25 20 25%

Backlog 235 207 14%

Backlog ASP $718k $974k (26%)

Deliveries 210 250 (16%)

Deliveries ASP $826k $959k (14%)

(Do llars in millions)

Financial Statistics

Home Sales Revenue $173.4 $239.7 (28%)

Land Sales Revenue $0.2 - 100%

Fee Revenue $57.4 $41.9 37%

Total Revenue $231.0 $281.6 (18%)

Homebuilding GM% (excl. imp.) 1 13.0% 12.3% 70 bps

Adj. Homebuilding GM% 2 19.2% 17.0% 220 bps

SG&A% (excl. restructuring) 14.9% 12.4% 250 bps

Adjusted EBITDA 1 $13.4 $17.9 (25%)

LTM Adjusted EBITDA 1 $36.9 $46.5 (21%)

Page 19: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

(Do llars in millions)

Jun 30,

2020

Dec 31,

2019

Assets

Cash $85.7 $79.4

Inventory $370.9 $433.9

JV Investment $12.9 $30.2

Total Assets $541.6 $603.2

Liabilities & Equity

Revolver - -

Senior Notes, net $295.1 $304.8

Total Debt $295.1 $304.8

Total Liabilities $344.5 $370.4

Total Equity $197.0 $232.6

➢ $298M senior notes due Apr’22

• Repurchased $27M starting in

Q1’19

➢ $60M unsecured revolving credit

facility

• Extended maturity to Sep’21

(1) For reconciliation of this non-GAAP financial measure, see appendix. (2) Excludes Joint Venture investment

Balance Sheet

19

Jun 30,

2020

Dec 31,

2019Change

Metrics

Debt-to-Capital 60.0% 56.7% 330 bps

Net Debt-to-Capital (1) 51.5% 49.2% 230 bps

Debt-to-LTM Adj. EBITDA(1) 8.0x 7.4x 0.6x

Net Debt-to-LTM Adj. EBITDA(1) 5.7x 5.4x 0.2x

LTM Interest Coverage 1.4x 1.4x (0.0x)

Cash & Inventory to Debt(2) 1.5x 1.7x (0.1x)

Page 20: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Conclusion

Diversified Product Offering

Highly Attractive Sub-Markets

Focused on Cash Flow Generation

Premium Brand

Fee Business Adds Supplemental Income

20

Repositioned Balance Sheet

Page 21: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Appendix

21

Page 22: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Active Wholly Owned CommunitiesSouthern California

(1) Homes not closed as of June 30, 2020(2) Actual revenue may vary

22

Future ASP Remaining

($ in 000's) Homes(1 )

Agave Brea $690 80 24

Cobalt Rancho Mission Viejo $620 72 12

Marywood Orange $1,930 40 9

Parson Corona $490 96 49

Promontory Bluffs San Diego $1,170 40 10

Promontory Heights San Diego $800 93 36

Nova Rancho Cucamonga $400 135 131

Seabluff Playa Vista $1,180 75 6

Seville Ontario $600 75 10

Sky Ranch Ladera Ranch $2,770 28 3

Sterling Rancho Mission Viejo $1,020 60 60

Whitney Corona $640 41 17

$680 835 367

Homes

Southern

California

LocationProject

Page 23: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Future ASP Remaining

($ in 000's) Homes(1)

Bristol Vacaville $600 64 44

Gala Davis $600 120 60

Canyon View Rocklin $850 92 34

Ellison Park Milpitas $1,250 114 17

Nuvo at Artisan Square Natomas $340 145 145

Oxford Vacaville $630 80 59

Park View Rocklin $570 60 32

Preston Vacaville $530 87 69

Sheffield Vacaville $570 120 106

Silver Crest Folsom $910 108 104

Tidewater Lathrop $610 131 21

$610 1121 691

Belmont Gilbert $1,300 53 1

Icon Scottsdale $1,270 26 12

Mosaic Row Towns Chandler $330 87 87

Mosaic Backyard Towns Chandler $380 69 69

Mosaic Flats Chandler $360 66 66

$400 301 235

Northern

California

Arizona

Location HomesProject

23

(1) Homes not closed as of June 30, 2020(2) Actual revenue may vary

Active Wholly Owned CommunitiesNorthern California and Arizona

Page 24: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Future Wholly Owned Communities

(1) Actual base pricing may vary.

Est. Average Base Price (1 )

($ in 000's)

Nuvo at Piemonte Attached Ontario Q3'21 $430 72

Nuvo at Parkside Paseo Detached Ontario Q4'21 $410 90

Nuvo at Parkside 2 Story Sm Detached Ontario Q4'21 $370 50

Nuvo at Parkside 2 Story Lrg Detached Ontario Q4'21 $420 111

Nuvo at Parkside 8 Pack Detached Ontario Q4'21 $460 52

$420 375

Gold Hill Detached Folsom Q4'20 $820 77

Eureka Grove Detached Granite Bay Q3'21 $700 72

$760 149

Mariposa Cottages Detached Chandler Q3'20 $430 55

Mariposa Courts Detached Chandler Q3'20 $370 38

Mariposa Towns Attached Chandler Q3'20 $330 106

Centella at Estrella Detached Goodyear Q3'20 $320 80

Element at Eastmark Detached Mesa Q2'21 $310 135

$340 414

$440 938

HomesEstimated

Opening

Arizona

Project Location

Southern

California

Product

Northern

California

24

Page 25: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Historical Financial Summary($ in Millions, except Delivery ASP and Homebuilding GM per Delivery)

(1) For reconciliation of these non-GAAP financial measures, reference the appendix. (2) Includes homebuilding, land sales and JV investment impairments

2014 2015 2016 2017 2018 2019

Net New Orders 79 174 253 412 536 532

Active Community Count 4 10 15 17 20 21

Deliveries (Homebuilding) 53 148 250 341 498 574

Delivery ASP (000s) $1,058 $1,893 $2,032 $1,645 $1,012 $927

Home Sales Revenue $56.1 $280.2 $507.9 $560.8 $504.0 $532.4

Growth % 57% 400% 81% 10% -10% 6%

Land Sales Revenue - - - - - $41.7

Fee Building Revenue $93.6 $149.9 $186.5 $190.3 $163.5 $95.3

Total Revenue $149.7 $430.1 $694.5 $751.2 $667.6 $669.3

Growth % 80% 187% 61% 8% -11% 0%

Homebuilding GM $9.3 $45.0 $72.0 $85.4 $57.5 $54.5

Homebuilding GM % 16.5% 16.1% 14.2% 15.2% 11.4% 10.2%

Adjusted Homebuilidng GM (1)

$9.8 $47.5 $79.7 $98.7 $86.2 $89.1

Adjusted Homebuilidng GM % (1)

17.4% 16.9% 15.7% 17.6% 17.1% 16.7%

Homebuilding GM per Delivery (000s) $174.5 $303.9 $288.2 $250.5 $115.5 $94.9

Adjusted Homebuilding GM per Delivery (000s) (1) $184.6 $320.9 $318.9 $289.4 $173.0 $155.2

Impairments (2) - - $3.5 $2.2 $30.0 $13.7

Fee Building GM $4.5 $10.2 $8.4 $5.5 $4.4 $2.1

Fee Building GM % 4.8% 6.8% 4.5% 2.9% 2.7% 2.2%

JV Income $8.4 $13.8 $7.7 $0.9 -$19.7 -$3.5

SG&A $16.4 $34.0 $52.6 $59.0 $62.0 $62.1

SG&A as a % of Home Sales Revenue 29.2% 12.1% 10.4% 10.5% 12.3% 11.7%

Adjusted EBITDA (1) $6.6 $46.2 $43.1 $50.1 $39.9 $41.4

Pretax Income $5.0 $33.9 $33.9 $32.5 -$20.3 -$11.8

Net Income $4.8 $21.7 $21.0 $17.2 -$14.2 -$8.0

25

Page 26: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Reconciliation of Non-GAAP Financial Measures

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.

(1)The ratio of debt-to-capital is computed as the quotient obtained by dividing total debt by the sum of total notes payable plus equity, exclusive of noncontrolling interest.

(2)The ratio of net debt-to-net capital is computed as the quotient obtained by dividing net debt (which is notes payable less cash to the extent necessary to reduce the debt

balance to zero) by net total capital, exclusive of noncontrolling interest. The most directly comparable GAAP financial measure is the ratio of debt-to-capital. We believe the

ratio of net debt-to-net 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. We believe that by deducting our cash from our notes payable, we provide a measure of our indebtedness that takes into account our cash liquidity. We believe this

provides useful information as the ratio of debt-to net capital does not take into account our liquidity and we believe that the ratio net of cash provides supplemental

information by which our financial position may be considered. Investors may also find this to be helpful when comparing our leverage to the leverage of our competitors that

present similar information.

June 30, December 31,

2020 2019

Total Debt 295,124$ 304,832$

Equity, exclusive of non-controlling interest 196,966 232,647

Total capital 492,090$ 537,479$

Ratio of debt-to-capital (1) 60.0% 56.7%

Total Debt 295,124$ 304,832$

Less: cash. cash equivalents and restricted cash 85,732 79,431

Net debt 209,392 225,401

Equity, exclusive of non-controlling interest 196,966 232,647

Total capital 406,358$ 458,048$

Ratio of net debt-to-capital (2) 51.5% 49.2%

(Dollars in thousands)

26

Page 27: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Reconciliation of Non-GAAP Financial Measures

See the table below reconciling this non-GAAP financial measure to homebuilding gross margin, the nearest GAAP equivalent.

(1)Homebuilding gross margin before impairments and adjusted homebuilding gross margin are non-GAAP financial measures. We believe this information is meaningful as it

isolates the impact that home sales impairments and leverage have on homebuilding gross margin and permits investors to make better comparisons with our competitors who

also break out and adjust gross margins in a similar fashion.

27

Quarter Ended June 30, Year Ended December 31,

2020 % 2019 %

Home sales revenue 77,757$ 100.0% 140,464$ 100.0%

Cost of home sales 85,216 109.6% 123,525 87.9%

Homebuilding gross margin (7,459) -9.6% 16,939 12.1%

Add: Home sales impairment 19,000 24.4% - 0.0%

Homebuilding gross margin before impairments (1) 11,541 14.8% 16,939 12.1%

Add: interest in cost of home sales 4,601 6.0% 6,301 4.4%

Adjusted homebuilding gross margin 16,142$ 20.8% 23,240$ 16.5%

Year Ended December 31,

2019 % 2018 % 2017 % 2016 % 2015 % 2014 %

Home sales revenue 532,352$ 100% 504,029$ 100% 560,842$ 100% 507,949$ 100% 280,208$ 100% 56,094$ 100%

Cost of home sales 477,857 89.8% 446,530 88.6% 475,413 84.8% 435,909 85.8% 235,231 83.9% 46,843 83.5%

Homebuilding gross margin 54,495 10.2% 57,499 11.4% 85,429 15.2% 72,040 14.2% 44,977 16.1% 9,251 16.5%

Add: Home sales impairment 8,300 1.6% 10,000 2.0% 2,200 0.4% 2,350 0.5% - 0.0% - 0.0%

Homebuilding gross margin before impairments (1) 62,795 11.8% 67,499 13.4% 87,629 15.6% 74,390 14.6% 44,977 16.1% 9,251 16.5%

Add: interest in cost of home sales 26,304 4.9% 18,678 3.7% 11,052 2.0% 5,331 1.0% 2,511 0.9% 532 0.9%

Adjusted homebuilding gross margin 89,099$ 16.7% 86,177$ 17.1% 98,681$ 17.6% 79,721$ 15.7% 47,488$ 16.9% 9,783$ 17.4%

Page 28: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Reconciliation of Non-GAAP Financial Measures

A reconciliation of net income attributable to us to adjusted EBITDA, adjusted EBITDA margin percentage and the ratio of

adjusted EBITDA to total interest incurred is provided in the following table:

28

LTM June 30, Quarter Ended June 30, Year Ended December 31,

2020 2019 2020 2019

($ in Thousands) ($ in Thousands)

Net income (40,374)$ (14,090)$ (24,293)$ 1,591$

Add:

Interest amortized to cost of sales and other expense 28,817$ 23,317 5,872 6,301

Provision for income taxes (30,991)$ (4,972) (16,929) 974

Depreciation and amortization 7,538$ 9,027 1,778 2,386

Amortization of equity-based compensation 2,281$ 2,475 521 523

Cash distributions of income from unconsolidated joint ventures 95$ 279 - 19

Severance charges 1,091$ 1,788 1,091 -

Non-cash impairments & adandonments 43,405$ 10,182 19,094 14

Less:

Gain from early extinguishment of debt (774)$ (969) (702) (552)

Gain from notes payable principal reduction -$ - - -

Income from unconsolidated joint ventures 25,771$ 19,499 19,962 (185)

Adjusted EBITDA 36,859$ 46,536$ 6,394$ 11,071$

Total Revenue 618,745$ 670,377$ 98,960$ 162,749$

Adjusted EBITDA margin percentage 6.0% 6.9% 6.5% 6.8%

Interest Incurred 25,982$ 30,416$ 6,150$ 7,606$

Ratio of adjusted EBITDA to total interest incurred 1.4x 1.5x 1.0x 1.5x

Page 29: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

Reconciliation of Non-GAAP Financial Measures

A reconciliation of net income attributable to us to adjusted EBITDA, adjusted EBITDA margin percentage and the ratio of

adjusted EBITDA to total interest incurred is provided in the following table:

29

Year Ended December 31,

2019 2018 2017 2016 2015 2014

($ in Thousands) ($ in Thousands)

Net income (8,001)$ (14,230)$ 17,141$ 20,926$ 21,378$ 4,757$

Add:

Interest amortized to cost of sales and other expense 27,234 19,908 11,057 5,331 2,511 532

Provision for income taxes (3,815) (6,075) 15,390 13,024 12,533 246

Depreciation and amortization 8,957 6,631 449 511 473 381

Amortization of equity-based compensation 2,260 3,090 2,803 3,471 3,884 2,322

Cash distributions of income from unconsolidated joint ventures 374 715 1,588 3,742 18,477 6,040

Severance charges 1,788 - - - - -

Non-cash impairments & adandonments 10,294 10,206 2,583 4,080 635 754

Less:

Gain from early extinguishment of debt (1,164) - - - - -

Gain from notes payable principal reduction - - - (250) - -

Income from unconsolidated joint ventures 3,503 19,653 (866) (7,691) (13,767) (8,443)

Adjusted EBITDA 41,430$ 39,898$ 50,145$ 43,143$ 46,124$ 6,589$

Total Revenue 669,349$ 667,566$ 751,166$ 694,456$ 430,099$ 149,657$

Adjusted EBITDA margin percentage 6.2% 6.0% 6.7% 6.2% 10.7% 4.4%

Interest Incurred 28,819$ 28,377$ 21,978$ 7,484$ 4,722$ 1,857$

Ratio of adjusted EBITDA to total interest incurred 1.5x 1.4x 2.3x 5.8x 9.8x 3.5x

Page 30: Build A BetterLife · 2020. 9. 21. · Build A BetterLife Investor Presentation September 2020. This presentation contains forward-looking statements within the meaning of the Private

30