|
|
|
|
|
|
|
• | For periods prior to July 7, 2015: TRI Pointe Homes (and its consolidated subsidiaries) |
• | For periods from and after July 7, 2015: TRI Pointe Group (and its consolidated subsidiaries) |
|
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 share-based 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 | 539,677 | ||
Intangible asset | 17,300 | ||
Goodwill | 139,304 | ||
Other assets | 28,060 | ||
Total assets acquired | 778,795 | ||
Accounts payable | (26,105 | ) | |
Accrued expenses and other liabilities | (23,114 | ) | |
Notes payable and other borrowings | (227,128 | ) | |
Total liabilities assumed | (276,347 | ) | |
Total net assets acquired | $ | 502,448 |
Year Ended | |||
December 31, 2014 | |||
Total revenues | $ | 1,865,723 | |
Net income | $ | 88,416 | |
Earnings per share – basic | $ | 0.55 | |
Earnings per share – diluted | $ | 0.55 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Employee-related costs | $ | 99 | $ | 1,546 | $ | 9,211 | |||||
Lease termination costs | 550 | 1,783 | 1,332 | ||||||||
Total | $ | 649 | $ | 3,329 | $ | 10,543 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Accrued employee-related costs, beginning of period | $ | 220 | $ | 3,844 | $ | 4,336 | |||||
Current year charges | 99 | 1,546 | 8,264 | ||||||||
Payments | (250 | ) | (5,170 | ) | (8,756 | ) | |||||
Accrued employee-related costs, end of period | $ | 69 | $ | 220 | $ | 3,844 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Accrued lease termination costs, beginning of period | $ | 767 | $ | 1,394 | $ | 3,506 | |||||
Current year charges | 550 | 1,783 | 1,332 | ||||||||
Payments | (1,236 | ) | (2,410 | ) | (3,444 | ) | |||||
Accrued lease termination costs, end of period | $ | 81 | $ | 767 | $ | 1,394 |
|
2016 | 2015 | 2014 | |||||||||
Revenues | |||||||||||
Maracay Homes | $ | 255,253 | $ | 185,645 | $ | 150,689 | |||||
Pardee Homes | 730,848 | 670,063 | 525,381 | ||||||||
Quadrant Homes | 213,221 | 189,401 | 145,377 | ||||||||
Trendmaker Homes | 244,001 | 278,759 | 281,270 | ||||||||
TRI Pointe Homes | 723,186 | 774,005 | 324,208 | ||||||||
Winchester Homes | 237,413 | 302,276 | 276,691 | ||||||||
Total homebuilding revenues | 2,403,922 | 2,400,149 | 1,703,616 | ||||||||
Financial services | 1,220 | 1,010 | — | ||||||||
Total | $ | 2,405,142 | $ | 2,401,159 | $ | 1,703,616 | |||||
Income before taxes | |||||||||||
Maracay Homes | $ | 17,189 | $ | 9,849 | $ | 10,845 | |||||
Pardee Homes | 204,237 | 183,077 | 74,898 | ||||||||
Quadrant Homes | 21,209 | 10,478 | 9,028 | ||||||||
Trendmaker Homes | 15,353 | 25,004 | 31,684 | ||||||||
TRI Pointe Homes | 62,013 | 104,970 | 19,272 | ||||||||
Winchester Homes | 16,147 | 22,411 | 24,612 | ||||||||
Corporate (1) | (39,698 | ) | (38,589 | ) | (42,350 | ) | |||||
Total homebuilding income before income taxes | 296,450 | 317,200 | 127,989 | ||||||||
Financial services | 5,777 | 2,060 | (25 | ) | |||||||
Total | $ | 302,227 | $ | 319,260 | $ | 127,964 |
(1) | Includes $18.0 million of Merger related transaction costs and $5.5 million of restructuring charges for the year ended December 31, 2014. No similar costs were incurred for the years ended December 31, 2016 or 2015, respectively. |
December 31, 2016 | December 31, 2015 | ||||||
Real estate inventories | |||||||
Maracay Homes | $ | 228,965 | $ | 206,912 | |||
Pardee Homes | 1,098,608 | 1,011,982 | |||||
Quadrant Homes | 221,386 | 190,038 | |||||
Trendmaker Homes | 211,035 | 199,398 | |||||
TRI Pointe Homes | 868,088 | 659,130 | |||||
Winchester Homes | 282,545 | 251,813 | |||||
Total | $ | 2,910,627 | $ | 2,519,273 | |||
Total assets | |||||||
Maracay Homes | $ | 255,466 | $ | 227,857 | |||
Pardee Homes | 1,201,302 | 1,089,586 | |||||
Quadrant Homes | 242,208 | 202,024 | |||||
Trendmaker Homes | 225,025 | 213,562 | |||||
TRI Pointe Homes | 1,052,400 | 832,423 | |||||
Winchester Homes | 305,379 | 278,374 | |||||
Corporate | 275,923 | 292,169 | |||||
Total homebuilding assets | 3,557,703 | 3,135,995 | |||||
Financial services | 6,937 | 2,076 | |||||
Total | $ | 3,564,640 | $ | 3,138,071 |
|
December 31, 2016 | December 31, 2015 | ||||||
Escrow proceeds and other accounts receivable, net | $ | 35,625 | $ | 32,917 | |||
Warranty insurance receivable(1) (Note 15) | 46,875 | 10,493 | |||||
Notes and contracts receivable | — | 300 | |||||
Total receivables | $ | 82,500 | $ | 43,710 |
(1) | This amount includes approximately $38.0 million reclassified in 2016, which represents the estimated recoveries related to our insurance policies that during 2015 had been offset against our insurance liabilities and recoveries. For further discussion see Note 15 – Commitments and Contingencies. |
|
December 31, 2016 | December 31, 2015 | ||||||
Real estate inventories owned: | |||||||
Homes completed or under construction | $ | 659,210 | $ | 575,076 | |||
Land under development | 1,824,989 | 1,443,461 | |||||
Land held for future development | 226,915 | 295,241 | |||||
Model homes | 155,039 | 140,232 | |||||
Total real estate inventories owned | 2,866,153 | 2,454,010 | |||||
Real estate inventories not owned: | |||||||
Land purchase and land option deposits | 26,174 | 39,055 | |||||
Consolidated inventory held by VIEs | 18,300 | 26,208 | |||||
Total real estate inventories not owned | 44,474 | 65,263 | |||||
Total real estate inventories | $ | 2,910,627 | $ | 2,519,273 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Interest incurred | $ | 68,306 | $ | 60,964 | $ | 41,706 | |||||
Interest capitalized | (68,306 | ) | (60,964 | ) | (38,975 | ) | |||||
Interest expensed | $ | — | $ | — | $ | 2,731 | |||||
Capitalized interest in beginning inventory | $ | 140,311 | $ | 124,461 | $ | 138,233 | |||||
Interest capitalized as a cost of inventory | 68,306 | 60,964 | 38,975 | ||||||||
Interest previously capitalized as a cost of inventory, included in cost of sales | (51,288 | ) | (45,114 | ) | (52,747 | ) | |||||
Capitalized interest in ending inventory | $ | 157,329 | $ | 140,311 | $ | 124,461 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Real estate inventory impairments | $ | — | $ | 1,167 | $ | 931 | |||||
Land and lot option abandonments and pre-acquisition costs | 1,470 | 763 | 1,584 | ||||||||
Total | $ | 1,470 | $ | 1,930 | $ | 2,515 |
|
December 31, | |||||||
2016 | 2015 | ||||||
Limited liability company interests | $ | 14,327 | $ | 15,739 | |||
General partnership interests | 3,219 | 3,260 | |||||
Total | $ | 17,546 | $ | 18,999 |
December 31, | |||||||
2016 | 2015 | ||||||
Assets | |||||||
Cash | $ | 9,796 | $ | 18,641 | |||
Receivables | 10,203 | 13,108 | |||||
Real estate inventories | 97,402 | 92,881 | |||||
Other assets | 1,087 | 1,180 | |||||
Total assets | $ | 118,488 | $ | 125,810 | |||
Liabilities and equity | |||||||
Accounts payable and other liabilities | $ | 12,844 | $ | 14,443 | |||
Company’s equity | 17,546 | 18,999 | |||||
Outside interests' equity | 88,098 | 92,368 | |||||
Total liabilities and equity | $ | 118,488 | $ | 125,810 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Net sales | $ | 18,725 | $ | 7,326 | $ | 606 | |||||
Other operating expense | (11,315 | ) | (6,690 | ) | (4,290 | ) | |||||
Other income (expense) | 4 | (279 | ) | (2 | ) | ||||||
Net income (loss) | $ | 7,414 | $ | 357 | $ | (3,686 | ) | ||||
Company’s equity in income (loss) of unconsolidated entities | $ | 4,989 | $ | 2,691 | $ | (288 | ) |
|
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Deposits | Remaining Purchase Price | Consolidated Inventory Held by VIEs | Deposits | Remaining Purchase Price | Consolidated Inventory Held by VIEs | ||||||||||||||||||
Consolidated VIEs | $ | 400 | $ | 17,900 | $ | 18,300 | $ | 3,003 | $ | 23,239 | $ | 26,208 | |||||||||||
Unconsolidated VIEs | 2,375 | 49,016 | N/A | 11,615 | 74,590 | N/A | |||||||||||||||||
Other land option agreements | 23,799 | 246,658 | N/A | 27,440 | 279,612 | N/A | |||||||||||||||||
Total | $ | 26,574 | $ | 313,574 | $ | 18,300 | $ | 42,058 | $ | 377,441 | $ | 26,208 |
|
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Goodwill | $ | 139,304 | $ | — | $ | 139,304 | $ | 139,304 | $ | — | $ | 139,304 | |||||||||||
Trade names | 27,979 | (5,788 | ) | 22,191 | 27,979 | (5,254 | ) | 22,725 | |||||||||||||||
Total | $ | 167,283 | $ | (5,788 | ) | $ | 161,495 | $ | 167,283 | $ | (5,254 | ) | $ | 162,029 |
2017 | $ | 534 | |
2018 | 534 | ||
2019 | 534 | ||
2020 | 534 | ||
2021 | 534 | ||
Thereafter | 2,221 | ||
Total | $ | 4,891 |
|
December 31, 2016 | December 31, 2015 | ||||||
Prepaid expenses | $ | 24,495 | $ | 14,523 | |||
Refundable fees and other deposits | 17,731 | 17,056 | |||||
Development rights, held for future use or sale | 2,569 | 4,360 | |||||
Deferred loan costs | 2,101 | 2,179 | |||||
Operating properties and equipment, net | 10,884 | 7,643 | |||||
Other | 2,812 | 3,157 | |||||
Total | $ | 60,592 | $ | 48,918 |
|
December 31, 2016 | December 31, 2015 | ||||||
Accrued payroll and related costs | $ | 33,761 | $ | 28,264 | |||
Warranty reserves(1) (Note 15) | 83,135 | 45,948 | |||||
Estimated cost for completion of real estate inventories | 59,531 | 52,818 | |||||
Customer deposits | 13,437 | 12,132 | |||||
Debt (nonrecourse) held by VIEs | — | 2,442 | |||||
Income tax liability to Weyerhaeuser | 8,589 | 8,900 | |||||
Accrued income taxes payable | 1,200 | 19,279 | |||||
Liability for uncertain tax positions | — | 307 | |||||
Accrued interest | 11,570 | 2,417 | |||||
Accrued insurance expense | 529 | 1,402 | |||||
Other tax liabilities | 34,961 | 21,764 | |||||
Other | 17,132 | 20,590 | |||||
Total | $ | 263,845 | $ | 216,263 |
(1) | Included in this amount for 2016 is approximately $38.0 million of additional warranty liabilities estimated to be covered by our insurance policies that were adjusted to present the warranty reserves and related estimated warranty insurance receivable on a gross basis at December 31, 2016. Of the $38.0 million adjusted in the current year, approximately $36.5 million related to prior year estimated warranty insurance recoveries. For further details, see Note 6, Receivables, Net and Note 15, Commitments and Contingencies. |
|
December 31, 2016 | December 31, 2015 | ||||||
4.375% Senior Notes due June 15, 2019 | $ | 450,000 | $ | 450,000 | |||
4.875% Senior Notes due July 1, 2021 | 300,000 | — | |||||
5.875% Senior Notes due June 15, 2024 | 450,000 | 450,000 | |||||
Discount and deferred loan costs | (31,693 | ) | (31,321 | ) | |||
Total | $ | 1,168,307 | $ | 868,679 |
December 31, 2016 | December 31, 2015 | ||||||
Unsecured revolving credit facility | $ | 200,000 | $ | 299,392 |
December 31, 2016 | December 31, 2015 | ||||||
Seller financed loans | $ | 13,726 | $ | 2,434 |
|
• | Level 1—Quoted prices for identical instruments in active markets |
• | Level 2—Quoted 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 3—Valuations derived from techniques where one or more significant inputs or significant value drivers are unobservable in active markets at measurement date |
December 31, 2016 | December 31, 2015 | ||||||||||||||||
Hierarchy | Book Value | Fair Value | Book Value | Fair Value | |||||||||||||
Senior Notes (1) | Level 2 | $ | 1,189,180 | $ | 1,219,125 | $ | 889,054 | $ | 881,460 | ||||||||
Unsecured revolving credit facility (2) | Level 2 | $ | 200,000 | $ | 177,410 | $ | 299,392 | $ | 299,392 | ||||||||
Seller financed loans (3) | Level 2 | $ | 13,726 | $ | 13,189 | $ | 2,434 | $ | 2,368 |
(1) | The book value of the Senior Notes is net of discounts, excluding deferred loan costs of $20.9 million and $20.4 million as of December 31, 2016 and 2015, respectively. The estimated fair value of our Senior Notes at December 31, 2016 and 2015 is based on quoted market prices. |
(2) | The estimated fair value of the Credit Facility at December 31, 2016 is based on a treasury curve analysis. We believe that the carrying value of the Credit Facility approximated fair value at December 31, 2015. |
(3) | The estimated fair value of the seller financed loans at December 31, 2016 and 2015 is based on a treasury curve analysis. |
Year Ended December 31, 2016 | Year Ended December 31, 2015 | ||||||||||||||
Impairment Charge | Fair Value Net of Impairment | Impairment Charge | Fair Value Net of Impairment | ||||||||||||
Real estate inventories (1) | $ | — | $ | — | $ | 1,167 | $ | 28,540 |
(1) | Fair value of real estate inventories, net of impairment charges represents only those assets whose carrying values were adjusted to fair value in the respective periods presented. The fair value of these real estate inventories impaired was determined based on recent offers received from outside third parties or actual contracts. |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Warranty reserves, beginning of period | $ | 45,948 | $ | 33,270 | $ | 24,449 | |||||
Warranty reserves accrued | 12,712 | 16,557 | 11,659 | ||||||||
Liabilities assumed in the Merger | — | — | 7,481 | ||||||||
Adjustments to pre-existing reserves(1) | 36,826 | 7,451 | 199 | ||||||||
Warranty expenditures | (12,351 | ) | (11,330 | ) | (10,518 | ) | |||||
Warranty reserves, end of period | $ | 83,135 | $ | 45,948 | $ | 33,270 |
(1) | Included in this amount for 2016 is approximately $38.0 million of additional warranty liabilities estimated to be covered by our insurance policies that were adjusted to present the warranty reserves and related estimated warranty insurance receivable on a gross basis at December 31, 2016. Of the $38.0 million adjusted in the current year, approximately $36.5 million related to prior year estimated warranty insurance recoveries. For further details, see Note 6, Receivables, Net and Note 12, Accrued Expenses and Other Liabilities. |
2017 | $ | 6,875 | |
2018 | 5,611 | ||
2019 | 5,316 | ||
2020 | 5,223 | ||
2021 | 4,655 | ||
Thereafter | 5,027 | ||
$ | 32,707 |
2017 | $ | 2,239 | |
2018 | 2,239 | ||
2019 | 2,239 | ||
2020 | 2,239 | ||
2021 | 2,239 | ||
Thereafter | 74,992 | ||
$ | 86,187 |
|
2014 Grants | 2013 Grants | 2012 Grants | 2011 Grants | ||||||||
Dividend yield | 2.92 | % | 2.23 | % | 2.94 | % | 2.48 | % | |||
Expected volatility | 31.71 | % | 38.00 | % | 40.41 | % | 38.56 | % | |||
Risk-free interest rate | 1.57 | % | 0.92 | % | 1.01 | % | 2.65 | % | |||
Expected life (in years) | 4.97 | 4.97 | 5.33 | 5.73 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Total stock-based compensation | $ | 12,612 | $ | 11,935 | $ | 7,679 |
Options | Weighted Average Exercise Price Per Share | Weighted Average Remaining Contractual Life | Aggregate Intrinsic Value (in thousands) | ||||||||||
Options outstanding at December 31, 2015 | 3,220,147 | $ | 13.12 | 5.2 | $ | 3,081 | |||||||
Granted | — | — | — | — | |||||||||
Exercised | (96,572 | ) | 9.47 | ||||||||||
Forfeited | (152,205 | ) | 12.39 | ||||||||||
Options outstanding at December 31, 2016 | 2,971,370 | $ | 13.12 | 4.4 | $ | 1,568 | |||||||
Options exercisable at December 31, 2016 | 2,599,661 | $ | 13.08 | 4.0 | $ | 1,568 |
2016 Grants | 2015 Grants | 2014 Grants | ||||
Dividend yield | N/A | N/A | — | % | ||
Expected volatility | N/A | N/A | 63.01 | % | ||
Risk-free interest rate | N/A | N/A | 1.96 | % | ||
Expected life (in years) | N/A | N/A | 6.00 |
Restricted Stock Units | Weighted Average Grant Date Fair Value Per Share | Aggregate Intrinsic Value (in thousands) | ||||||||
Nonvested RSUs at December 31, 2015 | 1,958,033 | $ | 12.21 | $ | 24,808 | |||||
Granted | 1,904,389 | 8.41 | 21,862 | |||||||
Vested | (431,761 | ) | 14.53 | |||||||
Forfeited | (17,942 | ) | 12.13 | |||||||
Nonvested RSUs at December 31, 2016 | 3,412,719 | $ | 9.77 | $ | 39,178 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Current: | |||||||||||
Federal | $ | 90,387 | $ | 91,343 | $ | (109,565 | ) | ||||
State | 8,744 | 6,715 | 5,339 | ||||||||
Total current taxes | 99,131 | 98,058 | (104,226 | ) | |||||||
Deferred: | |||||||||||
Federal | 5,749 | 8,296 | 147,797 | ||||||||
State | 1,214 | 5,725 | 196 | ||||||||
Total deferred taxes | 6,963 | 14,021 | 147,993 | ||||||||
Total income tax expense | $ | 106,094 | $ | 112,079 | $ | 43,767 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Taxes at the U.S. federal statutory rate | $ | 105,779 | $ | 111,846 | $ | 44,788 | |||||
State income taxes, net of federal tax impact | 9,539 | 9,627 | 3,822 | ||||||||
Tax loss on the sale of WRI | — | — | (5,786 | ) | |||||||
Non-deductible transaction costs | 305 | — | 2,594 | ||||||||
Change in valuation allowance | (4,038 | ) | (1,872 | ) | — | ||||||
Other, net | (5,491 | ) | (7,522 | ) | (1,651 | ) | |||||
Total income tax expense | $ | 106,094 | $ | 112,079 | $ | 43,767 | |||||
Effective income tax rate | 35.1 | % | 35.1 | % | 34.2 | % |
Year Ended December 31, | |||||||
2016 | 2015 | ||||||
Deferred tax assets: | |||||||
Impairment and other valuation reserves | $ | 73,890 | $ | 89,057 | |||
Incentive compensation | 8,322 | 3,617 | |||||
Indirect costs capitalized | 25,377 | 20,266 | |||||
Net operating loss carryforwards (state) | 24,583 | 29,461 | |||||
Transaction costs | (924 | ) | (833 | ) | |||
State taxes | 2,985 | 2,903 | |||||
Other costs and expenses | 15,214 | 13,641 | |||||
Gross deferred tax assets | 149,447 | 158,112 | |||||
Valuation allowance | (323 | ) | (4,361 | ) | |||
Deferred tax assets, net of valuation allowance | 149,124 | 153,751 | |||||
Deferred tax liabilities: | |||||||
Interest capitalized | (814 | ) | 268 | ||||
Basis difference in inventory | (14,186 | ) | (14,128 | ) | |||
Fixed assets | (1,101 | ) | 1,274 | ||||
Intangibles | (8,456 | ) | (9,015 | ) | |||
Other | (1,344 | ) | (1,493 | ) | |||
Deferred tax liabilities | (25,901 | ) | (23,094 | ) | |||
Net deferred tax assets | $ | 123,223 | $ | 130,657 |
Year Ended December 31, | |||||||
2016 | 2015 | ||||||
Balance at beginning of year | $ | 272 | $ | 14,857 | |||
Decreases related to prior year tax positions | (272 | ) | (1,706 | ) | |||
Decreases related to current year tax positions | — | (12,879 | ) | ||||
Balance at end of year | $ | — | $ | 272 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(unaudited) | (unaudited) | (unaudited) | |||||||||
Income before income taxes as reported in the accompanying financial statements | $ | 302,227 | $ | 319,260 | $ | 127,964 | |||||
Provision for income taxes assuming computation on a separate return basis | (106,094 | ) | (112,079 | ) | (49,553 | ) | |||||
Pro forma income | 196,133 | 207,181 | 78,411 | ||||||||
Net income attributable to noncontrolling interests | (962 | ) | (1,720 | ) | — | ||||||
Pro forma net income available to common stockholders | $ | 195,171 | $ | 205,461 | $ | 78,411 | |||||
Pro forma earnings per share - basic | $ | 1.21 | $ | 1.27 | $ | 0.54 | |||||
Pro forma earnings per share - diluted | $ | 1.21 | $ | 1.27 | $ | 0.54 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Weyerhaeuser-allocated costs | $ | — | $ | — | $ | 10,735 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Supplemental disclosure of cash flow information: | |||||||||||
Cash paid during the period for: | |||||||||||
Interest, net of amounts capitalized of $53,028, $60,964 and $38,975 | $ | — | $ | — | $ | 1,372 | |||||
Income taxes | $ | 117,215 | $ | 69,917 | $ | 43,005 | |||||
Supplemental disclosures of noncash activities: | |||||||||||
Increase in real estate inventory due to distribution of land from an unconsolidated joint venture | $ | — | $ | — | $ | 5,052 | |||||
Distribution to Weyerhaeuser of excluded assets and liabilities | $ | — | $ | — | $ | 126,687 | |||||
Amounts owed to Weyerhaeuser related to the tax sharing agreement | $ | — | $ | — | $ | 15,688 | |||||
Noncash settlement of debt payable to Weyerhaeuser | $ | — | $ | — | $ | 70,082 | |||||
Accrued liabilities related to the purchase of operating properties and equipment | $ | 1,828 | $ | 3,976 | $ | — | |||||
Amortization of senior note discount capitalized to real estate inventory | $ | 1,815 | $ | 1,552 | $ | 804 | |||||
Amortization of deferred loan costs capitalized to real estate inventory | $ | 4,642 | $ | 3,820 | $ | — | |||||
Effect of net consolidation and de-consolidation of variable interest entities: | |||||||||||
(Decrease) increase in consolidated real estate inventory not owned | $ | (316 | ) | $ | 5,297 | $ | 6,343 | ||||
Increase in deposits on real estate under option or contract and other assets | $ | — | $ | — | $ | 780 | |||||
Increase in accrued expenses and other liabilities | $ | — | $ | 300 | $ | — | |||||
Increase (decrease) in noncontrolling interests | $ | 316 | $ | (5,597 | ) | $ | (7,123 | ) | |||
Merger: | |||||||||||
Fair value of assets, excluding cash acquired | $ | — | $ | — | $ | 724,995 | |||||
Liabilities assumed | $ | — | $ | — | $ | (276,347 | ) |
|
December 31, 2016 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Assets | |||||||||||||||
Cash and cash equivalents | $ | 141,568 | $ | 67,089 | $ | — | $ | 208,657 | |||||||
Receivables | 26,692 | 55,808 | — | 82,500 | |||||||||||
Intercompany receivables | 775,321 | — | (775,321 | ) | — | ||||||||||
Real estate inventories | 868,088 | 2,042,539 | — | 2,910,627 | |||||||||||
Investments in unconsolidated entities | — | 17,546 | — | 17,546 | |||||||||||
Goodwill and other intangible assets, net | 156,604 | 4,891 | — | 161,495 | |||||||||||
Investments in subsidiaries | 1,285,295 | — | (1,285,295 | ) | — | ||||||||||
Deferred tax assets, net | 15,644 | 107,579 | — | 123,223 | |||||||||||
Other assets | 11,401 | 49,191 | — | 60,592 | |||||||||||
Total Assets | $ | 3,280,613 | $ | 2,344,643 | $ | (2,060,616 | ) | $ | 3,564,640 | ||||||
Liabilities | |||||||||||||||
Accounts payable | $ | 20,637 | $ | 49,615 | $ | — | $ | 70,252 | |||||||
Intercompany payables | — | 775,321 | (775,321 | ) | — | ||||||||||
Accrued expenses and other liabilities | 48,496 | 215,349 | — | 263,845 | |||||||||||
Unsecured revolving credit facility | 200,000 | — | — | 200,000 | |||||||||||
Seller financed loans | 13,726 | — | — | 13,726 | |||||||||||
Senior notes, net | 1,168,307 | — | — | 1,168,307 | |||||||||||
Total Liabilities | 1,451,166 | 1,040,285 | (775,321 | ) | 1,716,130 | ||||||||||
Equity | |||||||||||||||
Total stockholders’ equity | 1,829,447 | 1,285,295 | (1,285,295 | ) | 1,829,447 | ||||||||||
Noncontrolling interests | — | 19,063 | — | 19,063 | |||||||||||
Total Equity | 1,829,447 | 1,304,358 | (1,285,295 | ) | 1,848,510 | ||||||||||
Total Liabilities and Equity | $ | 3,280,613 | $ | 2,344,643 | $ | (2,060,616 | ) | $ | 3,564,640 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
December 31, 2015 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Homes, Inc. | ||||||||||||
Assets | |||||||||||||||
Cash and cash equivalents | $ | 147,771 | $ | 66,714 | $ | — | $ | 214,485 | |||||||
Receivables | 17,358 | 26,352 | — | 43,710 | |||||||||||
Intercompany receivables | 783,956 | — | (783,956 | ) | — | ||||||||||
Real estate inventories | 657,221 | 1,862,052 | — | 2,519,273 | |||||||||||
Investments in unconsolidated entities | — | 18,999 | — | 18,999 | |||||||||||
Goodwill and other intangible assets, net | 156,604 | 5,425 | — | 162,029 | |||||||||||
Investments in subsidiaries | 1,093,261 | — | (1,093,261 | ) | — | ||||||||||
Deferred tax assets, net | 19,061 | 111,596 | — | 130,657 | |||||||||||
Other assets | 12,219 | 36,699 | — | 48,918 | |||||||||||
Total Assets | $ | 2,887,451 | $ | 2,127,837 | $ | (1,877,217 | ) | $ | 3,138,071 | ||||||
Liabilities | |||||||||||||||
Accounts payable | $ | 20,444 | $ | 44,396 | $ | — | $ | 64,840 | |||||||
Intercompany payables | — | 783,956 | (783,956 | ) | — | ||||||||||
Accrued expenses and other liabilities | 32,219 | 184,044 | — | 216,263 | |||||||||||
Unsecured revolving credit facility | 299,392 | — | — | 299,392 | |||||||||||
Seller financed loans | 2,034 | 400 | — | 2,434 | |||||||||||
Senior notes, net | 868,679 | — | — | 868,679 | |||||||||||
Total Liabilities | 1,222,768 | 1,012,796 | (783,956 | ) | 1,451,608 | ||||||||||
Equity | |||||||||||||||
Total stockholders’ equity | 1,664,683 | 1,093,261 | (1,093,261 | ) | 1,664,683 | ||||||||||
Noncontrolling interests | — | 21,780 | — | 21,780 | |||||||||||
Total Equity | 1,664,683 | 1,115,041 | (1,093,261 | ) | 1,686,463 | ||||||||||
Total Liabilities and Equity | $ | 2,887,451 | $ | 2,127,837 | $ | (1,877,217 | ) | $ | 3,138,071 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2016 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Homebuilding: | |||||||||||||||
Home sales revenue | $ | 723,186 | $ | 1,606,150 | $ | — | $ | 2,329,336 | |||||||
Land and lot sales revenue | — | 72,272 | — | 72,272 | |||||||||||
Other operations revenue | — | 2,314 | — | 2,314 | |||||||||||
Total revenues | 723,186 | 1,680,736 | — | 2,403,922 | |||||||||||
Cost of home sales | 607,316 | 1,229,011 | — | 1,836,327 | |||||||||||
Cost of land and lot sales | — | 17,367 | — | 17,367 | |||||||||||
Other operations expense | — | 2,247 | — | 2,247 | |||||||||||
Sales and marketing | 29,092 | 98,811 | — | 127,903 | |||||||||||
General and administrative | 59,327 | 64,143 | — | 123,470 | |||||||||||
Restructuring charges | — | 649 | — | 649 | |||||||||||
Homebuilding income from operations | 27,451 | 268,508 | — | 295,959 | |||||||||||
Equity in loss of unconsolidated entities | — | 179 | — | 179 | |||||||||||
Other income, net | 149 | 163 | — | 312 | |||||||||||
Homebuilding income from continuing operations before taxes | 27,600 | 268,850 | — | 296,450 | |||||||||||
Financial Services: | |||||||||||||||
Revenues | — | 1,220 | — | 1,220 | |||||||||||
Expenses | — | 253 | — | 253 | |||||||||||
Equity in income of unconsolidated entities | — | 4,810 | — | 4,810 | |||||||||||
Financial services income from continuing operations before taxes | — | 5,777 | — | 5,777 | |||||||||||
Income from continuing operations before taxes | 27,600 | 274,627 | — | 302,227 | |||||||||||
Provision for income taxes | (11,322 | ) | (94,772 | ) | — | (106,094 | ) | ||||||||
Equity of net income (loss) of subsidiaries | 178,893 | — | (178,893 | ) | — | ||||||||||
Net income (loss) | 195,171 | 179,855 | (178,893 | ) | 196,133 | ||||||||||
Net income attributable to noncontrolling interests | — | (962 | ) | — | (962 | ) | |||||||||
Net income (loss) available to common stockholders | $ | 195,171 | $ | 178,893 | $ | (178,893 | ) | $ | 195,171 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2015 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Homebuilding: | |||||||||||||||
Home sales revenue | $ | 774,005 | $ | 1,517,259 | $ | — | $ | 2,291,264 | |||||||
Land and lot sales revenue | — | 101,284 | — | 101,284 | |||||||||||
Other operations revenue | — | 7,601 | — | 7,601 | |||||||||||
Total revenues | 774,005 | 1,626,144 | — | 2,400,149 | |||||||||||
Cost of home sales | 624,791 | 1,183,985 | — | 1,808,776 | |||||||||||
Cost of land and lot sales | — | 35,089 | — | 35,089 | |||||||||||
Other operations expense | — | 4,360 | — | 4,360 | |||||||||||
Sales and marketing | 26,792 | 89,425 | — | 116,217 | |||||||||||
General and administrative | 55,611 | 61,885 | — | 117,496 | |||||||||||
Restructuring charges | (169 | ) | 3,498 | — | 3,329 | ||||||||||
Homebuilding income from operations | 66,980 | 247,902 | — | 314,882 | |||||||||||
Equity in loss of unconsolidated entities | — | 1,460 | — | 1,460 | |||||||||||
Other (loss) income, net | (127 | ) | 985 | — | 858 | ||||||||||
Homebuilding income from continuing operations before taxes | 66,853 | 250,347 | — | 317,200 | |||||||||||
Financial Services: | |||||||||||||||
Revenues | — | 1,010 | — | 1,010 | |||||||||||
Expenses | — | 181 | — | 181 | |||||||||||
Equity in income of unconsolidated entities | — | 1,231 | — | 1,231 | |||||||||||
Financial services income from continuing operations before taxes | — | 2,060 | — | 2,060 | |||||||||||
Income from continuing operations before taxes | 66,853 | 252,407 | — | 319,260 | |||||||||||
Provision for income taxes | (20,001 | ) | (92,078 | ) | — | (112,079 | ) | ||||||||
Equity of net income (loss) of subsidiaries | 158,609 | — | (158,609 | ) | — | ||||||||||
Net income (loss) | 205,461 | 160,329 | (158,609 | ) | 207,181 | ||||||||||
Net income attributable to noncontrolling interests | — | (1,720 | ) | — | (1,720 | ) | |||||||||
Net income (loss) available to common stockholders | $ | 205,461 | $ | 158,609 | $ | (158,609 | ) | $ | 205,461 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2014 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Homes, Inc. | ||||||||||||
Homebuilding: | |||||||||||||||
Home sales revenue | $ | 324,219 | $ | 1,322,055 | $ | — | $ | 1,646,274 | |||||||
Land and lot sales revenue | — | 47,660 | — | 47,660 | |||||||||||
Other operations revenue | (12 | ) | 9,694 | — | 9,682 | ||||||||||
Total revenues | 324,207 | 1,379,409 | — | 1,703,616 | |||||||||||
Cost of home sales | 271,579 | 1,047,038 | — | 1,318,617 | |||||||||||
Cost of land and lot sales | — | 37,906 | — | 37,906 | |||||||||||
Other operations expense | — | 3,346 | — | 3,346 | |||||||||||
Sales and marketing | 9,678 | 93,922 | — | 103,600 | |||||||||||
General and administrative | 16,532 | 65,826 | — | 82,358 | |||||||||||
Restructuring charges | — | 10,543 | — | 10,543 | |||||||||||
Homebuilding income from operations | 26,418 | 120,828 | — | 147,246 | |||||||||||
Equity in loss of unconsolidated entities | — | (278 | ) | — | (278 | ) | |||||||||
Transaction expenses | (7,138 | ) | (10,822 | ) | — | (17,960 | ) | ||||||||
Other income (loss), net | 17 | (1,036 | ) | — | (1,019 | ) | |||||||||
Homebuilding income from continuing operations before taxes | 19,297 | 108,692 | — | 127,989 | |||||||||||
Financial Services: | |||||||||||||||
Revenues | — | — | — | — | |||||||||||
Expenses | — | 15 | — | 15 | |||||||||||
Equity in loss of unconsolidated entities | — | (10 | ) | — | (10 | ) | |||||||||
Financial services loss from continuing operations before taxes | — | (25 | ) | — | (25 | ) | |||||||||
Income from continuing operations before taxes | 19,297 | 108,667 | — | 127,964 | |||||||||||
Provision for income taxes | (11,586 | ) | (32,181 | ) | — | (43,767 | ) | ||||||||
Equity of net income (loss) of subsidiaries | 76,486 | — | (76,486 | ) | — | ||||||||||
Net income (loss) available to common stockholders | $ | 84,197 | $ | 76,486 | $ | (76,486 | ) | $ | 84,197 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2016 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net cash used in (provided by) operating activities | $ | (179,397 | ) | $ | 21,087 | $ | — | $ | (158,310 | ) | |||||
Cash flows from investing activities: | |||||||||||||||
Purchases of property and equipment | (1,603 | ) | (2,382 | ) | — | (3,985 | ) | ||||||||
Proceeds from sale of property and equipment | — | 9 | — | 9 | |||||||||||
Investments in unconsolidated entities | — | (32 | ) | — | (32 | ) | |||||||||
Intercompany | 12,102 | — | (12,102 | ) | — | ||||||||||
Net cash provided by (used in) investing activities | 10,499 | (2,405 | ) | (12,102 | ) | (4,008 | ) | ||||||||
Cash flows from financing activities: | |||||||||||||||
Borrowings from debt | 541,069 | — | — | 541,069 | |||||||||||
Repayment of debt | (330,458 | ) | (400 | ) | — | (330,858 | ) | ||||||||
Debt issuance costs | (5,062 | ) | — | — | (5,062 | ) | |||||||||
Repayment of debt payable to Weyerhaeuser | — | (2,442 | ) | — | (2,442 | ) | |||||||||
Decrease in book overdrafts | — | 1,955 | — | 1,955 | |||||||||||
Distributions to Weyerhaeuser | — | (5,318 | ) | — | (5,318 | ) | |||||||||
Proceeds from issuance of common stock under share-based awards | 587 | — | — | 587 | |||||||||||
Minimum tax withholding paid on behalf of employees for share-based awards | (1,359 | ) | — | — | (1,359 | ) | |||||||||
Share repurchases | (42,082 | ) | — | — | (42,082 | ) | |||||||||
Intercompany | — | (12,102 | ) | 12,102 | — | ||||||||||
Net cash provided by (used in) financing activities | 162,695 | (18,307 | ) | 12,102 | 156,490 | ||||||||||
Net (decrease) increase in cash and cash equivalents | (6,203 | ) | 375 | — | (5,828 | ) | |||||||||
Cash and cash equivalents - beginning of year | 147,771 | 66,714 | — | 214,485 | |||||||||||
Cash and cash equivalents - end of year | $ | 141,568 | $ | 67,089 | $ | — | $ | 208,657 |
Year Ended December 31, 2015 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Cash flows from operating activities | |||||||||||||||
Net cash provided by operating activities | $ | 1,714 | $ | 29,291 | $ | — | $ | 31,005 | |||||||
Cash flows from investing activities: | |||||||||||||||
Purchases of property and equipment | (1,063 | ) | 254 | — | (809 | ) | |||||||||
Investments in unconsolidated entities | — | (1,468 | ) | — | (1,468 | ) | |||||||||
Distributions from unconsolidated entities | — | 1,415 | — | 1,415 | |||||||||||
Intercompany | 16,717 | — | (16,717 | ) | — | ||||||||||
Net cash provided by (used in) investing activities | 15,654 | 201 | (16,717 | ) | (862 | ) | |||||||||
Cash flows from financing activities: | |||||||||||||||
Borrowings from debt | 140,000 | — | — | 140,000 | |||||||||||
Repayment of debt | (112,651 | ) | (200 | ) | — | (112,851 | ) | ||||||||
Debt issuance costs | (2,688 | ) | — | — | (2,688 | ) | |||||||||
Net repayments of debt held by variable interest entities | — | (6,769 | ) | — | (6,769 | ) | |||||||||
Contributions from noncontrolling interests | — | 5,990 | — | 5,990 | |||||||||||
Distributions to noncontrolling interests | — | (9,823 | ) | — | (9,823 | ) | |||||||||
Proceeds from issuance of common stock under share-based awards | 1,616 | — | — | 1,616 | |||||||||||
Excess tax benefits of share-based awards | 428 | — | — | 428 | |||||||||||
Minimum tax withholding paid on behalf of employees for restricted stock units | (2,190 | ) | — | — | (2,190 | ) | |||||||||
Intercompany | — | (16,717 | ) | 16,717 | — | ||||||||||
Net cash provided by (used in) financing activities | 24,515 | (27,519 | ) | 16,717 | 13,713 | ||||||||||
Net increase in cash and cash equivalents | 41,883 | 1,973 | — | 43,856 | |||||||||||
Cash and cash equivalents - beginning of year | 105,888 | 64,741 | — | 170,629 | |||||||||||
Cash and cash equivalents - end of year | $ | 147,771 | $ | 66,714 | $ | — | $ | 214,485 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2014 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Homes, Inc. | ||||||||||||
Cash flows from operating activities | |||||||||||||||
Net cash used in operating activities | $ | (62,715 | ) | $ | (50,655 | ) | $ | — | $ | (113,370 | ) | ||||
Cash flows from investing activities: | |||||||||||||||
Purchases of property and equipment | (2,293 | ) | (5,557 | ) | — | (7,850 | ) | ||||||||
Cash acquired in the Merger | 53,800 | — | — | 53,800 | |||||||||||
Proceeds from sale of property and equipment | — | 23 | — | 23 | |||||||||||
Investments in unconsolidated entities | — | (1,311 | ) | — | (1,311 | ) | |||||||||
Intercompany | 69,971 | — | (69,971 | ) | — | ||||||||||
Net cash provided by (used in) investing activities | 121,478 | (6,845 | ) | (69,971 | ) | 44,662 | |||||||||
Cash flows from financing activities: | |||||||||||||||
Borrowings from debt | 100,000 | 887,298 | — | 987,298 | |||||||||||
Repayment of debt | (53,051 | ) | — | — | (53,051 | ) | |||||||||
Debt issuance costs | — | (23,000 | ) | — | (23,000 | ) | |||||||||
Bridge commitment fee | — | (10,322 | ) | — | (10,322 | ) | |||||||||
Changes in debt payable to Weyerhaeuser | — | (623,589 | ) | — | (623,589 | ) | |||||||||
Change in book overdrafts | — | (22,491 | ) | — | (22,491 | ) | |||||||||
Distributions to Weyerhaeuser | — | (8,606 | ) | — | (8,606 | ) | |||||||||
Net proceeds of debt held by variable interest entities | — | 3,903 | — | 3,903 | |||||||||||
Contributions from noncontrolling interests | — | 1,895 | — | 1,895 | |||||||||||
Distributions to noncontrolling interests | — | (19,143 | ) | — | (19,143 | ) | |||||||||
Proceeds from issuance of common stock under share-based awards | 176 | — | — | 176 | |||||||||||
Excess tax benefits of share-based awards | — | 1,757 | — | 1,757 | |||||||||||
Intercompany | — | (69,971 | ) | 69,971 | — | ||||||||||
Net cash provided by financing activities | 47,125 | 117,731 | 69,971 | 234,827 | |||||||||||
Net increase in cash and cash equivalents | 105,888 | 60,231 | — | 166,119 | |||||||||||
Cash and cash equivalents - beginning of year | — | 4,510 | — | 4,510 | |||||||||||
Cash and cash equivalents - end of year | $ | 105,888 | $ | 64,741 | $ | — | $ | 170,629 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
|
First | Second | Third | Fourth | ||||||||||||
2016 | Quarter | Quarter | Quarter | Quarter | |||||||||||
Total revenues(1) | $ | 424,138 | $ | 625,222 | $ | 582,029 | $ | 773,753 | |||||||
Cost of homes sales and other(2) | 325,844 | 447,781 | 464,632 | 617,684 | |||||||||||
Gross margin | $ | 98,294 | $ | 177,441 | $ | 117,397 | $ | 156,069 | |||||||
Net income | $ | 28,710 | $ | 74,193 | $ | 35,145 | $ | 58,085 | |||||||
Net income attributable to noncontrolling interests | (160 | ) | (267 | ) | $ | (311 | ) | (224 | ) | ||||||
Net income available to common stockholders | $ | 28,550 | $ | 73,926 | $ | 34,834 | $ | 57,861 | |||||||
Earnings per share | |||||||||||||||
Basic | $ | 0.18 | $ | 0.46 | $ | 0.22 | $ | 0.36 | |||||||
Diluted | $ | 0.18 | $ | 0.46 | $ | 0.22 | $ | 0.36 |
First | Second | Third | Fourth | ||||||||||||
2015 | Quarter | Quarter | Quarter | Quarter | |||||||||||
Total revenues(1) | $ | 377,258 | $ | 495,517 | $ | 648,141 | $ | 880,243 | |||||||
Cost of homes sales and other(2) | 302,777 | 353,878 | 511,564 | 680,006 | |||||||||||
Gross margin | $ | 74,481 | $ | 141,639 | $ | 136,577 | $ | 200,237 | |||||||
Net income | $ | 15,297 | $ | 56,762 | $ | 49,769 | $ | 85,353 | |||||||
Net (income) loss attributable to noncontrolling interests | — | (1,832 | ) | 393 | (281 | ) | |||||||||
Net income available to common stockholders | $ | 15,297 | $ | 54,930 | $ | 50,162 | $ | 85,072 | |||||||
Earnings per share | |||||||||||||||
Basic | $ | 0.09 | $ | 0.34 | $ | 0.31 | $ | 0.53 | |||||||
Diluted | $ | 0.09 | $ | 0.34 | $ | 0.31 | $ | 0.52 |
|
• | For periods prior to July 7, 2015: TRI Pointe Homes (and its consolidated subsidiaries) |
• | For periods from and after July 7, 2015: TRI Pointe Group (and its consolidated subsidiaries) |
• | Level 1—Quoted prices for identical instruments in active markets |
• | Level 2—Quoted 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 3—Valuations derived from techniques where one or more significant inputs or significant value drivers are unobservable in active markets at measurement date |
|
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 share-based 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 | 539,677 | ||
Intangible asset | 17,300 | ||
Goodwill | 139,304 | ||
Other assets | 28,060 | ||
Total assets acquired | 778,795 | ||
Accounts payable | (26,105 | ) | |
Accrued expenses and other liabilities | (23,114 | ) | |
Notes payable and other borrowings | (227,128 | ) | |
Total liabilities assumed | (276,347 | ) | |
Total net assets acquired | $ | 502,448 |
Year Ended | |||
December 31, 2014 | |||
Total revenues | $ | 1,865,723 | |
Net income | $ | 88,416 | |
Earnings per share – basic | $ | 0.55 | |
Earnings per share – diluted | $ | 0.55 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Employee-related costs | $ | 99 | $ | 1,546 | $ | 9,211 | |||||
Lease termination costs | 550 | 1,783 | 1,332 | ||||||||
Total | $ | 649 | $ | 3,329 | $ | 10,543 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Accrued employee-related costs, beginning of period | $ | 220 | $ | 3,844 | $ | 4,336 | |||||
Current year charges | 99 | 1,546 | 8,264 | ||||||||
Payments | (250 | ) | (5,170 | ) | (8,756 | ) | |||||
Accrued employee-related costs, end of period | $ | 69 | $ | 220 | $ | 3,844 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Accrued lease termination costs, beginning of period | $ | 767 | $ | 1,394 | $ | 3,506 | |||||
Current year charges | 550 | 1,783 | 1,332 | ||||||||
Payments | (1,236 | ) | (2,410 | ) | (3,444 | ) | |||||
Accrued lease termination costs, end of period | $ | 81 | $ | 767 | $ | 1,394 |
|
2016 | 2015 | 2014 | |||||||||
Revenues | |||||||||||
Maracay Homes | $ | 255,253 | $ | 185,645 | $ | 150,689 | |||||
Pardee Homes | 730,848 | 670,063 | 525,381 | ||||||||
Quadrant Homes | 213,221 | 189,401 | 145,377 | ||||||||
Trendmaker Homes | 244,001 | 278,759 | 281,270 | ||||||||
TRI Pointe Homes | 723,186 | 774,005 | 324,208 | ||||||||
Winchester Homes | 237,413 | 302,276 | 276,691 | ||||||||
Total homebuilding revenues | 2,403,922 | 2,400,149 | 1,703,616 | ||||||||
Financial services | 1,220 | 1,010 | — | ||||||||
Total | $ | 2,405,142 | $ | 2,401,159 | $ | 1,703,616 | |||||
Income before taxes | |||||||||||
Maracay Homes | $ | 17,189 | $ | 9,849 | $ | 10,845 | |||||
Pardee Homes | 204,237 | 183,077 | 74,898 | ||||||||
Quadrant Homes | 21,209 | 10,478 | 9,028 | ||||||||
Trendmaker Homes | 15,353 | 25,004 | 31,684 | ||||||||
TRI Pointe Homes | 62,013 | 104,970 | 19,272 | ||||||||
Winchester Homes | 16,147 | 22,411 | 24,612 | ||||||||
Corporate (1) | (39,698 | ) | (38,589 | ) | (42,350 | ) | |||||
Total homebuilding income before income taxes | 296,450 | 317,200 | 127,989 | ||||||||
Financial services | 5,777 | 2,060 | (25 | ) | |||||||
Total | $ | 302,227 | $ | 319,260 | $ | 127,964 |
(1) | Includes $18.0 million of Merger related transaction costs and $5.5 million of restructuring charges for the year ended December 31, 2014. No similar costs were incurred for the years ended December 31, 2016 or 2015, respectively. |
December 31, 2016 | December 31, 2015 | ||||||
Real estate inventories | |||||||
Maracay Homes | $ | 228,965 | $ | 206,912 | |||
Pardee Homes | 1,098,608 | 1,011,982 | |||||
Quadrant Homes | 221,386 | 190,038 | |||||
Trendmaker Homes | 211,035 | 199,398 | |||||
TRI Pointe Homes | 868,088 | 659,130 | |||||
Winchester Homes | 282,545 | 251,813 | |||||
Total | $ | 2,910,627 | $ | 2,519,273 | |||
Total assets | |||||||
Maracay Homes | $ | 255,466 | $ | 227,857 | |||
Pardee Homes | 1,201,302 | 1,089,586 | |||||
Quadrant Homes | 242,208 | 202,024 | |||||
Trendmaker Homes | 225,025 | 213,562 | |||||
TRI Pointe Homes | 1,052,400 | 832,423 | |||||
Winchester Homes | 305,379 | 278,374 | |||||
Corporate | 275,923 | 292,169 | |||||
Total homebuilding assets | 3,557,703 | 3,135,995 | |||||
Financial services | 6,937 | 2,076 | |||||
Total | $ | 3,564,640 | $ | 3,138,071 |
|
December 31, 2016 | December 31, 2015 | ||||||
Escrow proceeds and other accounts receivable, net | $ | 35,625 | $ | 32,917 | |||
Warranty insurance receivable(1) (Note 15) | 46,875 | 10,493 | |||||
Notes and contracts receivable | — | 300 | |||||
Total receivables | $ | 82,500 | $ | 43,710 |
(1) | This amount includes approximately $38.0 million reclassified in 2016, which represents the estimated recoveries related to our insurance policies that during 2015 had been offset against our insurance liabilities and recoveries. For further discussion see Note 15 – Commitments and Contingencies. |
|
December 31, 2016 | December 31, 2015 | ||||||
Real estate inventories owned: | |||||||
Homes completed or under construction | $ | 659,210 | $ | 575,076 | |||
Land under development | 1,824,989 | 1,443,461 | |||||
Land held for future development | 226,915 | 295,241 | |||||
Model homes | 155,039 | 140,232 | |||||
Total real estate inventories owned | 2,866,153 | 2,454,010 | |||||
Real estate inventories not owned: | |||||||
Land purchase and land option deposits | 26,174 | 39,055 | |||||
Consolidated inventory held by VIEs | 18,300 | 26,208 | |||||
Total real estate inventories not owned | 44,474 | 65,263 | |||||
Total real estate inventories | $ | 2,910,627 | $ | 2,519,273 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Interest incurred | $ | 68,306 | $ | 60,964 | $ | 41,706 | |||||
Interest capitalized | (68,306 | ) | (60,964 | ) | (38,975 | ) | |||||
Interest expensed | $ | — | $ | — | $ | 2,731 | |||||
Capitalized interest in beginning inventory | $ | 140,311 | $ | 124,461 | $ | 138,233 | |||||
Interest capitalized as a cost of inventory | 68,306 | 60,964 | 38,975 | ||||||||
Interest previously capitalized as a cost of inventory, included in cost of sales | (51,288 | ) | (45,114 | ) | (52,747 | ) | |||||
Capitalized interest in ending inventory | $ | 157,329 | $ | 140,311 | $ | 124,461 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Real estate inventory impairments | $ | — | $ | 1,167 | $ | 931 | |||||
Land and lot option abandonments and pre-acquisition costs | 1,470 | 763 | 1,584 | ||||||||
Total | $ | 1,470 | $ | 1,930 | $ | 2,515 |
|
December 31, | |||||||
2016 | 2015 | ||||||
Limited liability company interests | $ | 14,327 | $ | 15,739 | |||
General partnership interests | 3,219 | 3,260 | |||||
Total | $ | 17,546 | $ | 18,999 |
December 31, | |||||||
2016 | 2015 | ||||||
Assets | |||||||
Cash | $ | 9,796 | $ | 18,641 | |||
Receivables | 10,203 | 13,108 | |||||
Real estate inventories | 97,402 | 92,881 | |||||
Other assets | 1,087 | 1,180 | |||||
Total assets | $ | 118,488 | $ | 125,810 | |||
Liabilities and equity | |||||||
Accounts payable and other liabilities | $ | 12,844 | $ | 14,443 | |||
Company’s equity | 17,546 | 18,999 | |||||
Outside interests' equity | 88,098 | 92,368 | |||||
Total liabilities and equity | $ | 118,488 | $ | 125,810 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Net sales | $ | 18,725 | $ | 7,326 | $ | 606 | |||||
Other operating expense | (11,315 | ) | (6,690 | ) | (4,290 | ) | |||||
Other income (expense) | 4 | (279 | ) | (2 | ) | ||||||
Net income (loss) | $ | 7,414 | $ | 357 | $ | (3,686 | ) | ||||
Company’s equity in income (loss) of unconsolidated entities | $ | 4,989 | $ | 2,691 | $ | (288 | ) |
|
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Deposits | Remaining Purchase Price | Consolidated Inventory Held by VIEs | Deposits | Remaining Purchase Price | Consolidated Inventory Held by VIEs | ||||||||||||||||||
Consolidated VIEs | $ | 400 | $ | 17,900 | $ | 18,300 | $ | 3,003 | $ | 23,239 | $ | 26,208 | |||||||||||
Unconsolidated VIEs | 2,375 | 49,016 | N/A | 11,615 | 74,590 | N/A | |||||||||||||||||
Other land option agreements | 23,799 | 246,658 | N/A | 27,440 | 279,612 | N/A | |||||||||||||||||
Total | $ | 26,574 | $ | 313,574 | $ | 18,300 | $ | 42,058 | $ | 377,441 | $ | 26,208 |
|
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Goodwill | $ | 139,304 | $ | — | $ | 139,304 | $ | 139,304 | $ | — | $ | 139,304 | |||||||||||
Trade names | 27,979 | (5,788 | ) | 22,191 | 27,979 | (5,254 | ) | 22,725 | |||||||||||||||
Total | $ | 167,283 | $ | (5,788 | ) | $ | 161,495 | $ | 167,283 | $ | (5,254 | ) | $ | 162,029 |
2017 | $ | 534 | |
2018 | 534 | ||
2019 | 534 | ||
2020 | 534 | ||
2021 | 534 | ||
Thereafter | 2,221 | ||
Total | $ | 4,891 |
|
December 31, 2016 | December 31, 2015 | ||||||
Prepaid expenses | $ | 24,495 | $ | 14,523 | |||
Refundable fees and other deposits | 17,731 | 17,056 | |||||
Development rights, held for future use or sale | 2,569 | 4,360 | |||||
Deferred loan costs | 2,101 | 2,179 | |||||
Operating properties and equipment, net | 10,884 | 7,643 | |||||
Other | 2,812 | 3,157 | |||||
Total | $ | 60,592 | $ | 48,918 |
|
December 31, 2016 | December 31, 2015 | ||||||
Accrued payroll and related costs | $ | 33,761 | $ | 28,264 | |||
Warranty reserves(1) (Note 15) | 83,135 | 45,948 | |||||
Estimated cost for completion of real estate inventories | 59,531 | 52,818 | |||||
Customer deposits | 13,437 | 12,132 | |||||
Debt (nonrecourse) held by VIEs | — | 2,442 | |||||
Income tax liability to Weyerhaeuser | 8,589 | 8,900 | |||||
Accrued income taxes payable | 1,200 | 19,279 | |||||
Liability for uncertain tax positions | — | 307 | |||||
Accrued interest | 11,570 | 2,417 | |||||
Accrued insurance expense | 529 | 1,402 | |||||
Other tax liabilities | 34,961 | 21,764 | |||||
Other | 17,132 | 20,590 | |||||
Total | $ | 263,845 | $ | 216,263 |
(1) | Included in this amount for 2016 is approximately $38.0 million of additional warranty liabilities estimated to be covered by our insurance policies that were adjusted to present the warranty reserves and related estimated warranty insurance receivable on a gross basis at December 31, 2016. Of the $38.0 million adjusted in the current year, approximately $36.5 million related to prior year estimated warranty insurance recoveries. For further details, see Note 6, Receivables, Net and Note 15, Commitments and Contingencies. |
|
December 31, 2016 | December 31, 2015 | ||||||
4.375% Senior Notes due June 15, 2019 | $ | 450,000 | $ | 450,000 | |||
4.875% Senior Notes due July 1, 2021 | 300,000 | — | |||||
5.875% Senior Notes due June 15, 2024 | 450,000 | 450,000 | |||||
Discount and deferred loan costs | (31,693 | ) | (31,321 | ) | |||
Total | $ | 1,168,307 | $ | 868,679 |
December 31, 2016 | December 31, 2015 | ||||||
Unsecured revolving credit facility | $ | 200,000 | $ | 299,392 |
December 31, 2016 | December 31, 2015 | ||||||
Seller financed loans | $ | 13,726 | $ | 2,434 |
|
December 31, 2016 | December 31, 2015 | ||||||||||||||||
Hierarchy | Book Value | Fair Value | Book Value | Fair Value | |||||||||||||
Senior Notes (1) | Level 2 | $ | 1,189,180 | $ | 1,219,125 | $ | 889,054 | $ | 881,460 | ||||||||
Unsecured revolving credit facility (2) | Level 2 | $ | 200,000 | $ | 177,410 | $ | 299,392 | $ | 299,392 | ||||||||
Seller financed loans (3) | Level 2 | $ | 13,726 | $ | 13,189 | $ | 2,434 | $ | 2,368 |
(1) | The book value of the Senior Notes is net of discounts, excluding deferred loan costs of $20.9 million and $20.4 million as of December 31, 2016 and 2015, respectively. The estimated fair value of our Senior Notes at December 31, 2016 and 2015 is based on quoted market prices. |
(2) | The estimated fair value of the Credit Facility at December 31, 2016 is based on a treasury curve analysis. We believe that the carrying value of the Credit Facility approximated fair value at December 31, 2015. |
(3) | The estimated fair value of the seller financed loans at December 31, 2016 and 2015 is based on a treasury curve analysis. |
Year Ended December 31, 2016 | Year Ended December 31, 2015 | ||||||||||||||
Impairment Charge | Fair Value Net of Impairment | Impairment Charge | Fair Value Net of Impairment | ||||||||||||
Real estate inventories (1) | $ | — | $ | — | $ | 1,167 | $ | 28,540 |
(1) | Fair value of real estate inventories, net of impairment charges represents only those assets whose carrying values were adjusted to fair value in the respective periods presented. The fair value of these real estate inventories impaired was determined based on recent offers received from outside third parties or actual contracts. |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Warranty reserves, beginning of period | $ | 45,948 | $ | 33,270 | $ | 24,449 | |||||
Warranty reserves accrued | 12,712 | 16,557 | 11,659 | ||||||||
Liabilities assumed in the Merger | — | — | 7,481 | ||||||||
Adjustments to pre-existing reserves(1) | 36,826 | 7,451 | 199 | ||||||||
Warranty expenditures | (12,351 | ) | (11,330 | ) | (10,518 | ) | |||||
Warranty reserves, end of period | $ | 83,135 | $ | 45,948 | $ | 33,270 |
(1) | Included in this amount for 2016 is approximately $38.0 million of additional warranty liabilities estimated to be covered by our insurance policies that were adjusted to present the warranty reserves and related estimated warranty insurance receivable on a gross basis at December 31, 2016. Of the $38.0 million adjusted in the current year, approximately $36.5 million related to prior year estimated warranty insurance recoveries. For further details, see Note 6, Receivables, Net and Note 12, Accrued Expenses and Other Liabilities. |
2017 | $ | 6,875 | |
2018 | 5,611 | ||
2019 | 5,316 | ||
2020 | 5,223 | ||
2021 | 4,655 | ||
Thereafter | 5,027 | ||
$ | 32,707 |
2017 | $ | 2,239 | |
2018 | 2,239 | ||
2019 | 2,239 | ||
2020 | 2,239 | ||
2021 | 2,239 | ||
Thereafter | 74,992 | ||
$ | 86,187 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Total stock-based compensation | $ | 12,612 | $ | 11,935 | $ | 7,679 |
Options | Weighted Average Exercise Price Per Share | Weighted Average Remaining Contractual Life | Aggregate Intrinsic Value (in thousands) | ||||||||||
Options outstanding at December 31, 2015 | 3,220,147 | $ | 13.12 | 5.2 | $ | 3,081 | |||||||
Granted | — | — | — | — | |||||||||
Exercised | (96,572 | ) | 9.47 | ||||||||||
Forfeited | (152,205 | ) | 12.39 | ||||||||||
Options outstanding at December 31, 2016 | 2,971,370 | $ | 13.12 | 4.4 | $ | 1,568 | |||||||
Options exercisable at December 31, 2016 | 2,599,661 | $ | 13.08 | 4.0 | $ | 1,568 |
Restricted Stock Units | Weighted Average Grant Date Fair Value Per Share | Aggregate Intrinsic Value (in thousands) | ||||||||
Nonvested RSUs at December 31, 2015 | 1,958,033 | $ | 12.21 | $ | 24,808 | |||||
Granted | 1,904,389 | 8.41 | 21,862 | |||||||
Vested | (431,761 | ) | 14.53 | |||||||
Forfeited | (17,942 | ) | 12.13 | |||||||
Nonvested RSUs at December 31, 2016 | 3,412,719 | $ | 9.77 | $ | 39,178 |
2016 Grants | 2015 Grants | 2014 Grants | ||||
Dividend yield | N/A | N/A | — | % | ||
Expected volatility | N/A | N/A | 63.01 | % | ||
Risk-free interest rate | N/A | N/A | 1.96 | % | ||
Expected life (in years) | N/A | N/A | 6.00 |
2014 Grants | 2013 Grants | 2012 Grants | 2011 Grants | ||||||||
Dividend yield | 2.92 | % | 2.23 | % | 2.94 | % | 2.48 | % | |||
Expected volatility | 31.71 | % | 38.00 | % | 40.41 | % | 38.56 | % | |||
Risk-free interest rate | 1.57 | % | 0.92 | % | 1.01 | % | 2.65 | % | |||
Expected life (in years) | 4.97 | 4.97 | 5.33 | 5.73 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Current: | |||||||||||
Federal | $ | 90,387 | $ | 91,343 | $ | (109,565 | ) | ||||
State | 8,744 | 6,715 | 5,339 | ||||||||
Total current taxes | 99,131 | 98,058 | (104,226 | ) | |||||||
Deferred: | |||||||||||
Federal | 5,749 | 8,296 | 147,797 | ||||||||
State | 1,214 | 5,725 | 196 | ||||||||
Total deferred taxes | 6,963 | 14,021 | 147,993 | ||||||||
Total income tax expense | $ | 106,094 | $ | 112,079 | $ | 43,767 |
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Taxes at the U.S. federal statutory rate | $ | 105,779 | $ | 111,846 | $ | 44,788 | |||||
State income taxes, net of federal tax impact | 9,539 | 9,627 | 3,822 | ||||||||
Tax loss on the sale of WRI | — | — | (5,786 | ) | |||||||
Non-deductible transaction costs | 305 | — | 2,594 | ||||||||
Change in valuation allowance | (4,038 | ) | (1,872 | ) | — | ||||||
Other, net | (5,491 | ) | (7,522 | ) | (1,651 | ) | |||||
Total income tax expense | $ | 106,094 | $ | 112,079 | $ | 43,767 | |||||
Effective income tax rate | 35.1 | % | 35.1 | % | 34.2 | % |
Year Ended December 31, | |||||||
2016 | 2015 | ||||||
Deferred tax assets: | |||||||
Impairment and other valuation reserves | $ | 73,890 | $ | 89,057 | |||
Incentive compensation | 8,322 | 3,617 | |||||
Indirect costs capitalized | 25,377 | 20,266 | |||||
Net operating loss carryforwards (state) | 24,583 | 29,461 | |||||
Transaction costs | (924 | ) | (833 | ) | |||
State taxes | 2,985 | 2,903 | |||||
Other costs and expenses | 15,214 | 13,641 | |||||
Gross deferred tax assets | 149,447 | 158,112 | |||||
Valuation allowance | (323 | ) | (4,361 | ) | |||
Deferred tax assets, net of valuation allowance | 149,124 | 153,751 | |||||
Deferred tax liabilities: | |||||||
Interest capitalized | (814 | ) | 268 | ||||
Basis difference in inventory | (14,186 | ) | (14,128 | ) | |||
Fixed assets | (1,101 | ) | 1,274 | ||||
Intangibles | (8,456 | ) | (9,015 | ) | |||
Other | (1,344 | ) | (1,493 | ) | |||
Deferred tax liabilities | (25,901 | ) | (23,094 | ) | |||
Net deferred tax assets | $ | 123,223 | $ | 130,657 |
Year Ended December 31, | |||||||
2016 | 2015 | ||||||
Balance at beginning of year | $ | 272 | $ | 14,857 | |||
Decreases related to prior year tax positions | (272 | ) | (1,706 | ) | |||
Decreases related to current year tax positions | — | (12,879 | ) | ||||
Balance at end of year | $ | — | $ | 272 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Weyerhaeuser-allocated costs | $ | — | $ | — | $ | 10,735 |
|
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Supplemental disclosure of cash flow information: | |||||||||||
Cash paid during the period for: | |||||||||||
Interest, net of amounts capitalized of $53,028, $60,964 and $38,975 | $ | — | $ | — | $ | 1,372 | |||||
Income taxes | $ | 117,215 | $ | 69,917 | $ | 43,005 | |||||
Supplemental disclosures of noncash activities: | |||||||||||
Increase in real estate inventory due to distribution of land from an unconsolidated joint venture | $ | — | $ | — | $ | 5,052 | |||||
Distribution to Weyerhaeuser of excluded assets and liabilities | $ | — | $ | — | $ | 126,687 | |||||
Amounts owed to Weyerhaeuser related to the tax sharing agreement | $ | — | $ | — | $ | 15,688 | |||||
Noncash settlement of debt payable to Weyerhaeuser | $ | — | $ | — | $ | 70,082 | |||||
Accrued liabilities related to the purchase of operating properties and equipment | $ | 1,828 | $ | 3,976 | $ | — | |||||
Amortization of senior note discount capitalized to real estate inventory | $ | 1,815 | $ | 1,552 | $ | 804 | |||||
Amortization of deferred loan costs capitalized to real estate inventory | $ | 4,642 | $ | 3,820 | $ | — | |||||
Effect of net consolidation and de-consolidation of variable interest entities: | |||||||||||
(Decrease) increase in consolidated real estate inventory not owned | $ | (316 | ) | $ | 5,297 | $ | 6,343 | ||||
Increase in deposits on real estate under option or contract and other assets | $ | — | $ | — | $ | 780 | |||||
Increase in accrued expenses and other liabilities | $ | — | $ | 300 | $ | — | |||||
Increase (decrease) in noncontrolling interests | $ | 316 | $ | (5,597 | ) | $ | (7,123 | ) | |||
Merger: | |||||||||||
Fair value of assets, excluding cash acquired | $ | — | $ | — | $ | 724,995 | |||||
Liabilities assumed | $ | — | $ | — | $ | (276,347 | ) |
|
December 31, 2016 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Assets | |||||||||||||||
Cash and cash equivalents | $ | 141,568 | $ | 67,089 | $ | — | $ | 208,657 | |||||||
Receivables | 26,692 | 55,808 | — | 82,500 | |||||||||||
Intercompany receivables | 775,321 | — | (775,321 | ) | — | ||||||||||
Real estate inventories | 868,088 | 2,042,539 | — | 2,910,627 | |||||||||||
Investments in unconsolidated entities | — | 17,546 | — | 17,546 | |||||||||||
Goodwill and other intangible assets, net | 156,604 | 4,891 | — | 161,495 | |||||||||||
Investments in subsidiaries | 1,285,295 | — | (1,285,295 | ) | — | ||||||||||
Deferred tax assets, net | 15,644 | 107,579 | — | 123,223 | |||||||||||
Other assets | 11,401 | 49,191 | — | 60,592 | |||||||||||
Total Assets | $ | 3,280,613 | $ | 2,344,643 | $ | (2,060,616 | ) | $ | 3,564,640 | ||||||
Liabilities | |||||||||||||||
Accounts payable | $ | 20,637 | $ | 49,615 | $ | — | $ | 70,252 | |||||||
Intercompany payables | — | 775,321 | (775,321 | ) | — | ||||||||||
Accrued expenses and other liabilities | 48,496 | 215,349 | — | 263,845 | |||||||||||
Unsecured revolving credit facility | 200,000 | — | — | 200,000 | |||||||||||
Seller financed loans | 13,726 | — | — | 13,726 | |||||||||||
Senior notes, net | 1,168,307 | — | — | 1,168,307 | |||||||||||
Total Liabilities | 1,451,166 | 1,040,285 | (775,321 | ) | 1,716,130 | ||||||||||
Equity | |||||||||||||||
Total stockholders’ equity | 1,829,447 | 1,285,295 | (1,285,295 | ) | 1,829,447 | ||||||||||
Noncontrolling interests | — | 19,063 | — | 19,063 | |||||||||||
Total Equity | 1,829,447 | 1,304,358 | (1,285,295 | ) | 1,848,510 | ||||||||||
Total Liabilities and Equity | $ | 3,280,613 | $ | 2,344,643 | $ | (2,060,616 | ) | $ | 3,564,640 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
December 31, 2015 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Homes, Inc. | ||||||||||||
Assets | |||||||||||||||
Cash and cash equivalents | $ | 147,771 | $ | 66,714 | $ | — | $ | 214,485 | |||||||
Receivables | 17,358 | 26,352 | — | 43,710 | |||||||||||
Intercompany receivables | 783,956 | — | (783,956 | ) | — | ||||||||||
Real estate inventories | 657,221 | 1,862,052 | — | 2,519,273 | |||||||||||
Investments in unconsolidated entities | — | 18,999 | — | 18,999 | |||||||||||
Goodwill and other intangible assets, net | 156,604 | 5,425 | — | 162,029 | |||||||||||
Investments in subsidiaries | 1,093,261 | — | (1,093,261 | ) | — | ||||||||||
Deferred tax assets, net | 19,061 | 111,596 | — | 130,657 | |||||||||||
Other assets | 12,219 | 36,699 | — | 48,918 | |||||||||||
Total Assets | $ | 2,887,451 | $ | 2,127,837 | $ | (1,877,217 | ) | $ | 3,138,071 | ||||||
Liabilities | |||||||||||||||
Accounts payable | $ | 20,444 | $ | 44,396 | $ | — | $ | 64,840 | |||||||
Intercompany payables | — | 783,956 | (783,956 | ) | — | ||||||||||
Accrued expenses and other liabilities | 32,219 | 184,044 | — | 216,263 | |||||||||||
Unsecured revolving credit facility | 299,392 | — | — | 299,392 | |||||||||||
Seller financed loans | 2,034 | 400 | — | 2,434 | |||||||||||
Senior notes, net | 868,679 | — | — | 868,679 | |||||||||||
Total Liabilities | 1,222,768 | 1,012,796 | (783,956 | ) | 1,451,608 | ||||||||||
Equity | |||||||||||||||
Total stockholders’ equity | 1,664,683 | 1,093,261 | (1,093,261 | ) | 1,664,683 | ||||||||||
Noncontrolling interests | — | 21,780 | — | 21,780 | |||||||||||
Total Equity | 1,664,683 | 1,115,041 | (1,093,261 | ) | 1,686,463 | ||||||||||
Total Liabilities and Equity | $ | 2,887,451 | $ | 2,127,837 | $ | (1,877,217 | ) | $ | 3,138,071 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2016 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Homebuilding: | |||||||||||||||
Home sales revenue | $ | 723,186 | $ | 1,606,150 | $ | — | $ | 2,329,336 | |||||||
Land and lot sales revenue | — | 72,272 | — | 72,272 | |||||||||||
Other operations revenue | — | 2,314 | — | 2,314 | |||||||||||
Total revenues | 723,186 | 1,680,736 | — | 2,403,922 | |||||||||||
Cost of home sales | 607,316 | 1,229,011 | — | 1,836,327 | |||||||||||
Cost of land and lot sales | — | 17,367 | — | 17,367 | |||||||||||
Other operations expense | — | 2,247 | — | 2,247 | |||||||||||
Sales and marketing | 29,092 | 98,811 | — | 127,903 | |||||||||||
General and administrative | 59,327 | 64,143 | — | 123,470 | |||||||||||
Restructuring charges | — | 649 | — | 649 | |||||||||||
Homebuilding income from operations | 27,451 | 268,508 | — | 295,959 | |||||||||||
Equity in loss of unconsolidated entities | — | 179 | — | 179 | |||||||||||
Other income, net | 149 | 163 | — | 312 | |||||||||||
Homebuilding income from continuing operations before taxes | 27,600 | 268,850 | — | 296,450 | |||||||||||
Financial Services: | |||||||||||||||
Revenues | — | 1,220 | — | 1,220 | |||||||||||
Expenses | — | 253 | — | 253 | |||||||||||
Equity in income of unconsolidated entities | — | 4,810 | — | 4,810 | |||||||||||
Financial services income from continuing operations before taxes | — | 5,777 | — | 5,777 | |||||||||||
Income from continuing operations before taxes | 27,600 | 274,627 | — | 302,227 | |||||||||||
Provision for income taxes | (11,322 | ) | (94,772 | ) | — | (106,094 | ) | ||||||||
Equity of net income (loss) of subsidiaries | 178,893 | — | (178,893 | ) | — | ||||||||||
Net income (loss) | 195,171 | 179,855 | (178,893 | ) | 196,133 | ||||||||||
Net income attributable to noncontrolling interests | — | (962 | ) | — | (962 | ) | |||||||||
Net income (loss) available to common stockholders | $ | 195,171 | $ | 178,893 | $ | (178,893 | ) | $ | 195,171 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2015 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Homebuilding: | |||||||||||||||
Home sales revenue | $ | 774,005 | $ | 1,517,259 | $ | — | $ | 2,291,264 | |||||||
Land and lot sales revenue | — | 101,284 | — | 101,284 | |||||||||||
Other operations revenue | — | 7,601 | — | 7,601 | |||||||||||
Total revenues | 774,005 | 1,626,144 | — | 2,400,149 | |||||||||||
Cost of home sales | 624,791 | 1,183,985 | — | 1,808,776 | |||||||||||
Cost of land and lot sales | — | 35,089 | — | 35,089 | |||||||||||
Other operations expense | — | 4,360 | — | 4,360 | |||||||||||
Sales and marketing | 26,792 | 89,425 | — | 116,217 | |||||||||||
General and administrative | 55,611 | 61,885 | — | 117,496 | |||||||||||
Restructuring charges | (169 | ) | 3,498 | — | 3,329 | ||||||||||
Homebuilding income from operations | 66,980 | 247,902 | — | 314,882 | |||||||||||
Equity in loss of unconsolidated entities | — | 1,460 | — | 1,460 | |||||||||||
Other (loss) income, net | (127 | ) | 985 | — | 858 | ||||||||||
Homebuilding income from continuing operations before taxes | 66,853 | 250,347 | — | 317,200 | |||||||||||
Financial Services: | |||||||||||||||
Revenues | — | 1,010 | — | 1,010 | |||||||||||
Expenses | — | 181 | — | 181 | |||||||||||
Equity in income of unconsolidated entities | — | 1,231 | — | 1,231 | |||||||||||
Financial services income from continuing operations before taxes | — | 2,060 | — | 2,060 | |||||||||||
Income from continuing operations before taxes | 66,853 | 252,407 | — | 319,260 | |||||||||||
Provision for income taxes | (20,001 | ) | (92,078 | ) | — | (112,079 | ) | ||||||||
Equity of net income (loss) of subsidiaries | 158,609 | — | (158,609 | ) | — | ||||||||||
Net income (loss) | 205,461 | 160,329 | (158,609 | ) | 207,181 | ||||||||||
Net income attributable to noncontrolling interests | — | (1,720 | ) | — | (1,720 | ) | |||||||||
Net income (loss) available to common stockholders | $ | 205,461 | $ | 158,609 | $ | (158,609 | ) | $ | 205,461 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2014 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Homes, Inc. | ||||||||||||
Homebuilding: | |||||||||||||||
Home sales revenue | $ | 324,219 | $ | 1,322,055 | $ | — | $ | 1,646,274 | |||||||
Land and lot sales revenue | — | 47,660 | — | 47,660 | |||||||||||
Other operations revenue | (12 | ) | 9,694 | — | 9,682 | ||||||||||
Total revenues | 324,207 | 1,379,409 | — | 1,703,616 | |||||||||||
Cost of home sales | 271,579 | 1,047,038 | — | 1,318,617 | |||||||||||
Cost of land and lot sales | — | 37,906 | — | 37,906 | |||||||||||
Other operations expense | — | 3,346 | — | 3,346 | |||||||||||
Sales and marketing | 9,678 | 93,922 | — | 103,600 | |||||||||||
General and administrative | 16,532 | 65,826 | — | 82,358 | |||||||||||
Restructuring charges | — | 10,543 | — | 10,543 | |||||||||||
Homebuilding income from operations | 26,418 | 120,828 | — | 147,246 | |||||||||||
Equity in loss of unconsolidated entities | — | (278 | ) | — | (278 | ) | |||||||||
Transaction expenses | (7,138 | ) | (10,822 | ) | — | (17,960 | ) | ||||||||
Other income (loss), net | 17 | (1,036 | ) | — | (1,019 | ) | |||||||||
Homebuilding income from continuing operations before taxes | 19,297 | 108,692 | — | 127,989 | |||||||||||
Financial Services: | |||||||||||||||
Revenues | — | — | — | — | |||||||||||
Expenses | — | 15 | — | 15 | |||||||||||
Equity in loss of unconsolidated entities | — | (10 | ) | — | (10 | ) | |||||||||
Financial services loss from continuing operations before taxes | — | (25 | ) | — | (25 | ) | |||||||||
Income from continuing operations before taxes | 19,297 | 108,667 | — | 127,964 | |||||||||||
Provision for income taxes | (11,586 | ) | (32,181 | ) | — | (43,767 | ) | ||||||||
Equity of net income (loss) of subsidiaries | 76,486 | — | (76,486 | ) | — | ||||||||||
Net income (loss) available to common stockholders | $ | 84,197 | $ | 76,486 | $ | (76,486 | ) | $ | 84,197 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2015 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Group, Inc. | ||||||||||||
Cash flows from operating activities | |||||||||||||||
Net cash provided by operating activities | $ | 1,714 | $ | 29,291 | $ | — | $ | 31,005 | |||||||
Cash flows from investing activities: | |||||||||||||||
Purchases of property and equipment | (1,063 | ) | 254 | — | (809 | ) | |||||||||
Investments in unconsolidated entities | — | (1,468 | ) | — | (1,468 | ) | |||||||||
Distributions from unconsolidated entities | — | 1,415 | — | 1,415 | |||||||||||
Intercompany | 16,717 | — | (16,717 | ) | — | ||||||||||
Net cash provided by (used in) investing activities | 15,654 | 201 | (16,717 | ) | (862 | ) | |||||||||
Cash flows from financing activities: | |||||||||||||||
Borrowings from debt | 140,000 | — | — | 140,000 | |||||||||||
Repayment of debt | (112,651 | ) | (200 | ) | — | (112,851 | ) | ||||||||
Debt issuance costs | (2,688 | ) | — | — | (2,688 | ) | |||||||||
Net repayments of debt held by variable interest entities | — | (6,769 | ) | — | (6,769 | ) | |||||||||
Contributions from noncontrolling interests | — | 5,990 | — | 5,990 | |||||||||||
Distributions to noncontrolling interests | — | (9,823 | ) | — | (9,823 | ) | |||||||||
Proceeds from issuance of common stock under share-based awards | 1,616 | — | — | 1,616 | |||||||||||
Excess tax benefits of share-based awards | 428 | — | — | 428 | |||||||||||
Minimum tax withholding paid on behalf of employees for restricted stock units | (2,190 | ) | — | — | (2,190 | ) | |||||||||
Intercompany | — | (16,717 | ) | 16,717 | — | ||||||||||
Net cash provided by (used in) financing activities | 24,515 | (27,519 | ) | 16,717 | 13,713 | ||||||||||
Net increase in cash and cash equivalents | 41,883 | 1,973 | — | 43,856 | |||||||||||
Cash and cash equivalents - beginning of year | 105,888 | 64,741 | — | 170,629 | |||||||||||
Cash and cash equivalents - end of year | $ | 147,771 | $ | 66,714 | $ | — | $ | 214,485 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
Year Ended December 31, 2014 | |||||||||||||||
Issuer (1) | Guarantor Subsidiaries | Consolidating Adjustments | Consolidated TRI Pointe Homes, Inc. | ||||||||||||
Cash flows from operating activities | |||||||||||||||
Net cash used in operating activities | $ | (62,715 | ) | $ | (50,655 | ) | $ | — | $ | (113,370 | ) | ||||
Cash flows from investing activities: | |||||||||||||||
Purchases of property and equipment | (2,293 | ) | (5,557 | ) | — | (7,850 | ) | ||||||||
Cash acquired in the Merger | 53,800 | — | — | 53,800 | |||||||||||
Proceeds from sale of property and equipment | — | 23 | — | 23 | |||||||||||
Investments in unconsolidated entities | — | (1,311 | ) | — | (1,311 | ) | |||||||||
Intercompany | 69,971 | — | (69,971 | ) | — | ||||||||||
Net cash provided by (used in) investing activities | 121,478 | (6,845 | ) | (69,971 | ) | 44,662 | |||||||||
Cash flows from financing activities: | |||||||||||||||
Borrowings from debt | 100,000 | 887,298 | — | 987,298 | |||||||||||
Repayment of debt | (53,051 | ) | — | — | (53,051 | ) | |||||||||
Debt issuance costs | — | (23,000 | ) | — | (23,000 | ) | |||||||||
Bridge commitment fee | — | (10,322 | ) | — | (10,322 | ) | |||||||||
Changes in debt payable to Weyerhaeuser | — | (623,589 | ) | — | (623,589 | ) | |||||||||
Change in book overdrafts | — | (22,491 | ) | — | (22,491 | ) | |||||||||
Distributions to Weyerhaeuser | — | (8,606 | ) | — | (8,606 | ) | |||||||||
Net proceeds of debt held by variable interest entities | — | 3,903 | — | 3,903 | |||||||||||
Contributions from noncontrolling interests | — | 1,895 | — | 1,895 | |||||||||||
Distributions to noncontrolling interests | — | (19,143 | ) | — | (19,143 | ) | |||||||||
Proceeds from issuance of common stock under share-based awards | 176 | — | — | 176 | |||||||||||
Excess tax benefits of share-based awards | — | 1,757 | — | 1,757 | |||||||||||
Intercompany | — | (69,971 | ) | 69,971 | — | ||||||||||
Net cash provided by financing activities | 47,125 | 117,731 | 69,971 | 234,827 | |||||||||||
Net increase in cash and cash equivalents | 105,888 | 60,231 | — | 166,119 | |||||||||||
Cash and cash equivalents - beginning of year | — | 4,510 | — | 4,510 | |||||||||||
Cash and cash equivalents - end of year | $ | 105,888 | $ | 64,741 | $ | — | $ | 170,629 |
(1) | References to “Issuer” in Note 20, Supplemental Guarantor Information have the following meanings: |
a. | for periods prior to July 7, 2015: TRI Pointe Homes only |
b. | for periods from and after July 7, 2015: TRI Pointe Homes and TRI Pointe Group as co-issuers |
|
First | Second | Third | Fourth | ||||||||||||
2016 | Quarter | Quarter | Quarter | Quarter | |||||||||||
Total revenues(1) | $ | 424,138 | $ | 625,222 | $ | 582,029 | $ | 773,753 | |||||||
Cost of homes sales and other(2) | 325,844 | 447,781 | 464,632 | 617,684 | |||||||||||
Gross margin | $ | 98,294 | $ | 177,441 | $ | 117,397 | $ | 156,069 | |||||||
Net income | $ | 28,710 | $ | 74,193 | $ | 35,145 | $ | 58,085 | |||||||
Net income attributable to noncontrolling interests | (160 | ) | (267 | ) | $ | (311 | ) | (224 | ) | ||||||
Net income available to common stockholders | $ | 28,550 | $ | 73,926 | $ | 34,834 | $ | 57,861 | |||||||
Earnings per share | |||||||||||||||
Basic | $ | 0.18 | $ | 0.46 | $ | 0.22 | $ | 0.36 | |||||||
Diluted | $ | 0.18 | $ | 0.46 | $ | 0.22 | $ | 0.36 |
First | Second | Third | Fourth | ||||||||||||
2015 | Quarter | Quarter | Quarter | Quarter | |||||||||||
Total revenues(1) | $ | 377,258 | $ | 495,517 | $ | 648,141 | $ | 880,243 | |||||||
Cost of homes sales and other(2) | 302,777 | 353,878 | 511,564 | 680,006 | |||||||||||
Gross margin | $ | 74,481 | $ | 141,639 | $ | 136,577 | $ | 200,237 | |||||||
Net income | $ | 15,297 | $ | 56,762 | $ | 49,769 | $ | 85,353 | |||||||
Net (income) loss attributable to noncontrolling interests | — | (1,832 | ) | 393 | (281 | ) | |||||||||
Net income available to common stockholders | $ | 15,297 | $ | 54,930 | $ | 50,162 | $ | 85,072 | |||||||
Earnings per share | |||||||||||||||
Basic | $ | 0.09 | $ | 0.34 | $ | 0.31 | $ | 0.53 | |||||||
Diluted | $ | 0.09 | $ | 0.34 | $ | 0.31 | $ | 0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|